{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Dis","Summary","Inputs","Oper","Fin","CF","Acc","Valuation","Mac"],"not_rendered":{"images":3,"macros":1,"external_links":40,"defined_names":5242},"read":"whole","date_system":"1900"}

{"sheet":"Dis","index":0,"n_rows":59,"n_cols":2,"rows_kept":59,"merged":[[1,1,2,15],[3,1,4,15]]}
[]
[null,"407 ETR"]
[]
[null,"DISCLAIMER"]
{"$rows_empty":49}
[null," "]
[null,"The Financial Model and its contents are confidential (“Confidential Information”). The use or disclosure of any of the Confidential Information, in any manner whatsoever other than in connection with your internal analysis, may cause irreparable damage to Cintra. You hereby agree that you will not disclose any Confidential Information to any third party, including any consultant and or advisor (“Representative”) unless such Representative has executed a form of agreement which states that such Representative agrees to be bound by the terms of this Disclaimer, as if it were a direct signatory hereto."]
[null," "]
[null,"Cintra retains all intellectual property rights in relation to this Financial Model, including copyright, and Cintra retain all rights to all confidential information (but excluding any third party intellectual property rights)."]
[]
[null,"2017 Cintra Servicios de Infraestructuras, S.A."]

{"sheet":"Summary","index":1,"n_rows":126,"n_cols":86,"rows_kept":126,"merged":[[12,2,12,7],[12,9,12,14]]}
[]
[]
[{"$nulls":22},{"$f":"+J5","v":"Base \nCase"},null,{"$f":"+TODAY()+1","v":"2018-06-01"}]
[]
[{"$nulls":9},{"$f":"+Oper!G5","v":"Base \nCase"},null,"2017-12-31"]
[{"$nulls":9},"Valuation [APV] - MEUR @ Cintra share",null,{"$f":"+Valuation!O44","v":{"v":8694.78519777009,"d":"8,695"}}]
[{"$nulls":9},"Implicit Ke",null,{"$f":"+IF(Scenario=1,Inputs!N198,Inputs!O198)","v":{"v":0.064464626034765,"d":"6.4%"}}]
[{"$nulls":9},"Valuation [DDM] - MEUR @ Cintra share",null,{"$f":"+Valuation!O53","v":{"v":8694.78453255259,"d":"8,695"}}]
[{"$nulls":9},"Ke",null,{"$f":"+Valuation!H52","v":{"v":0.064464626034765,"d":"6.4%"}}]
[]
[]
[]
[null,null,"CASH FLOW AVAILABLE FOR DEBT SERVICE",{"$nulls":6},"DEBT SERVICE",{"$nulls":6},"DSRA",null,"Other Reserve Accounts",null,"FREE CASH FLOW",null,"Equity distributions",null,"Accumulated Cash"]
[null,null,"Revenues\n(MCAD)","OPEX\n(MCAD)","Taxes\n(MCAD)","CAPEX\n(MCAD)","Working Capital\n(MCAD)","CFADS\n(MCAD)",null,"Drawdowns\n(MCAD)","Interests and fees\n(MCAD)","Repayment\n(MCAD)","Total Debt Service\n(MCAD)","Financial Income\n(MCAD)","Outstanding Debt\n(MCAD)",null,"DSRA net movements\n(MCAD)",null,"Other Reserve Accounts movements",null,"Shareholders' Free Cash Flow\n(MCAD)",null,"Equity distributions/ (injections)",null,"Accumulated Cash\n(MCAD)"]
[null,2016,{"$f":"+TRANSPOSE(D106:CH106)","v":0},{"$f":"+TRANSPOSE(D107:CH107)","v":0},{"$f":"+TRANSPOSE(D108:CH108)","v":0},{"$f":"+TRANSPOSE(D109:CH109)","v":0},{"$f":"+TRANSPOSE(D110:CH110)","v":0},{"$f":"+SUM(C15:G15)","v":0},null,{"$f":"+TRANSPOSE(D114:CH116)","v":0},0,0,{"$f":"+SUM(K15:L15)","v":0},{"$f":"+TRANSPOSE(D117:CH117)","v":0},{"$f":"+TRANSPOSE(D118:CH118)","v":0},null,{"$f":"+TRANSPOSE(D121:CH121)","v":0},null,{"$f":"+TRANSPOSE(D122:CH122)","v":0},null,{"$f":"+S15+Q15+N15+M15+J15+H15","v":0},null,{"$f":"+TRANSPOSE(D124:CH124)","v":0},null,{"$f":"+TRANSPOSE(D125:CH125)","v":{"v":764.1019110840955,"d":"764.1"}}]
[null,{"$f":"+B15+1","v":2017},{"v":1307.6587894465872,"d":"1,307.7"},{"v":-145.60419049559124,"d":"-145.6"},{"v":-189.14390979529773,"d":"-189.1"},{"v":-156.81728316032297,"d":"-156.8"},{"v":-94.319,"d":"-94.3"},{"$f":"+SUM(C16:G16)","v":{"v":721.7744059953753,"d":"721.8"}},null,{"v":800,"d":"800.0"},{"v":-365.1515843535341,"d":"-365.2"},{"v":-455.99089959073666,"d":"-456.0"},{"$f":"+SUM(K16:L16)","v":{"v":-821.1424839442707,"d":"-821.1"}},{"v":20.25,"d":"20.3"},{"v":8684.30959311665,"d":"8,684.3"},null,{"v":-43.19874532129012,"d":"-43.2"},null,{"v":-7.699999999999989,"d":"-7.7"},null,{"$f":"+S16+Q16+N16+M16+J16+H16","v":{"v":669.9831767298145,"d":"670.0"}},null,{"v":885,"d":"885.0"},null,{"v":549.0850878139099,"d":"549.1"}]
[null,{"$f":"+B16+1","v":2018},{"v":1378.767890654692,"d":"1,378.8"},{"v":-146.10956759444863,"d":"-146.1"},{"v":-198.62305703004193,"d":"-198.6"},{"v":-122.82187845735555,"d":"-122.8"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":911.2133875728459,"d":"911.2"},null,{"v":282.3933298907046,"d":"282.4"},{"v":-400.2316723005278,"d":"-400.2"},{"v":-18.2269729324394,"d":"-18.2"},{"v":-418.4586452329672,"d":"-418.5"},{"v":25.370941353084522,"d":"25.4"},{"v":8948.475950074915,"d":"8,948.5"},null,{"v":-19.618548090260333,"d":"-19.6"},null,{"v":-10.767729817451283,"d":"-10.8"},null,{"v":770.1327356759562,"d":"770.1"},null,{"v":946.9500717334336,"d":"947.0"},null,{"v":372.26775175643263,"d":"372.3"}]
[null,2019,{"v":1445.8417056325786,"d":"1,445.8"},{"v":-146.61669880499184,"d":"-146.6"},{"v":-211.72162739243578,"d":"-211.7"},{"v":-96.19611769686746,"d":"-96.2"},0,{"v":991.3072617382837,"d":"991.3"},null,{"v":591.1407447316067,"d":"591.1"},{"v":-408.4212631507707,"d":"-408.4"},{"v":-318.97715134054835,"d":"-319.0"},{"v":-727.398414491319,"d":"-727.4"},{"v":22.44232019008921,"d":"22.4"},{"v":9220.639543465973,"d":"9,220.6"},null,{"v":-15.382390189210525,"d":"-15.4"},null,{"v":-1.0882403172035282,"d":"-1.1"},null,{"v":861.0212816622466,"d":"861.0"},null,{"v":1013.2366535095537,"d":"1,013.2"},null,{"v":220.05237990912553,"d":"220.1"}]
[null,2020,{"v":1513.810252133502,"d":"1,513.8"},{"v":-147.1255902155612,"d":"-147.1"},{"v":-222.55012293553182,"d":"-222.6"},{"v":-75.34238342692757,"d":"-75.3"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":1068.7921555554813,"d":"1,068.8"},null,{"v":1019.9780575368204,"d":"1,020.0"},{"v":-428.959653258136,"d":"-429.0"},{"v":-739.575123490089,"d":"-739.6"},{"v":-1168.5347767482249,"d":"-1,168.5"},{"v":19.72742536327135,"d":"19.7"},{"v":9501.042477512705,"d":"9,501.0"},null,{"v":-5.164724717985223,"d":"-5.2"},null,{"v":-9.625847038887656,"d":"-9.6"},null,{"v":925.1722899504753,"d":"925.2"},null,{"v":1084.1633013828427,"d":"1,084.2"},null,{"v":61.06136847675805,"d":"61.1"}]
[null,2021,{"v":1600.622610637095,"d":"1,600.6"},{"v":-150.29855566898848,"d":"-150.3"},{"v":-239.0504030986102,"d":"-239.1"},{"v":-79.07026791880949,"d":"-79.1"},0,{"v":1132.2033839506869,"d":"1,132.2"},null,{"v":762.5879965958568,"d":"762.6"},{"v":-447.0282993979663,"d":"-447.0"},{"v":-320.56582361747786,"d":"-320.6"},{"v":-767.5941230154442,"d":"-767.6"},{"v":16.84341656976146,"d":"16.8"},{"v":9943.064650491084,"d":"9,943.1"},null,{"v":-28.04621399593981,"d":"-28.0"},null,{"v":-10.412341971731507,"d":"-10.4"},null,{"v":1105.5821181331896,"d":"1,105.6"},null,{"v":1106.6434866099476,"d":"1,106.6"},null,{"v":60.000000000000114,"d":"60.0"}]
[null,2022,{"v":1696.0712332608914,"d":"1,696.1"},{"v":-153.53995048099227,"d":"-153.5"},{"v":-257.6450536374193,"d":"-257.6"},{"v":-82.98260533284105,"d":"-83.0"},0,{"v":1201.9036238096387,"d":"1,201.9"},null,{"v":483.9104032236917,"d":"483.9"},{"v":-466.6888763239199,"d":"-466.7"},{"v":-21.41362853073202,"d":"-21.4"},{"v":-488.1025048546519,"d":"-488.1"},{"v":17.591360319579724,"d":"17.6"},{"v":10405.561425184042,"d":"10,405.6"},null,{"v":-27.90322396109866,"d":"-27.9"},null,{"v":-8.856942581298,"d":"-8.9"},null,{"v":1178.5427159558615,"d":"1,178.5"},null,{"v":1157.977486993093,"d":"1,158.0"},null,{"v":80.56522896276886,"d":"80.6"}]
[null,2023,{"v":1797.464281563924,"d":"1,797.5"},{"v":-156.85125042468894,"d":"-156.9"},{"v":-276.33067885874317,"d":"-276.3"},{"v":-87.08852226094415,"d":"-87.1"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":1277.193830019548,"d":"1,277.2"},null,{"v":756.2328839362476,"d":"756.2"},{"v":-492.0369403613249,"d":"-492.0"},{"v":-272.31311773969225,"d":"-272.3"},{"v":-764.3500581010171,"d":"-764.4"},{"v":18.737868229683034,"d":"18.7"},{"v":10889.481191380597,"d":"10,889.5"},null,{"v":-15.656741358926752,"d":"-15.7"},null,{"v":-7.631929093843937,"d":"-7.6"},null,{"v":1264.5258536316908,"d":"1,264.5"},null,{"v":1211.692723634547,"d":"1,211.7"},null,{"v":133.3983589599128,"d":"133.4"}]
[null,2024,{"v":1904.7688568704841,"d":"1,904.8"},{"v":-160.23396310026922,"d":"-160.2"},{"v":-296.5474480856746,"d":"-296.5"},{"v":-91.39759687194797,"d":"-91.4"},0,{"v":1356.5898488125922,"d":"1,356.6"},null,{"v":529.5778431271617,"d":"529.6"},{"v":-517.608332809251,"d":"-517.6"},{"v":-23.24276593403991,"d":"-23.2"},{"v":-540.8510987432909,"d":"-540.9"},{"v":20.260304238681325,"d":"20.3"},{"v":11395.816268573719,"d":"11,395.8"},null,{"v":-34.59349985992492,"d":"-34.6"},null,{"v":-5.754436553628835,"d":"-5.8"},null,{"v":1325.2289610215907,"d":"1,325.2"},null,{"v":1267.8996552181366,"d":"1,267.9"},null,{"v":190.72766476336653,"d":"190.7"}]
[null,2025,{"v":2018.542927790081,"d":"2,018.5"},{"v":-163.6896286213929,"d":"-163.7"},{"v":-315.79509006553695,"d":"-315.8"},{"v":-95.91988125527479,"d":"-95.9"},0,{"v":1443.1383278478763,"d":"1,443.1"},null,{"v":907.1199355825539,"d":"907.1"},{"v":-553.5503727286496,"d":"-553.6"},{"v":-377.3312633586721,"d":"-377.3"},{"v":-930.8816360873217,"d":"-930.9"},{"v":22.21384908302148,"d":"22.2"},{"v":11925.6049407976,"d":"11,925.6"},null,{"v":-31.01025770581475,"d":"-31.0"},null,{"v":-4.7876767242403275,"d":"-4.8"},null,{"v":1405.792541996075,"d":"1,405.8"},null,{"v":1360.0554705152294,"d":"1,360.1"},null,{"v":236.46473624421185,"d":"236.5"}]
[null,2026,{"v":2130.2624531931992,"d":"2,130.3"},{"v":-167.08117397832487,"d":"-167.1"},{"v":-338.30536456673923,"d":"-338.3"},{"v":-93.26778901911679,"d":"-93.3"},0,{"v":1531.6081256290183,"d":"1,531.6"},null,{"v":770.0039182500275,"d":"770.0"},{"v":-573.3315041071539,"d":"-573.3"},{"v":-375.2402102945504,"d":"-375.2"},{"v":-948.5717144017044,"d":"-948.6"},{"v":23.844549201239484,"d":"23.8"},{"v":12320.368648753078,"d":"12,320.4"},null,{"v":-13.61283208912846,"d":"-13.6"},null,{"v":-4.6979749377926225,"d":"-4.7"},null,{"v":1358.5740716516598,"d":"1,358.6"},null,{"v":1406.7389131753432,"d":"1,406.7"},null,{"v":188.29989472052864,"d":"188.3"}]
[null,2027,{"v":2246.2283773659587,"d":"2,246.2"},{"v":-170.54299000545757,"d":"-170.5"},{"v":-359.9265432913932,"d":"-359.9"},{"v":-90.68902457629054,"d":"-90.7"},0,{"v":1625.0698194928177,"d":"1,625.1"},null,{"v":434.1093653151109,"d":"434.1"},{"v":-600.0828516120812,"d":"-600.1"},{"v":-26.32363235505346,"d":"-26.3"},{"v":-626.4064839671346,"d":"-626.4"},{"v":23.247468511304234,"d":"23.2"},{"v":12728.154381713135,"d":"12,728.2"},null,{"v":-32.06977468823038,"d":"-32.1"},null,{"v":-5.8926734967452745,"d":"-5.9"},null,{"v":1418.0577211671225,"d":"1,418.1"},null,{"v":1455.0247491685573,"d":"1,455.0"},null,{"v":151.33286671909366,"d":"151.3"}]
[null,2028,{"v":2368.2376264128075,"d":"2,368.2"},{"v":-174.07653266653924,"d":"-174.1"},{"v":-382.3725274744703,"d":"-382.4"},{"v":-88.18156048400888,"d":"-88.2"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":1723.6070057877891,"d":"1,723.6"},null,{"v":848.681622214106,"d":"848.7"},{"v":-630.4878186096173,"d":"-630.5"},{"v":-427.44430820922935,"d":"-427.4"},{"v":-1057.9321268188467,"d":"-1,057.9"},{"v":23.267376914975042,"d":"23.3"},{"v":13149.391695718012,"d":"13,149.4"},null,{"v":-1.6558970080781137,"d":"-1.7"},null,{"v":-8.131284456859134,"d":"-8.1"},null,{"v":1527.8366966330864,"d":"1,527.8"},null,{"v":1504.9679801024577,"d":"1,505.0"},null,{"v":174.20158324972238,"d":"174.2"}]
[null,2029,{"v":2496.961848923826,"d":"2,497.0"},{"v":-177.68328809196427,"d":"-177.7"},{"v":-409.85085097293774,"d":"-409.9"},{"v":-85.74342535632309,"d":"-85.7"},{"v":5.684341886080802e-14,"d":"0.0"},{"v":1823.684284502601,"d":"1,823.7"},null,{"v":463.75722810902255,"d":"463.8"},{"v":-649.4244095072168,"d":"-649.4"},{"v":-28.624607303419108,"d":"-28.6"},{"v":-678.0490168106359,"d":"-678.0"},{"v":23.920494874886362,"d":"23.9"},{"v":13584.524316523615,"d":"13,584.5"},null,{"v":-33.32407198382009,"d":"-33.3"},null,{"v":-9.296947642417095,"d":"-9.3"},null,{"v":1590.6919710496368,"d":"1,590.7"},null,{"v":1556.6254954961532,"d":"1,556.6"},null,{"v":208.26805880320592,"d":"208.3"}]
[null,2030,{"v":2632.7352572083605,"d":"2,632.7"},{"v":-181.36477320380695,"d":"-181.4"},{"v":-438.11463933111133,"d":"-438.1"},{"v":-83.37270231420518,"d":"-83.4"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":1929.883142359237,"d":"1,929.9"},null,{"v":869.2056512437834,"d":"869.2"},{"v":-673.4127568242691,"d":"-673.4"},{"v":-419.7193607511022,"d":"-419.7"},{"v":-1093.1321175753712,"d":"-1,093.1"},{"v":25.45424477848078,"d":"25.5"},{"v":14034.010607016295,"d":"14,034.0"},null,{"v":-18.843135488354847,"d":"-18.8"},null,{"v":-9.286880586607083,"d":"-9.3"},null,{"v":1703.280904731168,"d":"1,703.3"},null,{"v":1610.0561375821976,"d":"1,610.1"},null,{"v":301.49282595217585,"d":"301.5"}]
[null,2031,{"v":2748.222344946333,"d":"2,748.2"},{"v":-185.09743965855316,"d":"-185.1"},{"v":-463.553839258649,"d":"-463.6"},{"v":-84.4879312238108,"d":"-84.5"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":2015.0831348053202,"d":"2,015.1"},null,{"v":327.9192330904053,"d":"327.9"},{"v":-683.0475034837139,"d":"-683.0"},{"v":-31.167822644688513,"d":"-31.2"},{"v":-714.2153261284024,"d":"-714.2"},{"v":27.881340442959413,"d":"27.9"},{"v":14330.762017462013,"d":"14,330.8"},null,{"v":-22.836306178538393,"d":"-22.8"},null,{"v":-8.737789272667555,"d":"-8.7"},null,{"v":1625.0942867590766,"d":"1,625.1"},null,{"v":1657.2118744852523,"d":"1,657.2"},null,{"v":269.3752382259996,"d":"269.4"}]
[null,2032,{"v":2861.8201113548694,"d":"2,861.8"},{"v":-188.90692808162464,"d":"-188.9"},{"v":-486.5687860417818,"d":"-486.6"},{"v":-85.61807791209334,"d":"-85.6"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":2100.7263193193694,"d":"2,100.7"},null,{"v":585.5330140511323,"d":"585.5"},{"v":-702.1838880619745,"d":"-702.2"},{"v":-282.5253314726978,"d":"-282.5"},{"v":-984.7092195346722,"d":"-984.7"},{"v":27.87047059746001,"d":"27.9"},{"v":14633.769700040448,"d":"14,633.8"},null,{"v":-9.81214557366718,"d":"-9.8"},null,{"v":-9.725613685626683,"d":"-9.7"},null,{"v":1709.8828251739956,"d":"1,709.9"},null,{"v":1705.7487206993212,"d":"1,705.7"},null,{"v":273.509342700674,"d":"273.5"}]
[null,2033,{"v":2979.916714206259,"d":"2,979.9"},{"v":-192.79481954512872,"d":"-192.8"},{"v":-511.0232861629683,"d":"-511.0"},{"v":-86.76334192563803,"d":"-86.8"},{"v":5.684341886080802e-14,"d":"0.0"},{"v":2189.335266572524,"d":"2,189.3"},null,{"v":343.3528088955513,"d":"343.4"},{"v":-721.0523675811062,"d":"-721.1"},{"v":-33.95695610533172,"d":"-34.0"},{"v":-755.0093236864379,"d":"-755.0"},{"v":28.34390787213938,"d":"28.3"},{"v":14943.16555283067,"d":"14,943.2"},null,{"v":-25.868114661302798,"d":"-25.9"},null,{"v":-10.274144845856583,"d":"-10.3"},null,{"v":1769.8804001466171,"d":"1,769.9"},null,{"v":1755.707126507959,"d":"1,755.7"},null,{"v":287.6826163393322,"d":"287.7"}]
[null,2034,{"v":3102.91769029351,"d":"3,102.9"},{"v":-196.76272766120076,"d":"-196.8"},{"v":-535.0395077876415,"d":"-535.0"},{"v":-87.92392548025052,"d":"-87.9"},{"v":-5.684341886080802e-14,"d":"-0.0"},{"v":2283.1915293644174,"d":"2,283.2"},null,{"v":691.3717775565625,"d":"691.4"},{"v":-746.891741095791,"d":"-746.9"},{"v":-375.4530757295603,"d":"-375.5"},{"v":-1122.3448168253512,"d":"-1,122.3"},{"v":29.350218535055735,"d":"29.4"},{"v":15259.08425465767,"d":"15,259.1"},null,{"v":-13.786799951449893,"d":"-13.8"},null,{"v":-12.8410017360236,"d":"-12.8"},null,{"v":1854.9409069432108,"d":"1,854.9"},null,{"v":1807.128726912995,"d":"1,807.1"},null,{"v":335.494796369548,"d":"335.5"}]
[null,2035,{"v":3231.165618663427,"d":"3,231.2"},{"v":-200.81229925171033,"d":"-200.8"},{"v":-566.5564750058289,"d":"-566.6"},{"v":-89.10003349666157,"d":"-89.1"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":2374.696810909226,"d":"2,374.7"},null,{"v":839.6267145014385,"d":"839.6"},{"v":-750.0807415210828,"d":"-750.1"},{"v":-517.047645441547,"d":"-517.0"},{"v":-1267.12838696263,"d":"-1,267.1"},{"v":30.83901816940952,"d":"30.8"},{"v":15581.663323717561,"d":"15,581.7"},null,{"v":-25.082524397621228,"d":"-25.1"},null,{"v":-13.008869358005569,"d":"-13.0"},null,{"v":1939.942762861817,"d":"1,939.9"},null,{"v":1860.0563763328664,"d":"1,860.1"},null,{"v":415.38118289849865,"d":"415.4"}]
[null,2036,{"v":3361.032615167717,"d":"3,361.0"},{"v":-205.0383379792341,"d":"-205.0"},{"v":-595.8950815396202,"d":"-595.9"},{"v":-92.51485790857888,"d":"-92.5"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":2467.5843377402834,"d":"2,467.6"},null,{"v":163.67426140341033,"d":"163.7"},{"v":-762.8889179472035,"d":"-762.9"},{"v":-38.70027975676586,"d":"-38.7"},{"v":-801.5891977039694,"d":"-801.6"},{"v":33.19857377510109,"d":"33.2"},{"v":15706.637305364206,"d":"15,706.6"},null,{"v":-8.020525285067379,"d":"-8.0"},null,{"v":-13.54081606717088,"d":"-13.5"},null,{"v":1841.3066338625872,"d":"1,841.3"},null,{"v":1907.5719641135788,"d":"1,907.6"},null,{"v":349.1158526475068,"d":"349.1"}]
[null,2037,{"v":3495.3927517304373,"d":"3,495.4"},{"v":-209.35331251095448,"d":"-209.4"},{"v":-626.5569734152164,"d":"-626.6"},{"v":-96.0605579813304,"d":"-96.1"},0,{"v":2563.421907822936,"d":"2,563.4"},null,{"v":157.14674999928525,"d":"157.1"},{"v":-780.2461043216589,"d":"-780.2"},{"v":-31.17307910675139,"d":"-31.2"},{"v":-811.4191834284103,"d":"-811.4"},{"v":32.30449399712601,"d":"32.3"},{"v":15832.61097625674,"d":"15,832.6"},null,{"v":-8.110388457337308,"d":"-8.1"},null,{"v":-14.134364004618291,"d":"-14.1"},null,{"v":1919.2092159289814,"d":"1,919.2"},null,{"v":1956.3013490194073,"d":"1,956.3"},null,{"v":312.0237195570809,"d":"312.0"}]
[null,2038,{"v":3635.137059527282,"d":"3,635.1"},{"v":-213.75909447602072,"d":"-213.8"},{"v":-662.6659019222535,"d":"-662.7"},{"v":-99.74214962101632,"d":"-99.7"},{"v":-1.1368683772161603E-13,"d":"-0.0"},{"v":2658.9699135079914,"d":"2,659.0"},null,{"v":167.26878829420667,"d":"167.3"},{"v":-781.0877900413903,"d":"-781.1"},{"v":-40.287431462589964,"d":"-40.3"},{"v":-821.3752215039804,"d":"-821.4"},{"v":32.0075463845566,"d":"32.0"},{"v":15959.592333088356,"d":"15,959.6"},null,{"v":37.46902184687292,"d":"37.5"},null,{"v":-16.402632690954505,"d":"-16.4"},null,{"v":2057.9374158386927,"d":"2,057.9"},null,{"v":2006.2755377900294,"d":"2,006.3"},null,{"v":363.6855976057442,"d":"363.7"}]
[null,2039,{"v":3780.6639372889235,"d":"3,780.7"},{"v":-218.25759489149453,"d":"-218.3"},{"v":-711.0407215226078,"d":"-711.0"},{"v":-103.56484097203268,"d":"-103.6"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":2747.8007799027887,"d":"2,747.8"},null,{"v":292.997103430871,"d":"293.0"},{"v":-740.7929723242854,"d":"-740.8"},{"v":-165,"d":"-165.0"},{"v":-905.7929723242854,"d":"-905.8"},{"v":32.6194561624115,"d":"32.6"},{"v":16087.589436519227,"d":"16,087.6"},null,{"v":-6.059283304996029,"d":"-6.1"},null,{"v":-12.6576188294205,"d":"-12.7"},null,{"v":2148.907465037369,"d":"2,148.9"},null,{"v":2057.52632923975,"d":"2,057.5"},null,{"v":455.0667334033634,"d":"455.1"}]
[null,2040,{"v":3931.6866939620163,"d":"3,931.7"},{"v":-222.85076499125773,"d":"-222.9"},{"v":-747.7804143371758,"d":"-747.8"},{"v":-107.53403978474559,"d":"-107.5"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":2853.521474848837,"d":"2,853.5"},null,{"v":479.020975168969,"d":"479.0"},{"v":-750.0818237119349,"d":"-750.1"},{"v":-350,"d":"-350.0"},{"v":-1100.081823711935,"d":"-1,100.1"},{"v":34.82141692105223,"d":"34.8"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":-0.7261320201980652,"d":"-0.7"},null,{"v":-11.617092051840245,"d":"-11.6"},null,{"v":2254.938819154885,"d":"2,254.9"},null,{"v":2110.0863344912354,"d":"2,110.1"},null,{"v":599.919218067013,"d":"599.9"}]
[null,2041,{"v":4072.9221879180045,"d":"4,072.9"},{"v":-227.61292950117,"d":"-227.6"},{"v":-784.3398385495714,"d":"-784.3"},{"v":-107.74886054730278,"d":"-107.7"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":2953.2205593199606,"d":"2,953.2"},null,{"v":400,"d":"400.0"},{"v":-748.1496060473387,"d":"-748.1"},{"v":-400,"d":"-400.0"},{"v":-1148.1496060473387,"d":"-1,148.1"},{"v":37.965331095765976,"d":"38.0"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":13.54600000000005,"d":"13.5"},null,{"v":-11.583127198473164,"d":"-11.6"},null,{"v":2244.9991571699147,"d":"2,245.0"},null,{"v":2201.1853280125756,"d":"2,201.2"},null,{"v":643.7330472243522,"d":"643.7"}]
[null,2042,{"v":4215.409192851814,"d":"4,215.4"},{"v":-232.47685812582674,"d":"-232.5"},{"v":-820.5337288508157,"d":"-820.5"},{"v":-107.96411045731989,"d":"-108.0"},{"v":-1.1368683772161603E-13,"d":"-0.0"},{"v":3054.4344954178514,"d":"3,054.4"},null,0,{"v":-749.4637436391043,"d":"-749.5"},0,{"v":-749.4637436391043,"d":"-749.5"},{"v":38.8023502228822,"d":"38.8"},{"v":16216.610411688196,"d":"16,216.6"},null,-12.5,null,{"v":-11.616584692518643,"d":"-11.6"},null,{"v":2319.6565173091108,"d":"2,319.7"},null,{"v":2296.217348578803,"d":"2,296.2"},null,{"v":667.1722159546595,"d":"667.2"}]
[null,2043,{"v":4362.937778044789,"d":"4,362.9"},{"v":-237.44472549296884,"d":"-237.4"},{"v":-854.6390038629908,"d":"-854.6"},{"v":-108.1797903721048,"d":"-108.2"},0,{"v":3162.6742583167247,"d":"3,162.7"},null,{"v":500,"d":"500.0"},{"v":-764.0970962763104,"d":"-764.1"},{"v":-500,"d":"-500.0"},{"v":-1264.0970962763104,"d":"-1,264.1"},{"v":39.75346529133873,"d":"39.8"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":11.309999999999945,"d":"11.3"},null,{"v":-13.8536648732333,"d":"-13.9"},null,{"v":2435.7869624585196,"d":"2,435.8"},null,{"v":2395.3521972067883,"d":"2,395.4"},null,{"v":707.6069812063907,"d":"707.6"}]
[null,2044,{"v":4515.23825861975,"d":"4,515.2"},{"v":-242.51875270060634,"d":"-242.5"},{"v":-895.4420579816376,"d":"-895.4"},{"v":-108.39590115067813,"d":"-108.4"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":3268.8815467868276,"d":"3,268.9"},null,{"v":150,"d":"150.0"},{"v":-758.1417652844536,"d":"-758.1"},{"v":-150,"d":"-150.0"},{"v":-908.1417652844536,"d":"-908.1"},{"v":40.61303389383801,"d":"40.6"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":-8.340000000000032,"d":"-8.3"},null,{"v":-5.144601571583863,"d":"-5.1"},null,{"v":2537.868213824628,"d":"2,537.9"},null,{"v":2498.767005751711,"d":"2,498.8"},null,{"v":746.7081892793082,"d":"746.7"}]
[null,2045,{"v":4672.984567221369,"d":"4,673.0"},{"v":-247.70120831005565,"d":"-247.7"},{"v":-935.0836828359452,"d":"-935.1"},{"v":-108.61244365377642,"d":"-108.6"},0,{"v":3381.5872324215916,"d":"3,381.6"},null,{"v":500,"d":"500.0"},{"v":-762.4683735490415,"d":"-762.5"},{"v":-500,"d":"-500.0"},{"v":-1262.4683735490416,"d":"-1,262.5"},{"v":41.66475008672802,"d":"41.7"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":3.1800000000000637,"d":"3.2"},null,{"v":-15.392430616217027,"d":"-15.4"},null,{"v":2648.571178343061,"d":"2,648.6"},null,{"v":2606.6465534021654,"d":"2,606.6"},null,{"v":788.6328142202034,"d":"788.6"}]
[null,2046,{"v":4842.006798019069,"d":"4,842.0"},{"v":-252.65523247625674,"d":"-252.7"},{"v":-977.4726647275091,"d":"-977.5"},{"v":-110.78469252685196,"d":"-110.8"},{"v":-1.1368683772161603E-13,"d":"-0.0"},{"v":3501.094208288451,"d":"3,501.1"},null,{"v":500,"d":"500.0"},{"v":-768.8645193902585,"d":"-768.9"},{"v":-500,"d":"-500.0"},{"v":-1268.8645193902585,"d":"-1,268.9"},{"v":42.74749119787024,"d":"42.7"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":14.889999999999986,"d":"14.9"},null,{"v":-16.184175403973256,"d":"-16.2"},null,{"v":2773.6830046920895,"d":"2,773.7"},null,{"v":2722.2882908140314,"d":"2,722.3"},null,{"v":840.0275280982606,"d":"840.0"}]
[null,2047,{"v":5018.793037841667,"d":"5,018.8"},{"v":-257.7083371257819,"d":"-257.7"},{"v":-1022.5397105605591,"d":"-1,022.5"},{"v":-113.00038637738899,"d":"-113.0"},{"v":1.1368683772161603E-13,"d":"0.0"},{"v":3625.5446037779366,"d":"3,625.5"},null,0,{"v":-771.6137436391043,"d":"-771.6"},0,{"v":-771.6137436391043,"d":"-771.6"},{"v":43.80126898351081,"d":"43.8"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":-20,"d":"-20.0"},null,{"v":-15.530273994410805,"d":"-15.5"},null,{"v":2862.2018551279325,"d":"2,862.2"},null,{"v":2843.060379103035,"d":"2,843.1"},null,{"v":859.1690041231583,"d":"859.2"}]
[null,2048,{"v":5201.651470871794,"d":"5,201.7"},{"v":-262.86250386829755,"d":"-262.9"},{"v":-1064.5247169813435,"d":"-1,064.5"},{"v":-115.2603941049368,"d":"-115.3"},0,{"v":3759.003855917216,"d":"3,759.0"},null,{"v":800,"d":"800.0"},{"v":-791.6137436391043,"d":"-791.6"},{"v":-800,"d":"-800.0"},{"v":-1591.6137436391043,"d":"-1,591.6"},{"v":44.894703983896925,"d":"44.9"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":26.028745321290103,"d":"26.0"},null,{"v":-18.20222757341884,"d":"-18.2"},null,{"v":3020.1113340098796,"d":"3,020.1"},null,{"v":2969.190422079977,"d":"2,969.2"},null,{"v":910.0899160530608,"d":"910.1"}]
[null,2049,{"v":5391.325720499753,"d":"5,391.3"},{"v":-268.1197539456635,"d":"-268.1"},{"v":-1116.692162627052,"d":"-1,116.7"},{"v":-117.56560198703552,"d":"-117.6"},0,{"v":3888.948201940001,"d":"3,888.9"},null,0,{"v":-779.6137436391043,"d":"-779.6"},0,{"v":-779.6137436391043,"d":"-779.6"},{"v":45.7565918675375,"d":"45.8"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-17.989530963715936,"d":"-18.0"},null,{"v":3137.1015192047184,"d":"3,137.1"},null,{"v":3100.9161210121347,"d":"3,100.9"},null,{"v":946.2753142456442,"d":"946.3"}]
[null,2050,{"v":5587.984283838415,"d":"5,588.0"},{"v":-273.48214902457676,"d":"-273.5"},{"v":-1167.4981060459093,"d":"-1,167.5"},{"v":-119.91691402677624,"d":"-119.9"},0,{"v":4027.087114741152,"d":"4,027.1"},null,0,{"v":-779.6137436391043,"d":"-779.6"},0,{"v":-779.6137436391043,"d":"-779.6"},{"v":46.84009045066346,"d":"46.8"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":-10,"d":"-10.0"},null,{"v":-15.341575157140511,"d":"-15.3"},null,{"v":3268.971886395571,"d":"3,269.0"},null,{"v":3238.4857225886385,"d":"3,238.5"},null,{"v":976.7614780525765,"d":"976.8"}]
[null,2051,{"v":5763.673275851869,"d":"5,763.7"},{"v":-278.9517920050683,"d":"-279.0"},{"v":-1208.2341567630567,"d":"-1,208.2"},{"v":-122.31525230731175,"d":"-122.3"},0,{"v":4154.172074776433,"d":"4,154.2"},null,{"v":400,"d":"400.0"},{"v":-790.877360887857,"d":"-790.9"},{"v":-400,"d":"-400.0"},{"v":-1190.8773608878569,"d":"-1,190.9"},{"v":47.95664522994492,"d":"48.0"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":7.95799999999997,"d":"8.0"},null,{"v":-16.516166583272053,"d":"-16.5"},null,{"v":3402.693192535249,"d":"3,402.7"},null,{"v":3354.3656672754096,"d":"3,354.4"},null,{"v":1025.089003312416,"d":"1,025.1"}]
[null,2052,{"v":5937.473117274251,"d":"5,937.5"},{"v":-284.5308278451697,"d":"-284.5"},{"v":-1253.2664448662094,"d":"-1,253.3"},{"v":-124.761557353458,"d":"-124.8"},0,{"v":4274.914287209415,"d":"4,274.9"},null,{"v":200,"d":"200.0"},{"v":-877.4805542406529,"d":"-877.5"},{"v":-200,"d":"-200.0"},{"v":-1077.480554240653,"d":"-1,077.5"},{"v":49.09435906680719,"d":"49.1"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":7.470000000000027,"d":"7.5"},null,{"v":-17.107746593496273,"d":"-17.1"},null,{"v":3436.8903454420733,"d":"3,436.9"},null,{"v":3474.3920441934383,"d":"3,474.4"},null,{"v":987.5873045610501,"d":"987.6"}]
[null,2053,{"v":6116.383799405548,"d":"6,116.4"},{"v":-290.2214444020731,"d":"-290.2"},{"v":-1300.1815531286986,"d":"-1,300.2"},{"v":-127.25678850052716,"d":"-127.3"},0,{"v":4398.72401337425,"d":"4,398.7"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":48.53708002364998,"d":"48.5"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-22.329087386716708,"d":"-22.3"},null,{"v":3640.598262372079,"d":"3,640.6"},null,{"v":3598.713221555144,"d":"3,598.7"},null,{"v":1029.4723453779843,"d":"1,029.5"}]
[null,2054,{"v":6300.74368387593,"d":"6,300.7"},{"v":-296.0258732901146,"d":"-296.0"},{"v":-1367.4948454382723,"d":"-1,367.5"},{"v":-129.8019242705377,"d":"-129.8"},0,{"v":4507.421040877006,"d":"4,507.4"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":49.82136258772335,"d":"49.8"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-19.83922821590633,"d":"-19.8"},null,{"v":3753.069431609719,"d":"3,753.1"},null,{"v":3727.4828765048733,"d":"3,727.5"},null,{"v":1055.0589004828298,"d":"1,055.1"}]
[null,2055,{"v":6490.98470250195,"d":"6,491.0"},{"v":-301.94639075591687,"d":"-301.9"},{"v":-1424.3385729541587,"d":"-1,424.3"},{"v":-132.39796275594847,"d":"-132.4"},0,{"v":4632.301776035926,"d":"4,632.3"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":50.72987825413915,"d":"50.7"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-18.260601642541502,"d":"-18.3"},null,{"v":3880.4373090084196,"d":"3,880.4"},null,{"v":3860.8601850838313,"d":"3,860.9"},null,{"v":1074.636024407418,"d":"1,074.6"}]
[null,2056,{"v":6686.395443939168,"d":"6,686.4"},{"v":-307.9853185710352,"d":"-308.0"},{"v":-1474.3809252738884,"d":"-1,474.4"},{"v":-135.04592201106743,"d":"-135.0"},0,{"v":4768.983278083177,"d":"4,769.0"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":51.48663276548313,"d":"51.5"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-18.877813269579917,"d":"-18.9"},null,{"v":4017.2583539399757,"d":"4,017.3"},null,{"v":3943.1317480941425,"d":"3,943.1"},null,{"v":1148.7626302532508,"d":"1,148.8"}]
[null,2057,{"v":6887.873772678976,"d":"6,887.9"},{"v":-314.1450249424559,"d":"-314.1"},{"v":-1526.3592616743585,"d":"-1,526.4"},{"v":-137.7468404512888,"d":"-137.7"},0,{"v":4909.6226456108725,"d":"4,909.6"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":53.34672114779372,"d":"53.3"},{"v":16216.610411688196,"d":"16,216.6"},null,0,null,{"v":-19.48963399984524,"d":"-19.5"},null,{"v":4159.145989119716,"d":"4,159.1"},null,{"v":4027.156446352995,"d":"4,027.2"},null,{"v":1280.7521730199733,"d":"1,280.8"}]
[null,2058,{"v":7095.502683873475,"d":"7,095.5"},{"v":-320.42792544130504,"d":"-320.4"},{"v":-1580.2500866158944,"d":"-1,580.3"},{"v":-140.50177726031455,"d":"-140.5"},0,{"v":5054.322894555961,"d":"5,054.3"},null,0,{"v":-784.3337436391043,"d":"-784.3"},0,{"v":-784.3337436391043,"d":"-784.3"},{"v":56.37630468312886,"d":"56.4"},{"v":16216.610411688196,"d":"16,216.6"},null,{"v":-187.31974217357083,"d":"-187.3"},null,{"v":-18.670083142135184,"d":"-18.7"},null,{"v":4120.375630284279,"d":"4,120.4"},null,{"v":4112.971637643409,"d":"4,113.0"},null,{"v":1288.1561656608437,"d":"1,288.2"}]
[null,2059,{"v":7309.755965393777,"d":"7,309.8"},{"v":-326.83648395013114,"d":"-326.8"},{"v":-1630.302427888606,"d":"-1,630.3"},{"v":-143.31181280552087,"d":"-143.3"},{"v":2.2737367544323206E-13,"d":"0.0"},{"v":5209.305240749519,"d":"5,209.3"},null,0,{"v":-806.7068545252405,"d":"-806.7"},{"v":-164.94663128743468,"d":"-164.9"},{"v":-971.6534858126752,"d":"-971.7"},{"v":60.64418104226627,"d":"60.6"},{"v":16051.663780400762,"d":"16,051.7"},null,{"v":-26.52423185393104,"d":"-26.5"},null,{"v":-21.106741751293384,"d":"-21.1"},null,{"v":4250.664962373886,"d":"4,250.7"},null,{"v":4200.615475810177,"d":"4,200.6"},null,{"v":1338.205652224553,"d":"1,338.2"}]
[null,2060,{"v":7529.831740481706,"d":"7,529.8"},{"v":-333.37321362913383,"d":"-333.4"},{"v":-1689.5676121323663,"d":"-1,689.6"},{"v":-146.1780490616313,"d":"-146.2"},0,{"v":5360.7128656585755,"d":"5,360.7"},null,0,{"v":-797.5679444116815,"d":"-797.6"},{"v":-200.60977325492465,"d":"-200.6"},{"v":-998.1777176666062,"d":"-998.2"},{"v":62.59779024565392,"d":"62.6"},{"v":15851.054007145838,"d":"15,851.1"},null,{"v":-29.190712184217546,"d":"-29.2"},null,{"v":-21.879233458888933,"d":"-21.9"},null,{"v":4374.062992594517,"d":"4,374.1"},null,{"v":4290.126927723242,"d":"4,290.1"},null,{"v":1422.1417170958284,"d":"1,422.1"}]
[null,2061,{"v":7756.7413131021585,"d":"7,756.7"},{"v":-340.0406779017165,"d":"-340.0"},{"v":-1751.3374577490513,"d":"-1,751.3"},{"v":-149.10161004286394,"d":"-149.1"},0,{"v":5516.261567408526,"d":"5,516.3"},null,0,{"v":-786.5317839323466,"d":"-786.5"},{"v":-240.83664591847713,"d":"-240.8"},{"v":-1027.3684298508238,"d":"-1,027.4"},{"v":65.29791045595489,"d":"65.3"},{"v":15610.217361227362,"d":"15,610.2"},null,{"v":-29.3309731727702,"d":"-29.3"},null,{"v":-22.525811540875907,"d":"-22.5"},null,{"v":4502.334263300011,"d":"4,502.3"},null,{"v":4476.615591488793,"d":"4,476.6"},null,{"v":1447.8603889070455,"d":"1,447.9"}]
[null,2062,{"v":7990.578153972133,"d":"7,990.6"},{"v":-346.84149145975084,"d":"-346.8"},{"v":-1815.106432160825,"d":"-1,815.1"},{"v":-152.08364224372121,"d":"-152.1"},0,{"v":5676.546588107835,"d":"5,676.5"},null,0,{"v":-773.4291104705587,"d":"-773.4"},{"v":-283.2702925530352,"d":"-283.3"},{"v":-1056.699403023594,"d":"-1,056.7"},{"v":66.8494195864717,"d":"66.8"},{"v":15326.947068674326,"d":"15,326.9"},null,{"v":-30.857188240487858,"d":"-30.9"},null,{"v":-23.22762070193062,"d":"-23.2"},null,{"v":4632.611795728295,"d":"4,632.6"},null,{"v":4671.210780375622,"d":"4,671.2"},null,{"v":1409.2614042597197,"d":"1,409.3"}]
[null,2063,{"v":8231.875916873227,"d":"8,231.9"},{"v":-353.7783212889458,"d":"-353.8"},{"v":-1881.067056838723,"d":"-1,881.1"},{"v":-155.1253150885956,"d":"-155.1"},{"v":2.2737367544323206E-13,"d":"0.0"},{"v":5841.905223656961,"d":"5,841.9"},null,0,{"v":-758.111218846288,"d":"-758.1"},{"v":-329.4453724177938,"d":"-329.4"},{"v":-1087.5565912640818,"d":"-1,087.6"},{"v":67.15913607240154,"d":"67.2"},{"v":14997.501696256531,"d":"14,997.5"},null,{"v":-29.558516066084167,"d":"-29.6"},null,{"v":-23.840359035210383,"d":"-23.8"},null,{"v":4768.108893363987,"d":"4,768.1"},null,{"v":4874.264879071436,"d":"4,874.3"},null,{"v":1303.1054185522717,"d":"1,303.1"}]
[null,2064,{"v":8479.731368103223,"d":"8,479.7"},{"v":-360.85388771472475,"d":"-360.9"},{"v":-1948.8931950590072,"d":"-1,948.9"},{"v":-158.22782139036752,"d":"-158.2"},{"v":2.2737367544323206E-13,"d":"0.0"},{"v":6011.756463939123,"d":"6,011.8"},null,0,{"v":-740.4586736949631,"d":"-740.5"},{"v":-376.65643363520286,"d":"-376.7"},{"v":-1117.115107330166,"d":"-1,117.1"},{"v":66.10399386031808,"d":"66.1"},{"v":14620.84526262133,"d":"14,620.8"},null,{"v":292.9776855762292,"d":"293.0"},null,{"v":-24.02608618657348,"d":"-24.0"},null,{"v":5229.696949858931,"d":"5,229.7"},null,{"v":5086.145590167269,"d":"5,086.1"},null,{"v":1446.6567782439342,"d":"1,446.7"}]
[null,2065,{"v":8735.283610087434,"d":"8,735.3"},{"v":-368.07096546901926,"d":"-368.1"},{"v":-2016.8190938760774,"d":"-2,016.8"},{"v":-161.39237781817488,"d":"-161.4"},{"v":2.2737367544323206E-13,"d":"0.0"},{"v":6189.001172924161,"d":"6,189.0"},null,0,{"v":-728.6552074976765,"d":"-728.7"},{"v":-95.48221425626026,"d":"-95.5"},{"v":-824.1374217539368,"d":"-824.1"},{"v":63.59598906641348,"d":"63.6"},{"v":14525.363048365069,"d":"14,525.4"},null,{"v":-24.055468417472525,"d":"-24.1"},null,{"v":-24.598994333140496,"d":"-24.6"},null,{"v":5379.805277486025,"d":"5,379.8"},null,{"v":5307.236600015474,"d":"5,307.2"},null,{"v":1519.225455714486,"d":"1,519.2"}]
[null,2066,{"v":8998.637912989596,"d":"8,998.6"},{"v":-375.4323847783997,"d":"-375.4"},{"v":-2086.3916844431346,"d":"-2,086.4"},{"v":-164.6202253745384,"d":"-164.6"},{"v":-2.2737367544323206E-13,"d":"-0.0"},{"v":6372.193618393522,"d":"6,372.2"},null,0,{"v":-723.1418768071638,"d":"-723.1"},{"v":-125.0510133642455,"d":"-125.1"},{"v":-848.1928901714093,"d":"-848.2"},{"v":66.02045187091292,"d":"66.0"},{"v":14400.312035000823,"d":"14,400.3"},null,{"v":-25.3211660292194,"d":"-25.3"},null,{"v":-25.429877137131797,"d":"-25.4"},null,{"v":5539.270136926674,"d":"5,539.3"},null,{"v":5463.305662767947,"d":"5,463.3"},null,{"v":1595.189929873216,"d":"1,595.2"}]
[null,2067,{"v":9270.395361528992,"d":"9,270.4"},{"v":-382.9410324739677,"d":"-382.9"},{"v":-2158.611201958008,"d":"-2,158.6"},{"v":-167.91262988202917,"d":"-167.9"},0,{"v":6560.930497214987,"d":"6,560.9"},null,0,{"v":-716.0797436595302,"d":"-716.1"},{"v":-157.43431254109854,"d":"-157.4"},{"v":-873.5140562006287,"d":"-873.5"},{"v":68.55476221751833,"d":"68.6"},{"v":14242.877722459725,"d":"14,242.9"},null,{"v":-24.2482744836949,"d":"-24.2"},null,{"v":-26.166103360289412,"d":"-26.2"},null,{"v":5705.556825387892,"d":"5,705.6"},null,{"v":5623.964223631049,"d":"5,624.0"},null,{"v":1676.7825316300587,"d":"1,676.8"}]
[null,2068,{"v":9549.538554157194,"d":"9,549.5"},{"v":-390.599853123447,"d":"-390.6"},{"v":-2233.1333123465943,"d":"-2,233.1"},{"v":-171.27088247966975,"d":"-171.3"},0,{"v":6754.534506207483,"d":"6,754.5"},null,0,{"v":-707.3844385424561,"d":"-707.4"},{"v":-190.37789214186745,"d":"-190.4"},{"v":-897.7623306843236,"d":"-897.8"},{"v":71.19490180967485,"d":"71.2"},{"v":14052.499830317858,"d":"14,052.5"},null,{"v":-26.68928249664941,"d":"-26.7"},null,{"v":-27.048314376511314,"d":"-27.0"},null,{"v":5874.229480459673,"d":"5,874.2"},null,{"v":5789.347245245909,"d":"5,789.3"},null,{"v":1761.6647668438227,"d":"1,761.7"}]
[null,2069,{"v":9837.350542238246,"d":"9,837.4"},{"v":-398.41185018591597,"d":"-398.4"},{"v":-2310.477295562361,"d":"-2,310.5"},{"v":-174.69630012926316,"d":"-174.7"},0,{"v":6953.765096360706,"d":"6,953.8"},null,0,{"v":-696.9371291378309,"d":"-696.9"},{"v":-227.51448404314212,"d":"-227.5"},{"v":-924.451613180973,"d":"-924.5"},{"v":73.96729845160039,"d":"74.0"},{"v":13824.985346274716,"d":"13,825.0"},null,{"v":-26.843547301367835,"d":"-26.8"},null,{"v":-27.924158662048114,"d":"-27.9"},null,{"v":6048.513075667917,"d":"6,048.5"},null,{"v":5959.593659078581,"d":"5,959.6"},null,{"v":1850.5841834331586,"d":"1,850.6"}]
[null,2070,{"v":10133.949885506865,"d":"10,133.9"},{"v":-406.3800871896343,"d":"-406.4"},{"v":-2390.6160144696605,"d":"-2,390.6"},{"v":-178.19022613184842,"d":"-178.2"},0,{"v":7158.763557715722,"d":"7,158.8"},null,0,{"v":-684.5814236150705,"d":"-684.6"},{"v":-266.71373686727037,"d":"-266.7"},{"v":-951.2951604823409,"d":"-951.3"},{"v":76.84104090290315,"d":"76.8"},{"v":13558.271609407446,"d":"13,558.3"},null,{"v":-28.254964459959865,"d":"-28.3"},null,{"v":-28.87549847787494,"d":"-28.9"},null,{"v":6227.178975198449,"d":"6,227.2"},null,{"v":6134.846482130641,"d":"6,134.8"},null,{"v":1942.9166765009668,"d":"1,942.9"}]
[null,2071,{"v":10440.0136206101,"d":"10,440.0"},{"v":-414.50768893342695,"d":"-414.5"},{"v":-2473.816142212522,"d":"-2,473.8"},{"v":-181.75403065448538,"d":"-181.8"},0,{"v":7369.9357588096655,"d":"7,369.9"},null,0,{"v":-670.1793098152116,"d":"-670.2"},{"v":-309.3708151270891,"d":"-309.4"},{"v":-979.5501249423007,"d":"-979.6"},{"v":79.83030002334142,"d":"79.8"},{"v":13248.900794280356,"d":"13,248.9"},null,{"v":-27.031436814123253,"d":"-27.0"},null,{"v":-29.720216437117074,"d":"-29.7"},null,{"v":6413.464280639466,"d":"6,413.5"},null,{"v":6315.881147126367,"d":"6,315.9"},null,{"v":2040.4998100140647,"d":"2,040.5"}]
[null,2072,{"v":10754.395748076546,"d":"10,754.4"},{"v":-422.79784271209553,"d":"-422.8"},{"v":-2559.690180885302,"d":"-2,559.7"},{"v":-185.3891112675751,"d":"-185.4"},0,{"v":7586.518613211573,"d":"7,586.5"},null,0,{"v":-653.6210260442294,"d":"-653.6"},{"v":-352.9605357121945,"d":"-353.0"},{"v":-1006.581561756424,"d":"-1,006.6"},{"v":82.91699575905241,"d":"82.9"},{"v":12895.940258568162,"d":"12,895.9"},null,{"v":-29.765261799863538,"d":"-29.8"},null,{"v":-30.730179752618994,"d":"-30.7"},null,{"v":6602.358605661719,"d":"6,602.4"},null,{"v":6502.25800772969,"d":"6,502.3"},null,{"v":2140.6004079460927,"d":"2,140.6"}]
[null,2073,{"v":11078.541459745957,"d":"11,078.5"},{"v":-431.2537995663374,"d":"-431.3"},{"v":-2648.8266514240786,"d":"-2,648.8"},{"v":-189.0968934929266,"d":"-189.1"},0,{"v":7809.364115262614,"d":"7,809.4"},null,0,{"v":-634.7572739102743,"d":"-634.8"},{"v":-401.58954964601327,"d":"-401.6"},{"v":-1036.3468235562875,"d":"-1,036.3"},{"v":86.12891654929179,"d":"86.1"},{"v":12494.35070892215,"d":"12,494.4"},null,{"v":-29.92257486019912,"d":"-29.9"},null,{"v":-31.733822823586337,"d":"-31.7"},null,{"v":6797.489810571833,"d":"6,797.5"},null,{"v":6694.134708079705,"d":"6,694.1"},null,{"v":2243.9555104382207,"d":"2,244.0"}]
[null,2074,{"v":11412.58428328199,"d":"11,412.6"},{"v":-439.8788755576642,"d":"-439.9"},{"v":-2741.1987695341104,"d":"-2,741.2"},{"v":-192.87883136278512,"d":"-192.9"},0,{"v":8038.627806827431,"d":"8,038.6"},null,0,{"v":-613.3956925217557,"d":"-613.4"},{"v":-452.873705894731,"d":"-452.9"},{"v":-1066.2693984164866,"d":"-1,066.3"},{"v":89.4291465535162,"d":"89.4"},{"v":12041.477003027418,"d":"12,041.5"},null,{"v":-31.495150107590234,"d":"-31.5"},null,{"v":-32.82339656284918,"d":"-32.8"},null,{"v":6997.4690082940215,"d":"6,997.5"},null,{"v":6891.673544274444,"d":"6,891.7"},null,{"v":2349.750974457799,"d":"2,349.8"}]
[null,2075,{"v":11757.286805065065,"d":"11,757.3"},{"v":-448.67645306881747,"d":"-448.7"},{"v":-2837.1108719911977,"d":"-2,837.1"},{"v":-196.73640799004085,"d":"-196.7"},0,{"v":8274.763072015008,"d":"8,274.8"},null,0,{"v":-589.3638319602927,"d":"-589.4"},{"v":-508.4007165637841,"d":"-508.4"},{"v":-1097.7645485240769,"d":"-1,097.8"},{"v":92.83142676821868,"d":"92.8"},{"v":11533.076286463633,"d":"11,533.1"},null,{"v":-30.098784751800622,"d":"-30.1"},null,{"v":-33.794749040262644,"d":"-33.8"},null,{"v":7205.936416467087,"d":"7,205.9"},null,{"v":7095.041601646661,"d":"7,095.0"},null,{"v":2460.6457892782246,"d":"2,460.6"}]
[null,2076,{"v":12111.358173807355,"d":"12,111.4"},{"v":-457.6499821301938,"d":"-457.6"},{"v":-2936.1343841445896,"d":"-2,936.1"},{"v":-200.67113614984166,"d":"-200.7"},0,{"v":8516.90267138273,"d":"8,516.9"},null,0,{"v":-562.5202366300525,"d":"-562.5"},{"v":-565.343096645825,"d":"-565.3"},{"v":-1127.8633332758775,"d":"-1,127.9"},{"v":96.32719374161418,"d":"96.3"},{"v":10967.733189817807,"d":"10,967.7"},null,{"v":-33.159134049449904,"d":"-33.2"},null,{"v":-34.96023976361684,"d":"-35.0"},null,{"v":7417.2471580353995,"d":"7,417.2"},null,{"v":7299.162315038064,"d":"7,299.2"},null,{"v":2578.7306322755594,"d":"2,578.7"}]
[null,2077,{"v":12476.426212368084,"d":"12,476.4"},{"v":-466.8029817727977,"d":"-466.8"},{"v":-3038.9646418161,"d":"-3,039.0"},{"v":-204.68455887283847,"d":"-204.7"},0,{"v":8765.974029906345,"d":"8,766.0"},null,0,{"v":-532.6780487495115,"d":"-532.7"},{"v":-628.3444185758159,"d":"-628.3"},{"v":-1161.0224673253274,"d":"-1,161.0"},{"v":100.051278079269,"d":"100.1"},{"v":10339.388771241991,"d":"10,339.4"},null,{"v":-33.31640317602728,"d":"-33.3"},null,{"v":-36.12022595808327,"d":"-36.1"},null,{"v":7635.566211526177,"d":"7,635.6"},null,{"v":7509.1554768201495,"d":"7,509.2"},null,{"v":2705.1413669815865,"d":"2,705.1"}]
[null,2078,{"v":12852.641306713482,"d":"12,852.6"},{"v":-476.13904140825366,"d":"-476.1"},{"v":-3145.578342720752,"d":"-3,145.6"},{"v":-208.77825005029524,"d":"-208.8"},0,{"v":9022.145672534181,"d":"9,022.1"},null,0,{"v":-499.6009913052125,"d":"-499.6"},{"v":-694.7378791961421,"d":"-694.7"},{"v":-1194.3388705013547,"d":"-1,194.3"},{"v":103.96822535788894,"d":"104.0"},{"v":9644.65089204585,"d":"9,644.7"},null,{"v":-35.066857736740985,"d":"-35.1"},null,{"v":-37.37869799489394,"d":"-37.4"},null,{"v":7859.329471659081,"d":"7,859.3"},null,{"v":7725.19003432574,"d":"7,725.2"},null,{"v":2839.280804314927,"d":"2,839.3"}]
[null,2079,{"v":13240.862403662108,"d":"13,240.9"},{"v":-485.66182223641874,"d":"-485.7"},{"v":-3256.3254839370065,"d":"-3,256.3"},{"v":-212.95381505130115,"d":"-213.0"},0,{"v":9285.92128243738,"d":"9,285.9"},null,0,{"v":-463.0742575583144,"d":"-463.1"},{"v":-766.3314706797813,"d":"-766.3"},{"v":-1229.4057282380957,"d":"-1,229.4"},{"v":108.09992522145909,"d":"108.1"},{"v":8878.319421366068,"d":"8,878.3"},null,{"v":-33.47194160387494,"d":"-33.5"},null,{"v":-38.50578646892191,"d":"-38.5"},null,{"v":8092.637751347947,"d":"8,092.6"},null,{"v":7947.439795415902,"d":"7,947.4"},null,{"v":2984.4787602469714,"d":"2,984.5"}]
[null,2080,{"v":13639.63549189172,"d":"13,639.6"},{"v":-495.3750586811471,"d":"-495.4"},{"v":-3370.7308673726625,"d":"-3,370.7"},{"v":-217.21289135232718,"d":"-217.2"},0,{"v":9556.316674485584,"d":"9,556.3"},null,0,{"v":-422.91695286694426,"d":"-422.9"},{"v":-839.9607169750263,"d":"-840.0"},{"v":-1262.8776698419706,"d":"-1,262.9"},{"v":112.44343890437946,"d":"112.4"},{"v":8038.358704391042,"d":"8,038.4"},null,{"v":-36.89605154347896,"d":"-36.9"},null,{"v":-39.845582899850655,"d":"-39.8"},null,{"v":8329.140809104663,"d":"8,329.1"},null,{"v":8176.083568314856,"d":"8,176.1"},null,{"v":3137.5360010367785,"d":"3,137.5"}]
[null,2081,{"v":14050.79410537939,"d":"14,050.8"},{"v":-505.28255985477006,"d":"-505.3"},{"v":-3489.5542773887214,"d":"-3,489.6"},{"v":-221.55714917937374,"d":"-221.6"},0,{"$f":"+SUM(C80:G80)","v":{"v":9834.400118956524,"d":"9,834.4"}},null,0,{"v":-378.89599170044346,"d":"-378.9"},{"v":-920.8777296850061,"d":"-920.9"},{"$f":"+SUM(K80:L80)","v":{"v":-1299.7737213854496,"d":"-1,299.8"}},{"v":117.03941641253684,"d":"117.0"},{"v":7117.480974706036,"d":"7,117.5"},null,{"v":-37.04902689567621,"d":"-37.0"},null,{"v":-41.177089154353695,"d":"-41.2"},null,{"$f":"+S80+Q80+N80+M80+J80+H80","v":{"v":8573.439697933582,"d":"8,573.4"}},null,{"v":8413.930012465757,"d":"8,413.9"},null,{"v":3297.0456865046053,"d":"3,297.0"}]
[null,{"$f":"+B80+1","v":2082},{"v":14474.50761757015,"d":"14,474.5"},{"v":-515.3882110518655,"d":"-515.4"},{"v":-3612.7615496801563,"d":"-3,612.8"},{"v":-225.98829216296122,"d":"-226.0"},0,{"v":10120.369564675166,"d":"10,120.4"},null,0,{"v":-330.7215176936309,"d":"-330.7"},{"v":-1006.1012305874948,"d":"-1,006.1"},{"v":-1336.8227482811258,"d":"-1,336.8"},{"v":121.79413244720014,"d":"121.8"},{"v":6111.379744118542,"d":"6,111.4"},null,{"v":-38.99539507045279,"d":"-39.0"},null,{"v":-42.62073190171779,"d":"-42.6"},null,{"v":8823.72482186907,"d":"8,823.7"},null,{"v":8658.69553107603,"d":"8,658.7"},null,{"v":3462.0749772976433,"d":"3,462.1"}]
[null,2083,{"v":14911.743512606296,"d":"14,911.7"},{"v":-525.6959752729027,"d":"-525.7"},{"v":-3740.7521815775426,"d":"-3,740.8"},{"v":-230.50805800622044,"d":"-230.5"},{"v":-4.547473508864641e-13,"d":"-0.0"},{"v":10414.78729774963,"d":"10,414.8"},null,0,{"v":-278.1267008668247,"d":"-278.1"},{"v":-1097.691442484754,"d":"-1,097.7"},{"v":-1375.8181433515786,"d":"-1,375.8"},{"v":126.72704080778789,"d":"126.7"},{"v":5013.688301633788,"d":"5,013.7"},null,{"v":-37.172119589492695,"d":"-37.2"},null,{"v":-43.91764879836538,"d":"-43.9"},null,{"v":9084.606426817982,"d":"9,084.6"},null,{"v":8910.581403553258,"d":"8,910.6"},null,{"v":3636.1000005623628,"d":"3,636.1"}]
[null,2084,{"v":15360.863996947755,"d":"15,360.9"},{"v":-536.2098947783609,"d":"-536.2"},{"v":-3872.9964282435667,"d":"-3,873.0"},{"v":-235.11821916634486,"d":"-235.1"},0,{"v":10716.539454759482,"d":"10,716.5"},null,0,{"v":-220.8817007499273,"d":"-220.9"},{"v":-1192.1085621911438,"d":"-1,192.1"},{"v":-1412.9902629410713,"d":"-1,413.0"},{"v":131.82933664729586,"d":"131.8"},{"v":3821.579739442644,"d":"3,821.6"},null,{"v":-41.0010553066204,"d":"-41.0"},null,{"v":-45.45548098790141,"d":"-45.5"},null,{"v":9348.921992171185,"d":"9,348.9"},null,{"v":9169.794764625727,"d":"9,169.8"},null,{"v":3815.2272281078203,"d":"3,815.2"}]
[null,2085,{"v":15823.934312609987,"d":"15,823.9"},{"v":-546.9340926739281,"d":"-546.9"},{"v":-4010.3558664834322,"d":"-4,010.4"},{"v":-239.82058354967177,"d":"-239.8"},{"v":-4.547473508864641e-13,"d":"-0.0"},{"v":11026.823769902954,"d":"11,026.8"},null,0,{"v":-158.69661921944248,"d":"-158.7"},{"v":-1295.2946990282492,"d":"-1,295.3"},{"v":-1453.9913182476917,"d":"-1,454.0"},{"v":137.14101193195435,"d":"137.1"},{"v":2526.2850404143946,"d":"2,526.3"},null,{"v":-41.14391541929422,"d":"-41.1"},null,{"v":-46.98928206191903,"d":"-47.0"},null,{"v":9621.840266106003,"d":"9,621.8"},null,{"v":9436.54877467669,"d":"9,436.5"},null,{"v":4000.5187195371327,"d":"4,000.5"}]
[null,2086,{"v":16301.145218667303,"d":"16,301.1"},{"v":-557.8727745274067,"d":"-557.9"},{"v":-4152.8137207717355,"d":"-4,152.8"},{"v":-244.6169952206652,"d":"-244.6"},{"v":-4.547473508864641e-13,"d":"-0.0"},{"v":11345.841728147496,"d":"11,345.8"},null,0,{"v":-91.21627784826828,"d":"-91.2"},{"v":-1403.9189558187177,"d":"-1,403.9"},{"v":-1495.1352336669859,"d":"-1,495.1"},{"v":142.60950571969516,"d":"142.6"},{"v":1122.366084595677,"d":"1,122.4"},null,{"v":344.7100026345854,"d":"344.7"},null,{"v":-47.57552747638579,"d":"-47.6"},null,{"v":10290.450475358404,"d":"10,290.5"},null,{"v":10025.385598517136,"d":"10,025.4"},null,{"v":4265.583596378401,"d":"4,265.6"}]
[null,2087,{"v":16793.586452305353,"d":"16,793.6"},{"v":-569.0302300179549,"d":"-569.0"},{"v":-4296.525009864566,"d":"-4,296.5"},{"v":-249.50933512507854,"d":"-249.5"},0,{"v":11678.521877297755,"d":"11,678.5"},null,0,{"v":-28.059151976400326,"d":"-28.1"},{"v":-1122.3660790560002,"d":"-1,122.4"},{"v":-1150.4252310324005,"d":"-1,150.4"},{"v":141.96811376487202,"d":"142.0"},{"v":5.5396767493220977E-6,"d":"0.0"},null,{"v":1150.4252310324002,"d":"1,150.4"},null,{"v":22.536350189928058,"d":"22.5"},null,{"v":11843.026341252555,"d":"11,843.0"},null,{"v":10650.96560181753,"d":"10,651.0"},null,{"v":5457.644335813424,"d":"5,457.6"}]
[null,2088,{"v":17299.413209161674,"d":"17,299.4"},{"v":-580.410834618314,"d":"-580.4"},{"v":-4434.562122630271,"d":"-4,434.6"},{"v":-254.4995218275801,"d":"-254.5"},0,{"v":12029.94073008551,"d":"12,029.9"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":142.3500969429921,"d":"142.4"},{"v":5.5396767493220977E-6,"d":"0.0"},null,{"v":-3.183231456205249e-13,"d":"-0.0"},null,{"v":-47.00676229328724,"d":"-47.0"},null,{"v":12125.284064735213,"d":"12,125.3"},null,{"v":11315.581544103374,"d":"11,315.6"},null,{"v":6267.346856445263,"d":"6,267.3"}]
[null,2089,{"v":17820.951721660647,"d":"17,821.0"},{"v":-592.0190513106803,"d":"-592.0"},{"v":-4573.830542262672,"d":"-4,573.8"},{"v":-259.58951226413177,"d":"-259.6"},0,{"v":12395.512615823163,"d":"12,395.5"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":159.4842826181358,"d":"159.5"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":-47.89324228134302,"d":"-47.9"},null,{"v":12507.103656159956,"d":"12,507.1"},null,{"v":12021.669252166503,"d":"12,021.7"},null,{"v":6752.781260438718,"d":"6,752.8"}]
[null,2090,{"v":18358.41683561476,"d":"18,358.4"},{"v":-603.859432336894,"d":"-603.9"},{"v":-4715.5035243242855,"d":"-4,715.5"},{"v":-264.7813025094144,"d":"-264.8"},0,{"v":12774.272576444167,"d":"12,774.3"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":170.15083556353915,"d":"170.2"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":-48.848218345670944,"d":"-48.8"},null,{"v":12895.575193662035,"d":"12,895.6"},null,{"v":12771.816547404609,"d":"12,771.8"},null,{"v":6876.539906696145,"d":"6,876.5"}]
[null,2091,{"v":18913.03599027955,"d":"18,913.0"},{"v":-615.9366209836318,"d":"-615.9"},{"v":-4859.793903211925,"d":"-4,859.8"},{"v":-270.07692855960266,"d":"-270.1"},0,{"v":13167.228537524388,"d":"13,167.2"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":173.60297287934213,"d":"173.6"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":-49.26569679788088,"d":"-49.3"},null,{"v":13291.56581360585,"d":"13,291.6"},null,{"v":13779.903050427796,"d":"13,779.9"},null,{"v":6388.202669874199,"d":"6,388.2"}]
[null,2092,{"v":19482.731206026343,"d":"19,482.7"},{"v":-628.2553534033045,"d":"-628.3"},{"v":-5004.625309417322,"d":"-5,004.6"},{"v":-275.47846713079474,"d":"-275.5"},0,{"v":13574.372076074922,"d":"13,574.4"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":164.82154210708947,"d":"164.8"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":-49.85801787246464,"d":"-49.9"},null,{"v":13689.335600309547,"d":"13,689.3"},null,{"v":14867.558375458846,"d":"14,867.6"},null,{"v":5209.979894724902,"d":"5,210.0"}]
[null,2093,{"v":20070.122688724565,"d":"20,070.1"},{"v":-640.8204604713707,"d":"-640.8"},{"v":-5150.568718649898,"d":"-5,150.6"},{"v":-280.98803647341066,"d":"-281.0"},0,{"v":13997.745473129884,"d":"13,997.7"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":142.25424699502065,"d":"142.3"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":-50.30902355395557,"d":"-50.3"},null,{"v":14089.69069657095,"d":"14,089.7"},null,{"v":16041.062933371957,"d":"16,041.1"},null,{"v":3258.607657923896,"d":"3,258.6"}]
[null,2094,{"v":20675.45241327044,"d":"20,675.5"},{"v":-653.636869680798,"d":"-653.6"},{"v":-5297.059189439889,"d":"-5,297.1"},{"v":-286.6077972028788,"d":"-286.6"},0,{"v":14438.148556946871,"d":"14,438.1"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":104.23298276964863,"d":"104.2"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":26.786232229811503,"d":"26.8"},null,{"v":14569.167771946331,"d":"14,569.2"},null,{"v":17307.192851325086,"d":"17,307.2"},null,{"v":520.5825785451416,"d":"520.6"}]
[null,2095,{"v":21300.10292237321,"d":"21,300.1"},{"v":-666.709607074414,"d":"-666.7"},{"v":-5444.0768675896925,"d":"-5,444.1"},{"v":-292.3399531469364,"d":"-292.3"},0,{"v":14896.976494562166,"d":"14,897.0"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":48.93675658413375,"d":"48.9"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":23.939445275330996,"d":"23.9"},null,{"v":14969.85269642163,"d":"14,969.9"},null,{"v":15430.435274966772,"d":"15,430.4"},null,{"v":60,"d":"60.0"}]
[null,2096,{"v":21941.733589802963,"d":"21,941.7"},{"v":-680.0437992159023,"d":"-680.0"},{"v":-5607.444606741143,"d":"-5,607.4"},{"v":-298.1867522098752,"d":"-298.2"},0,{"v":15356.058431636044,"d":"15,356.1"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":39.24631582385628,"d":"39.2"},{"v":5.5396767493220977E-6,"d":"0.0"},null,0,null,{"v":74.5466880524688,"d":"74.5"},null,{"v":15469.851435512368,"d":"15,469.9"},null,{"v":15469.851435512368,"d":"15,469.9"},null,{"v":60,"d":"60.0"}]
[null,2097,{"v":26396.458243700632,"d":"26,396.5"},{"v":-693.6446752002204,"d":"-693.6"},{"v":-5095.681619099022,"d":"-5,095.7"},{"v":-304.1504872540727,"d":"-304.2"},{"v":-531.8892692370099,"d":"-531.9"},{"v":19771.09219291031,"d":"19,771.1"},null,0,{"v":-3.183231456205249e-13,"d":"-0.0"},0,{"v":-3.183231456205249e-13,"d":"-0.0"},{"v":37.7553820628069,"d":"37.8"},{"v":5.5396767493220977E-6,"d":"0.0"},null,{"v":3.183231456205249e-13,"d":"0.0"},null,{"v":1817.769103140345,"d":"1,817.8"},null,{"v":21626.61667811346,"d":"21,626.6"},null,{"v":21686.61667811346,"d":"21,686.6"},null,0]
[null,2098,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"+SUM(C15:C97)","v":{"v":692388.6232897204,"d":"692,388.6"}},{"v":-28205.322757929196,"d":"-28,205.3"},{"v":-161095.53438116613,"d":"-161,095.5"},{"v":-12775.542124233678,"d":"-12,775.5"},{"v":-626.2082692370104,"d":"-626.2"},{"v":489686.0157571544,"d":"489,686.0"},null,{"$f":"+SUM(J15:J97)","v":{"v":17016.610406148524,"d":"17,016.6"}},{"$f":"+SUM(K15:K97)","v":{"v":-44721.06162769817,"d":"-44,721.1"}},{"$f":"+SUM(L15:L97)","v":{"v":-25356.91089331623,"d":"-25,356.9"}},{"$f":"+SUM(M15:M97)","v":{"v":-70077.97252101437,"d":"-70,078.0"}},{"$f":"+SUM(N15:N97)","v":{"v":5305.393817936058,"d":"5,305.4"}},"N.A",null,{"$f":"+SUM(Q15:Q97)","v":{"v":414.96323451902595,"d":"415.0"}},null,{"$f":"+SUM(S15:S97)","v":{"v":243.5999999999999,"d":"243.6"}},null,{"$f":"+SUM(U15:U97)","v":{"v":442588.6106947436,"d":"442,588.6"}},null,{"$f":"+SUM(W15:W49)","v":{"v":63262.75583326373,"d":"63,262.8"}},null,{"$f":"+SUM(Y15:Y49)","v":{"v":15438.750503687683,"d":"15,438.8"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},2016,{"$f":"+D105+1","v":2017},{"$f":"+E105+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,{"$f":"+AW105+1","v":2062},{"$f":"+AX105+1","v":2063},{"$f":"+AY105+1","v":2064},{"$f":"+AZ105+1","v":2065},{"$f":"+BA105+1","v":2066},{"$f":"+BB105+1","v":2067},{"$f":"+BC105+1","v":2068},{"$f":"+BD105+1","v":2069},{"$f":"+BE105+1","v":2070},{"$f":"+BF105+1","v":2071},{"$f":"+BG105+1","v":2072},{"$f":"+BH105+1","v":2073},{"$f":"+BI105+1","v":2074},{"$f":"+BJ105+1","v":2075},{"$f":"+BK105+1","v":2076},{"$f":"+BL105+1","v":2077},{"$f":"+BM105+1","v":2078},{"$f":"+BN105+1","v":2079},{"$f":"+BO105+1","v":2080},{"$f":"+BP105+1","v":2081},{"$f":"+BQ105+1","v":2082},{"$f":"+BR105+1","v":2083},{"$f":"+BS105+1","v":2084},{"$f":"+BT105+1","v":2085},{"$f":"+BU105+1","v":2086},{"$f":"+BV105+1","v":2087},{"$f":"+BW105+1","v":2088},{"$f":"+BX105+1","v":2089},{"$f":"+BY105+1","v":2090},{"$f":"+BZ105+1","v":2091},{"$f":"+CA105+1","v":2092},{"$f":"+CB105+1","v":2093},{"$f":"+CC105+1","v":2094},{"$f":"+CD105+1","v":2095},{"$f":"+CE105+1","v":2096},{"$f":"+CF105+1","v":2097},{"$f":"+CG105+1","v":2098}]
[null,"Revenues",null,{"$f":"+CF!O19+CF!O20","v":0},{"$f":"+CF!P19+CF!P20","v":{"v":1307.6587894465872,"d":"1,308"}},{"$f":"+CF!Q19+CF!Q20","v":{"v":1378.767890654692,"d":"1,379"}},{"$f":"+CF!R19+CF!R20","v":{"v":1445.8417056325786,"d":"1,446"}},{"$f":"+CF!S19+CF!S20","v":{"v":1513.810252133502,"d":"1,514"}},{"$f":"+CF!T19+CF!T20","v":{"v":1600.622610637095,"d":"1,601"}},{"$f":"+CF!U19+CF!U20","v":{"v":1696.0712332608914,"d":"1,696"}},{"$f":"+CF!V19+CF!V20","v":{"v":1797.464281563924,"d":"1,797"}},{"$f":"+CF!W19+CF!W20","v":{"v":1904.7688568704841,"d":"1,905"}},{"$f":"+CF!X19+CF!X20","v":{"v":2018.542927790081,"d":"2,019"}},{"$f":"+CF!Y19+CF!Y20","v":{"v":2130.2624531931992,"d":"2,130"}},{"$f":"+CF!Z19+CF!Z20","v":{"v":2246.2283773659587,"d":"2,246"}},{"$f":"+CF!AA19+CF!AA20","v":{"v":2368.2376264128075,"d":"2,368"}},{"$f":"+CF!AB19+CF!AB20","v":{"v":2496.961848923826,"d":"2,497"}},{"$f":"+CF!AC19+CF!AC20","v":{"v":2632.7352572083605,"d":"2,633"}},{"$f":"+CF!AD19+CF!AD20","v":{"v":2748.222344946333,"d":"2,748"}},{"$f":"+CF!AE19+CF!AE20","v":{"v":2861.8201113548694,"d":"2,862"}},{"$f":"+CF!AF19+CF!AF20","v":{"v":2979.916714206259,"d":"2,980"}},{"$f":"+CF!AG19+CF!AG20","v":{"v":3102.91769029351,"d":"3,103"}},{"$f":"+CF!AH19+CF!AH20","v":{"v":3231.165618663427,"d":"3,231"}},{"$f":"+CF!AI19+CF!AI20","v":{"v":3361.032615167717,"d":"3,361"}},{"$f":"+CF!AJ19+CF!AJ20","v":{"v":3495.3927517304373,"d":"3,495"}},{"$f":"+CF!AK19+CF!AK20","v":{"v":3635.137059527282,"d":"3,635"}},{"$f":"+CF!AL19+CF!AL20","v":{"v":3780.6639372889235,"d":"3,781"}},{"$f":"+CF!AM19+CF!AM20","v":{"v":3931.6866939620163,"d":"3,932"}},{"$f":"+CF!AN19+CF!AN20","v":{"v":4072.9221879180045,"d":"4,073"}},{"$f":"+CF!AO19+CF!AO20","v":{"v":4215.409192851814,"d":"4,215"}},{"$f":"+CF!AP19+CF!AP20","v":{"v":4362.937778044789,"d":"4,363"}},{"$f":"+CF!AQ19+CF!AQ20","v":{"v":4515.23825861975,"d":"4,515"}},{"$f":"+CF!AR19+CF!AR20","v":{"v":4672.984567221369,"d":"4,673"}},{"$f":"+CF!AS19+CF!AS20","v":{"v":4842.006798019069,"d":"4,842"}},{"$f":"+CF!AT19+CF!AT20","v":{"v":5018.793037841667,"d":"5,019"}},{"$f":"+CF!AU19+CF!AU20","v":{"v":5201.651470871794,"d":"5,202"}},{"$f":"+CF!AV19+CF!AV20","v":{"v":5391.325720499753,"d":"5,391"}},{"$f":"+CF!AW19+CF!AW20","v":{"v":5587.984283838415,"d":"5,588"}},{"$f":"+CF!AX19+CF!AX20","v":{"v":5763.673275851869,"d":"5,764"}},{"$f":"+CF!AY19+CF!AY20","v":{"v":5937.473117274251,"d":"5,937"}},{"$f":"+CF!AZ19+CF!AZ20","v":{"v":6116.383799405548,"d":"6,116"}},{"$f":"+CF!BA19+CF!BA20","v":{"v":6300.74368387593,"d":"6,301"}},{"$f":"+CF!BB19+CF!BB20","v":{"v":6490.98470250195,"d":"6,491"}},{"$f":"+CF!BC19+CF!BC20","v":{"v":6686.395443939168,"d":"6,686"}},{"$f":"+CF!BD19+CF!BD20","v":{"v":6887.873772678976,"d":"6,888"}},{"$f":"+CF!BE19+CF!BE20","v":{"v":7095.502683873475,"d":"7,096"}},{"$f":"+CF!BF19+CF!BF20","v":{"v":7309.755965393777,"d":"7,310"}},{"$f":"+CF!BG19+CF!BG20","v":{"v":7529.831740481706,"d":"7,530"}},{"$f":"+CF!BH19+CF!BH20","v":{"v":7756.7413131021585,"d":"7,757"}},{"$f":"+CF!BI19+CF!BI20","v":{"v":7990.578153972133,"d":"7,991"}},{"$f":"+CF!BJ19+CF!BJ20","v":{"v":8231.875916873227,"d":"8,232"}},{"$f":"+CF!BK19+CF!BK20","v":{"v":8479.731368103223,"d":"8,480"}},{"$f":"+CF!BL19+CF!BL20","v":{"v":8735.283610087434,"d":"8,735"}},{"$f":"+CF!BM19+CF!BM20","v":{"v":8998.637912989596,"d":"8,999"}},{"$f":"+CF!BN19+CF!BN20","v":{"v":9270.395361528992,"d":"9,270"}},{"$f":"+CF!BO19+CF!BO20","v":{"v":9549.538554157194,"d":"9,550"}},{"$f":"+CF!BP19+CF!BP20","v":{"v":9837.350542238246,"d":"9,837"}},{"$f":"+CF!BQ19+CF!BQ20","v":{"v":10133.949885506865,"d":"10,134"}},{"$f":"+CF!BR19+CF!BR20","v":{"v":10440.0136206101,"d":"10,440"}},{"$f":"+CF!BS19+CF!BS20","v":{"v":10754.395748076546,"d":"10,754"}},{"$f":"+CF!BT19+CF!BT20","v":{"v":11078.541459745957,"d":"11,079"}},{"$f":"+CF!BU19+CF!BU20","v":{"v":11412.58428328199,"d":"11,413"}},{"$f":"+CF!BV19+CF!BV20","v":{"v":11757.286805065065,"d":"11,757"}},{"$f":"+CF!BW19+CF!BW20","v":{"v":12111.358173807355,"d":"12,111"}},{"$f":"+CF!BX19+CF!BX20","v":{"v":12476.426212368084,"d":"12,476"}},{"$f":"+CF!BY19+CF!BY20","v":{"v":12852.641306713482,"d":"12,853"}},{"$f":"+CF!BZ19+CF!BZ20","v":{"v":13240.862403662108,"d":"13,241"}},{"$f":"+CF!CA19+CF!CA20","v":{"v":13639.63549189172,"d":"13,640"}},{"$f":"+CF!CB19+CF!CB20","v":{"v":14050.79410537939,"d":"14,051"}},{"$f":"+CF!CC19+CF!CC20","v":{"v":14474.50761757015,"d":"14,475"}},{"$f":"+CF!CD19+CF!CD20","v":{"v":14911.743512606296,"d":"14,912"}},{"$f":"+CF!CE19+CF!CE20","v":{"v":15360.863996947755,"d":"15,361"}},{"$f":"+CF!CF19+CF!CF20","v":{"v":15823.934312609987,"d":"15,824"}},{"$f":"+CF!CG19+CF!CG20","v":{"v":16301.145218667303,"d":"16,301"}},{"$f":"+CF!CH19+CF!CH20","v":{"v":16793.586452305353,"d":"16,794"}},{"$f":"+CF!CI19+CF!CI20","v":{"v":17299.413209161674,"d":"17,299"}},{"$f":"+CF!CJ19+CF!CJ20","v":{"v":17820.951721660647,"d":"17,821"}},{"$f":"+CF!CK19+CF!CK20","v":{"v":18358.41683561476,"d":"18,358"}},{"$f":"+CF!CL19+CF!CL20","v":{"v":18913.03599027955,"d":"18,913"}},{"$f":"+CF!CM19+CF!CM20","v":{"v":19482.731206026343,"d":"19,483"}},{"$f":"+CF!CN19+CF!CN20","v":{"v":20070.122688724565,"d":"20,070"}},{"$f":"+CF!CO19+CF!CO20","v":{"v":20675.45241327044,"d":"20,675"}},{"$f":"+CF!CP19+CF!CP20","v":{"v":21300.10292237321,"d":"21,300"}},{"$f":"+CF!CQ19+CF!CQ20","v":{"v":21941.733589802963,"d":"21,942"}},{"$f":"+CF!CR19+CF!CR20","v":{"v":26396.458243700632,"d":"26,396"}},{"$f":"+CF!CS19+CF!CS20","v":0}]
[null,"OPEX",null,{"$f":"+CF!O22","v":0},{"$f":"+CF!P22","v":{"v":-145.60419049559124,"d":"-146"}},{"$f":"+CF!Q22","v":{"v":-146.10956759444863,"d":"-146"}},{"$f":"+CF!R22","v":{"v":-146.61669880499184,"d":"-147"}},{"$f":"+CF!S22","v":{"v":-147.1255902155612,"d":"-147"}},{"$f":"+CF!T22","v":{"v":-150.29855566898848,"d":"-150"}},{"$f":"+CF!U22","v":{"v":-153.53995048099227,"d":"-154"}},{"$f":"+CF!V22","v":{"v":-156.85125042468894,"d":"-157"}},{"$f":"+CF!W22","v":{"v":-160.23396310026922,"d":"-160"}},{"$f":"+CF!X22","v":{"v":-163.6896286213929,"d":"-164"}},{"$f":"+CF!Y22","v":{"v":-167.08117397832487,"d":"-167"}},{"$f":"+CF!Z22","v":{"v":-170.54299000545757,"d":"-171"}},{"$f":"+CF!AA22","v":{"v":-174.07653266653924,"d":"-174"}},{"$f":"+CF!AB22","v":{"v":-177.68328809196427,"d":"-178"}},{"$f":"+CF!AC22","v":{"v":-181.36477320380695,"d":"-181"}},{"$f":"+CF!AD22","v":{"v":-185.09743965855316,"d":"-185"}},{"$f":"+CF!AE22","v":{"v":-188.90692808162464,"d":"-189"}},{"$f":"+CF!AF22","v":{"v":-192.79481954512872,"d":"-193"}},{"$f":"+CF!AG22","v":{"v":-196.76272766120076,"d":"-197"}},{"$f":"+CF!AH22","v":{"v":-200.81229925171033,"d":"-201"}},{"$f":"+CF!AI22","v":{"v":-205.0383379792341,"d":"-205"}},{"$f":"+CF!AJ22","v":{"v":-209.35331251095448,"d":"-209"}},{"$f":"+CF!AK22","v":{"v":-213.75909447602072,"d":"-214"}},{"$f":"+CF!AL22","v":{"v":-218.25759489149453,"d":"-218"}},{"$f":"+CF!AM22","v":{"v":-222.85076499125773,"d":"-223"}},{"$f":"+CF!AN22","v":{"v":-227.61292950117,"d":"-228"}},{"$f":"+CF!AO22","v":{"v":-232.47685812582674,"d":"-232"}},{"$f":"+CF!AP22","v":{"v":-237.44472549296884,"d":"-237"}},{"$f":"+CF!AQ22","v":{"v":-242.51875270060634,"d":"-243"}},{"$f":"+CF!AR22","v":{"v":-247.70120831005565,"d":"-248"}},{"$f":"+CF!AS22","v":{"v":-252.65523247625674,"d":"-253"}},{"$f":"+CF!AT22","v":{"v":-257.7083371257819,"d":"-258"}},{"$f":"+CF!AU22","v":{"v":-262.86250386829755,"d":"-263"}},{"$f":"+CF!AV22","v":{"v":-268.1197539456635,"d":"-268"}},{"$f":"+CF!AW22","v":{"v":-273.48214902457676,"d":"-273"}},{"$f":"+CF!AX22","v":{"v":-278.9517920050683,"d":"-279"}},{"$f":"+CF!AY22","v":{"v":-284.5308278451697,"d":"-285"}},{"$f":"+CF!AZ22","v":{"v":-290.2214444020731,"d":"-290"}},{"$f":"+CF!BA22","v":{"v":-296.0258732901146,"d":"-296"}},{"$f":"+CF!BB22","v":{"v":-301.94639075591687,"d":"-302"}},{"$f":"+CF!BC22","v":{"v":-307.9853185710352,"d":"-308"}},{"$f":"+CF!BD22","v":{"v":-314.1450249424559,"d":"-314"}},{"$f":"+CF!BE22","v":{"v":-320.42792544130504,"d":"-320"}},{"$f":"+CF!BF22","v":{"v":-326.83648395013114,"d":"-327"}},{"$f":"+CF!BG22","v":{"v":-333.37321362913383,"d":"-333"}},{"$f":"+CF!BH22","v":{"v":-340.0406779017165,"d":"-340"}},{"$f":"+CF!BI22","v":{"v":-346.84149145975084,"d":"-347"}},{"$f":"+CF!BJ22","v":{"v":-353.7783212889458,"d":"-354"}},{"$f":"+CF!BK22","v":{"v":-360.85388771472475,"d":"-361"}},{"$f":"+CF!BL22","v":{"v":-368.07096546901926,"d":"-368"}},{"$f":"+CF!BM22","v":{"v":-375.4323847783997,"d":"-375"}},{"$f":"+CF!BN22","v":{"v":-382.9410324739677,"d":"-383"}},{"$f":"+CF!BO22","v":{"v":-390.599853123447,"d":"-391"}},{"$f":"+CF!BP22","v":{"v":-398.41185018591597,"d":"-398"}},{"$f":"+CF!BQ22","v":{"v":-406.3800871896343,"d":"-406"}},{"$f":"+CF!BR22","v":{"v":-414.50768893342695,"d":"-415"}},{"$f":"+CF!BS22","v":{"v":-422.79784271209553,"d":"-423"}},{"$f":"+CF!BT22","v":{"v":-431.2537995663374,"d":"-431"}},{"$f":"+CF!BU22","v":{"v":-439.8788755576642,"d":"-440"}},{"$f":"+CF!BV22","v":{"v":-448.67645306881747,"d":"-449"}},{"$f":"+CF!BW22","v":{"v":-457.6499821301938,"d":"-458"}},{"$f":"+CF!BX22","v":{"v":-466.8029817727977,"d":"-467"}},{"$f":"+CF!BY22","v":{"v":-476.13904140825366,"d":"-476"}},{"$f":"+CF!BZ22","v":{"v":-485.66182223641874,"d":"-486"}},{"$f":"+CF!CA22","v":{"v":-495.3750586811471,"d":"-495"}},{"$f":"+CF!CB22","v":{"v":-505.28255985477006,"d":"-505"}},{"$f":"+CF!CC22","v":{"v":-515.3882110518655,"d":"-515"}},{"$f":"+CF!CD22","v":{"v":-525.6959752729027,"d":"-526"}},{"$f":"+CF!CE22","v":{"v":-536.2098947783609,"d":"-536"}},{"$f":"+CF!CF22","v":{"v":-546.9340926739281,"d":"-547"}},{"$f":"+CF!CG22","v":{"v":-557.8727745274067,"d":"-558"}},{"$f":"+CF!CH22","v":{"v":-569.0302300179549,"d":"-569"}},{"$f":"+CF!CI22","v":{"v":-580.410834618314,"d":"-580"}},{"$f":"+CF!CJ22","v":{"v":-592.0190513106803,"d":"-592"}},{"$f":"+CF!CK22","v":{"v":-603.859432336894,"d":"-604"}},{"$f":"+CF!CL22","v":{"v":-615.9366209836318,"d":"-616"}},{"$f":"+CF!CM22","v":{"v":-628.2553534033045,"d":"-628"}},{"$f":"+CF!CN22","v":{"v":-640.8204604713707,"d":"-641"}},{"$f":"+CF!CO22","v":{"v":-653.636869680798,"d":"-654"}},{"$f":"+CF!CP22","v":{"v":-666.709607074414,"d":"-667"}},{"$f":"+CF!CQ22","v":{"v":-680.0437992159023,"d":"-680"}},{"$f":"+CF!CR22","v":{"v":-693.6446752002204,"d":"-694"}},{"$f":"+CF!CS22","v":0}]
[null,"Taxes",null,{"$f":"+CF!O30","v":0},{"$f":"+CF!P30","v":{"v":-189.14390979529773,"d":"-189"}},{"$f":"+CF!Q30","v":{"v":-198.62305703004193,"d":"-199"}},{"$f":"+CF!R30","v":{"v":-211.72162739243578,"d":"-212"}},{"$f":"+CF!S30","v":{"v":-222.55012293553182,"d":"-223"}},{"$f":"+CF!T30","v":{"v":-239.0504030986102,"d":"-239"}},{"$f":"+CF!U30","v":{"v":-257.6450536374193,"d":"-258"}},{"$f":"+CF!V30","v":{"v":-276.33067885874317,"d":"-276"}},{"$f":"+CF!W30","v":{"v":-296.5474480856746,"d":"-297"}},{"$f":"+CF!X30","v":{"v":-315.79509006553695,"d":"-316"}},{"$f":"+CF!Y30","v":{"v":-338.30536456673923,"d":"-338"}},{"$f":"+CF!Z30","v":{"v":-359.9265432913932,"d":"-360"}},{"$f":"+CF!AA30","v":{"v":-382.3725274744703,"d":"-382"}},{"$f":"+CF!AB30","v":{"v":-409.85085097293774,"d":"-410"}},{"$f":"+CF!AC30","v":{"v":-438.11463933111133,"d":"-438"}},{"$f":"+CF!AD30","v":{"v":-463.553839258649,"d":"-464"}},{"$f":"+CF!AE30","v":{"v":-486.5687860417818,"d":"-487"}},{"$f":"+CF!AF30","v":{"v":-511.0232861629683,"d":"-511"}},{"$f":"+CF!AG30","v":{"v":-535.0395077876415,"d":"-535"}},{"$f":"+CF!AH30","v":{"v":-566.5564750058289,"d":"-567"}},{"$f":"+CF!AI30","v":{"v":-595.8950815396202,"d":"-596"}},{"$f":"+CF!AJ30","v":{"v":-626.5569734152164,"d":"-627"}},{"$f":"+CF!AK30","v":{"v":-662.6659019222535,"d":"-663"}},{"$f":"+CF!AL30","v":{"v":-711.0407215226078,"d":"-711"}},{"$f":"+CF!AM30","v":{"v":-747.7804143371758,"d":"-748"}},{"$f":"+CF!AN30","v":{"v":-784.3398385495714,"d":"-784"}},{"$f":"+CF!AO30","v":{"v":-820.5337288508157,"d":"-821"}},{"$f":"+CF!AP30","v":{"v":-854.6390038629908,"d":"-855"}},{"$f":"+CF!AQ30","v":{"v":-895.4420579816376,"d":"-895"}},{"$f":"+CF!AR30","v":{"v":-935.0836828359452,"d":"-935"}},{"$f":"+CF!AS30","v":{"v":-977.4726647275091,"d":"-977"}},{"$f":"+CF!AT30","v":{"v":-1022.5397105605591,"d":"-1,023"}},{"$f":"+CF!AU30","v":{"v":-1064.5247169813435,"d":"-1,065"}},{"$f":"+CF!AV30","v":{"v":-1116.692162627052,"d":"-1,117"}},{"$f":"+CF!AW30","v":{"v":-1167.4981060459093,"d":"-1,167"}},{"$f":"+CF!AX30","v":{"v":-1208.2341567630567,"d":"-1,208"}},{"$f":"+CF!AY30","v":{"v":-1253.2664448662094,"d":"-1,253"}},{"$f":"+CF!AZ30","v":{"v":-1300.1815531286986,"d":"-1,300"}},{"$f":"+CF!BA30","v":{"v":-1367.4948454382723,"d":"-1,367"}},{"$f":"+CF!BB30","v":{"v":-1424.3385729541587,"d":"-1,424"}},{"$f":"+CF!BC30","v":{"v":-1474.3809252738884,"d":"-1,474"}},{"$f":"+CF!BD30","v":{"v":-1526.3592616743585,"d":"-1,526"}},{"$f":"+CF!BE30","v":{"v":-1580.2500866158944,"d":"-1,580"}},{"$f":"+CF!BF30","v":{"v":-1630.302427888606,"d":"-1,630"}},{"$f":"+CF!BG30","v":{"v":-1689.5676121323663,"d":"-1,690"}},{"$f":"+CF!BH30","v":{"v":-1751.3374577490513,"d":"-1,751"}},{"$f":"+CF!BI30","v":{"v":-1815.106432160825,"d":"-1,815"}},{"$f":"+CF!BJ30","v":{"v":-1881.067056838723,"d":"-1,881"}},{"$f":"+CF!BK30","v":{"v":-1948.8931950590072,"d":"-1,949"}},{"$f":"+CF!BL30","v":{"v":-2016.8190938760774,"d":"-2,017"}},{"$f":"+CF!BM30","v":{"v":-2086.3916844431346,"d":"-2,086"}},{"$f":"+CF!BN30","v":{"v":-2158.611201958008,"d":"-2,159"}},{"$f":"+CF!BO30","v":{"v":-2233.1333123465943,"d":"-2,233"}},{"$f":"+CF!BP30","v":{"v":-2310.477295562361,"d":"-2,310"}},{"$f":"+CF!BQ30","v":{"v":-2390.6160144696605,"d":"-2,391"}},{"$f":"+CF!BR30","v":{"v":-2473.816142212522,"d":"-2,474"}},{"$f":"+CF!BS30","v":{"v":-2559.690180885302,"d":"-2,560"}},{"$f":"+CF!BT30","v":{"v":-2648.8266514240786,"d":"-2,649"}},{"$f":"+CF!BU30","v":{"v":-2741.1987695341104,"d":"-2,741"}},{"$f":"+CF!BV30","v":{"v":-2837.1108719911977,"d":"-2,837"}},{"$f":"+CF!BW30","v":{"v":-2936.1343841445896,"d":"-2,936"}},{"$f":"+CF!BX30","v":{"v":-3038.9646418161,"d":"-3,039"}},{"$f":"+CF!BY30","v":{"v":-3145.578342720752,"d":"-3,146"}},{"$f":"+CF!BZ30","v":{"v":-3256.3254839370065,"d":"-3,256"}},{"$f":"+CF!CA30","v":{"v":-3370.7308673726625,"d":"-3,371"}},{"$f":"+CF!CB30","v":{"v":-3489.5542773887214,"d":"-3,490"}},{"$f":"+CF!CC30","v":{"v":-3612.7615496801563,"d":"-3,613"}},{"$f":"+CF!CD30","v":{"v":-3740.7521815775426,"d":"-3,741"}},{"$f":"+CF!CE30","v":{"v":-3872.9964282435667,"d":"-3,873"}},{"$f":"+CF!CF30","v":{"v":-4010.3558664834322,"d":"-4,010"}},{"$f":"+CF!CG30","v":{"v":-4152.8137207717355,"d":"-4,153"}},{"$f":"+CF!CH30","v":{"v":-4296.525009864566,"d":"-4,297"}},{"$f":"+CF!CI30","v":{"v":-4434.562122630271,"d":"-4,435"}},{"$f":"+CF!CJ30","v":{"v":-4573.830542262672,"d":"-4,574"}},{"$f":"+CF!CK30","v":{"v":-4715.5035243242855,"d":"-4,716"}},{"$f":"+CF!CL30","v":{"v":-4859.793903211925,"d":"-4,860"}},{"$f":"+CF!CM30","v":{"v":-5004.625309417322,"d":"-5,005"}},{"$f":"+CF!CN30","v":{"v":-5150.568718649898,"d":"-5,151"}},{"$f":"+CF!CO30","v":{"v":-5297.059189439889,"d":"-5,297"}},{"$f":"+CF!CP30","v":{"v":-5444.0768675896925,"d":"-5,444"}},{"$f":"+CF!CQ30","v":{"v":-5607.444606741143,"d":"-5,607"}},{"$f":"+CF!CR30","v":{"v":-5095.681619099022,"d":"-5,096"}},{"$f":"+CF!CS30","v":0}]
[null,"CAPEX",null,{"$f":"+CF!O24","v":0},{"$f":"+CF!P24","v":{"v":-156.81728316032297,"d":"-157"}},{"$f":"+CF!Q24","v":{"v":-122.82187845735555,"d":"-123"}},{"$f":"+CF!R24","v":{"v":-96.19611769686746,"d":"-96"}},{"$f":"+CF!S24","v":{"v":-75.34238342692757,"d":"-75"}},{"$f":"+CF!T24","v":{"v":-79.07026791880949,"d":"-79"}},{"$f":"+CF!U24","v":{"v":-82.98260533284105,"d":"-83"}},{"$f":"+CF!V24","v":{"v":-87.08852226094415,"d":"-87"}},{"$f":"+CF!W24","v":{"v":-91.39759687194797,"d":"-91"}},{"$f":"+CF!X24","v":{"v":-95.91988125527479,"d":"-96"}},{"$f":"+CF!Y24","v":{"v":-93.26778901911679,"d":"-93"}},{"$f":"+CF!Z24","v":{"v":-90.68902457629054,"d":"-91"}},{"$f":"+CF!AA24","v":{"v":-88.18156048400888,"d":"-88"}},{"$f":"+CF!AB24","v":{"v":-85.74342535632309,"d":"-86"}},{"$f":"+CF!AC24","v":{"v":-83.37270231420518,"d":"-83"}},{"$f":"+CF!AD24","v":{"v":-84.4879312238108,"d":"-84"}},{"$f":"+CF!AE24","v":{"v":-85.61807791209334,"d":"-86"}},{"$f":"+CF!AF24","v":{"v":-86.76334192563803,"d":"-87"}},{"$f":"+CF!AG24","v":{"v":-87.92392548025052,"d":"-88"}},{"$f":"+CF!AH24","v":{"v":-89.10003349666157,"d":"-89"}},{"$f":"+CF!AI24","v":{"v":-92.51485790857888,"d":"-93"}},{"$f":"+CF!AJ24","v":{"v":-96.0605579813304,"d":"-96"}},{"$f":"+CF!AK24","v":{"v":-99.74214962101632,"d":"-100"}},{"$f":"+CF!AL24","v":{"v":-103.56484097203268,"d":"-104"}},{"$f":"+CF!AM24","v":{"v":-107.53403978474559,"d":"-108"}},{"$f":"+CF!AN24","v":{"v":-107.74886054730278,"d":"-108"}},{"$f":"+CF!AO24","v":{"v":-107.96411045731989,"d":"-108"}},{"$f":"+CF!AP24","v":{"v":-108.1797903721048,"d":"-108"}},{"$f":"+CF!AQ24","v":{"v":-108.39590115067813,"d":"-108"}},{"$f":"+CF!AR24","v":{"v":-108.61244365377642,"d":"-109"}},{"$f":"+CF!AS24","v":{"v":-110.78469252685196,"d":"-111"}},{"$f":"+CF!AT24","v":{"v":-113.00038637738899,"d":"-113"}},{"$f":"+CF!AU24","v":{"v":-115.2603941049368,"d":"-115"}},{"$f":"+CF!AV24","v":{"v":-117.56560198703552,"d":"-118"}},{"$f":"+CF!AW24","v":{"v":-119.91691402677624,"d":"-120"}},{"$f":"+CF!AX24","v":{"v":-122.31525230731175,"d":"-122"}},{"$f":"+CF!AY24","v":{"v":-124.761557353458,"d":"-125"}},{"$f":"+CF!AZ24","v":{"v":-127.25678850052716,"d":"-127"}},{"$f":"+CF!BA24","v":{"v":-129.8019242705377,"d":"-130"}},{"$f":"+CF!BB24","v":{"v":-132.39796275594847,"d":"-132"}},{"$f":"+CF!BC24","v":{"v":-135.04592201106743,"d":"-135"}},{"$f":"+CF!BD24","v":{"v":-137.7468404512888,"d":"-138"}},{"$f":"+CF!BE24","v":{"v":-140.50177726031455,"d":"-141"}},{"$f":"+CF!BF24","v":{"v":-143.31181280552087,"d":"-143"}},{"$f":"+CF!BG24","v":{"v":-146.1780490616313,"d":"-146"}},{"$f":"+CF!BH24","v":{"v":-149.10161004286394,"d":"-149"}},{"$f":"+CF!BI24","v":{"v":-152.08364224372121,"d":"-152"}},{"$f":"+CF!BJ24","v":{"v":-155.1253150885956,"d":"-155"}},{"$f":"+CF!BK24","v":{"v":-158.22782139036752,"d":"-158"}},{"$f":"+CF!BL24","v":{"v":-161.39237781817488,"d":"-161"}},{"$f":"+CF!BM24","v":{"v":-164.6202253745384,"d":"-165"}},{"$f":"+CF!BN24","v":{"v":-167.91262988202917,"d":"-168"}},{"$f":"+CF!BO24","v":{"v":-171.27088247966975,"d":"-171"}},{"$f":"+CF!BP24","v":{"v":-174.69630012926316,"d":"-175"}},{"$f":"+CF!BQ24","v":{"v":-178.19022613184842,"d":"-178"}},{"$f":"+CF!BR24","v":{"v":-181.75403065448538,"d":"-182"}},{"$f":"+CF!BS24","v":{"v":-185.3891112675751,"d":"-185"}},{"$f":"+CF!BT24","v":{"v":-189.0968934929266,"d":"-189"}},{"$f":"+CF!BU24","v":{"v":-192.87883136278512,"d":"-193"}},{"$f":"+CF!BV24","v":{"v":-196.73640799004085,"d":"-197"}},{"$f":"+CF!BW24","v":{"v":-200.67113614984166,"d":"-201"}},{"$f":"+CF!BX24","v":{"v":-204.68455887283847,"d":"-205"}},{"$f":"+CF!BY24","v":{"v":-208.77825005029524,"d":"-209"}},{"$f":"+CF!BZ24","v":{"v":-212.95381505130115,"d":"-213"}},{"$f":"+CF!CA24","v":{"v":-217.21289135232718,"d":"-217"}},{"$f":"+CF!CB24","v":{"v":-221.55714917937374,"d":"-222"}},{"$f":"+CF!CC24","v":{"v":-225.98829216296122,"d":"-226"}},{"$f":"+CF!CD24","v":{"v":-230.50805800622044,"d":"-231"}},{"$f":"+CF!CE24","v":{"v":-235.11821916634486,"d":"-235"}},{"$f":"+CF!CF24","v":{"v":-239.82058354967177,"d":"-240"}},{"$f":"+CF!CG24","v":{"v":-244.6169952206652,"d":"-245"}},{"$f":"+CF!CH24","v":{"v":-249.50933512507854,"d":"-250"}},{"$f":"+CF!CI24","v":{"v":-254.4995218275801,"d":"-254"}},{"$f":"+CF!CJ24","v":{"v":-259.58951226413177,"d":"-260"}},{"$f":"+CF!CK24","v":{"v":-264.7813025094144,"d":"-265"}},{"$f":"+CF!CL24","v":{"v":-270.07692855960266,"d":"-270"}},{"$f":"+CF!CM24","v":{"v":-275.47846713079474,"d":"-275"}},{"$f":"+CF!CN24","v":{"v":-280.98803647341066,"d":"-281"}},{"$f":"+CF!CO24","v":{"v":-286.6077972028788,"d":"-287"}},{"$f":"+CF!CP24","v":{"v":-292.3399531469364,"d":"-292"}},{"$f":"+CF!CQ24","v":{"v":-298.1867522098752,"d":"-298"}},{"$f":"+CF!CR24","v":{"v":-304.1504872540727,"d":"-304"}},{"$f":"+CF!CS24","v":0}]
[null,"Working Capital",null,{"$f":"+CF!O26","v":0},{"$f":"+CF!P26","v":{"v":-94.319,"d":"-94"}},{"$f":"+CF!Q26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!R26","v":0},{"$f":"+CF!S26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!T26","v":0},{"$f":"+CF!U26","v":0},{"$f":"+CF!V26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!W26","v":0},{"$f":"+CF!X26","v":0},{"$f":"+CF!Y26","v":0},{"$f":"+CF!Z26","v":0},{"$f":"+CF!AA26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!AB26","v":{"v":5.684341886080802e-14,"d":"0"}},{"$f":"+CF!AC26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!AD26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!AE26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!AF26","v":{"v":5.684341886080802e-14,"d":"0"}},{"$f":"+CF!AG26","v":{"v":-5.684341886080802e-14,"d":"-0"}},{"$f":"+CF!AH26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AI26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AJ26","v":0},{"$f":"+CF!AK26","v":{"v":-1.1368683772161603E-13,"d":"-0"}},{"$f":"+CF!AL26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AM26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AN26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AO26","v":{"v":-1.1368683772161603E-13,"d":"-0"}},{"$f":"+CF!AP26","v":0},{"$f":"+CF!AQ26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AR26","v":0},{"$f":"+CF!AS26","v":{"v":-1.1368683772161603E-13,"d":"-0"}},{"$f":"+CF!AT26","v":{"v":1.1368683772161603E-13,"d":"0"}},{"$f":"+CF!AU26","v":0},{"$f":"+CF!AV26","v":0},{"$f":"+CF!AW26","v":0},{"$f":"+CF!AX26","v":0},{"$f":"+CF!AY26","v":0},{"$f":"+CF!AZ26","v":0},{"$f":"+CF!BA26","v":0},{"$f":"+CF!BB26","v":0},{"$f":"+CF!BC26","v":0},{"$f":"+CF!BD26","v":0},{"$f":"+CF!BE26","v":0},{"$f":"+CF!BF26","v":{"v":2.2737367544323206E-13,"d":"0"}},{"$f":"+CF!BG26","v":0},{"$f":"+CF!BH26","v":0},{"$f":"+CF!BI26","v":0},{"$f":"+CF!BJ26","v":{"v":2.2737367544323206E-13,"d":"0"}},{"$f":"+CF!BK26","v":{"v":2.2737367544323206E-13,"d":"0"}},{"$f":"+CF!BL26","v":{"v":2.2737367544323206E-13,"d":"0"}},{"$f":"+CF!BM26","v":{"v":-2.2737367544323206E-13,"d":"-0"}},{"$f":"+CF!BN26","v":0},{"$f":"+CF!BO26","v":0},{"$f":"+CF!BP26","v":0},{"$f":"+CF!BQ26","v":0},{"$f":"+CF!BR26","v":0},{"$f":"+CF!BS26","v":0},{"$f":"+CF!BT26","v":0},{"$f":"+CF!BU26","v":0},{"$f":"+CF!BV26","v":0},{"$f":"+CF!BW26","v":0},{"$f":"+CF!BX26","v":0},{"$f":"+CF!BY26","v":0},{"$f":"+CF!BZ26","v":0},{"$f":"+CF!CA26","v":0},{"$f":"+CF!CB26","v":0},{"$f":"+CF!CC26","v":0},{"$f":"+CF!CD26","v":{"v":-4.547473508864641e-13,"d":"-0"}},{"$f":"+CF!CE26","v":0},{"$f":"+CF!CF26","v":{"v":-4.547473508864641e-13,"d":"-0"}},{"$f":"+CF!CG26","v":{"v":-4.547473508864641e-13,"d":"-0"}},{"$f":"+CF!CH26","v":0},{"$f":"+CF!CI26","v":0},{"$f":"+CF!CJ26","v":0},{"$f":"+CF!CK26","v":0},{"$f":"+CF!CL26","v":0},{"$f":"+CF!CM26","v":0},{"$f":"+CF!CN26","v":0},{"$f":"+CF!CO26","v":0},{"$f":"+CF!CP26","v":0},{"$f":"+CF!CQ26","v":0},{"$f":"+CF!CR26","v":{"v":-531.8892692370099,"d":"-532"}},{"$f":"+CF!CS26","v":0}]
[null,"CFADS",null,{"$f":"+SUM(D106:D110)","v":0},{"$f":"+SUM(E106:E110)","v":{"v":721.7744059953753,"d":"722"}},{"v":911.2133875728459,"d":"911"},{"v":991.3072617382837,"d":"991"},{"v":1068.7921555554813,"d":"1,069"},{"v":1132.2033839506869,"d":"1,132"},{"v":1201.9036238096387,"d":"1,202"},{"v":1277.193830019548,"d":"1,277"},{"v":1356.5898488125922,"d":"1,357"},{"v":1443.1383278478763,"d":"1,443"},{"v":1531.6081256290183,"d":"1,532"},{"v":1625.0698194928177,"d":"1,625"},{"v":1723.6070057877891,"d":"1,724"},{"v":1823.684284502601,"d":"1,824"},{"v":1929.883142359237,"d":"1,930"},{"v":2015.0831348053202,"d":"2,015"},{"v":2100.7263193193694,"d":"2,101"},{"v":2189.335266572524,"d":"2,189"},{"v":2283.1915293644174,"d":"2,283"},{"v":2374.696810909226,"d":"2,375"},{"v":2467.5843377402834,"d":"2,468"},{"v":2563.421907822936,"d":"2,563"},{"v":2658.9699135079914,"d":"2,659"},{"v":2747.8007799027887,"d":"2,748"},{"v":2853.521474848837,"d":"2,854"},{"v":2953.2205593199606,"d":"2,953"},{"v":3054.4344954178514,"d":"3,054"},{"v":3162.6742583167247,"d":"3,163"},{"v":3268.8815467868276,"d":"3,269"},{"v":3381.5872324215916,"d":"3,382"},{"v":3501.094208288451,"d":"3,501"},{"v":3625.5446037779366,"d":"3,626"},{"v":3759.003855917216,"d":"3,759"},{"v":3888.948201940001,"d":"3,889"},{"v":4027.087114741152,"d":"4,027"},{"v":4154.172074776433,"d":"4,154"},{"v":4274.914287209415,"d":"4,275"},{"v":4398.72401337425,"d":"4,399"},{"v":4507.421040877006,"d":"4,507"},{"v":4632.301776035926,"d":"4,632"},{"v":4768.983278083177,"d":"4,769"},{"v":4909.6226456108725,"d":"4,910"},{"v":5054.322894555961,"d":"5,054"},{"v":5209.305240749519,"d":"5,209"},{"v":5360.7128656585755,"d":"5,361"},{"v":5516.261567408526,"d":"5,516"},{"$f":"+SUM(AX106:AX110)","v":{"v":5676.546588107835,"d":"5,677"}},{"$f":"+SUM(AY106:AY110)","v":{"v":5841.905223656961,"d":"5,842"}},{"$f":"+SUM(AZ106:AZ110)","v":{"v":6011.756463939123,"d":"6,012"}},{"$f":"+SUM(BA106:BA110)","v":{"v":6189.001172924161,"d":"6,189"}},{"$f":"+SUM(BB106:BB110)","v":{"v":6372.193618393522,"d":"6,372"}},{"$f":"+SUM(BC106:BC110)","v":{"v":6560.930497214987,"d":"6,561"}},{"$f":"+SUM(BD106:BD110)","v":{"v":6754.534506207483,"d":"6,755"}},{"$f":"+SUM(BE106:BE110)","v":{"v":6953.765096360706,"d":"6,954"}},{"$f":"+SUM(BF106:BF110)","v":{"v":7158.763557715722,"d":"7,159"}},{"$f":"+SUM(BG106:BG110)","v":{"v":7369.9357588096655,"d":"7,370"}},{"$f":"+SUM(BH106:BH110)","v":{"v":7586.518613211573,"d":"7,587"}},{"$f":"+SUM(BI106:BI110)","v":{"v":7809.364115262614,"d":"7,809"}},{"$f":"+SUM(BJ106:BJ110)","v":{"v":8038.627806827431,"d":"8,039"}},{"$f":"+SUM(BK106:BK110)","v":{"v":8274.763072015008,"d":"8,275"}},{"$f":"+SUM(BL106:BL110)","v":{"v":8516.90267138273,"d":"8,517"}},{"$f":"+SUM(BM106:BM110)","v":{"v":8765.974029906345,"d":"8,766"}},{"$f":"+SUM(BN106:BN110)","v":{"v":9022.145672534181,"d":"9,022"}},{"$f":"+SUM(BO106:BO110)","v":{"v":9285.92128243738,"d":"9,286"}},{"$f":"+SUM(BP106:BP110)","v":{"v":9556.316674485584,"d":"9,556"}},{"$f":"+SUM(BQ106:BQ110)","v":{"v":9834.400118956524,"d":"9,834"}},{"$f":"+SUM(BR106:BR110)","v":{"v":10120.369564675166,"d":"10,120"}},{"$f":"+SUM(BS106:BS110)","v":{"v":10414.78729774963,"d":"10,415"}},{"$f":"+SUM(BT106:BT110)","v":{"v":10716.539454759482,"d":"10,717"}},{"$f":"+SUM(BU106:BU110)","v":{"v":11026.823769902954,"d":"11,027"}},{"$f":"+SUM(BV106:BV110)","v":{"v":11345.841728147496,"d":"11,346"}},{"$f":"+SUM(BW106:BW110)","v":{"v":11678.521877297755,"d":"11,679"}},{"$f":"+SUM(BX106:BX110)","v":{"v":12029.94073008551,"d":"12,030"}},{"$f":"+SUM(BY106:BY110)","v":{"v":12395.512615823163,"d":"12,396"}},{"$f":"+SUM(BZ106:BZ110)","v":{"v":12774.272576444167,"d":"12,774"}},{"$f":"+SUM(CA106:CA110)","v":{"v":13167.228537524388,"d":"13,167"}},{"$f":"+SUM(CB106:CB110)","v":{"v":13574.372076074922,"d":"13,574"}},{"$f":"+SUM(CC106:CC110)","v":{"v":13997.745473129884,"d":"13,998"}},{"$f":"+SUM(CD106:CD110)","v":{"v":14438.148556946871,"d":"14,438"}},{"$f":"+SUM(CE106:CE110)","v":{"v":14896.976494562166,"d":"14,897"}},{"$f":"+SUM(CF106:CF110)","v":{"v":15356.058431636044,"d":"15,356"}},{"$f":"+SUM(CG106:CG110)","v":{"v":19771.09219291031,"d":"19,771"}},{"$f":"+SUM(CH106:CH110)","v":0}]
[]
[null,"Debt"]
[null,"Drawdowns",null,{"$f":"+CF!O36","v":0},{"$f":"+CF!P36","v":800},{"$f":"+CF!Q36","v":282.3933298907046},{"$f":"+CF!R36","v":591.1407447316067},{"$f":"+CF!S36","v":1019.9780575368204},{"$f":"+CF!T36","v":762.5879965958568},{"$f":"+CF!U36","v":483.9104032236917},{"$f":"+CF!V36","v":756.2328839362476},{"$f":"+CF!W36","v":529.5778431271617},{"$f":"+CF!X36","v":907.1199355825539},{"$f":"+CF!Y36","v":770.0039182500275},{"$f":"+CF!Z36","v":434.1093653151109},{"$f":"+CF!AA36","v":848.681622214106},{"$f":"+CF!AB36","v":463.75722810902255},{"$f":"+CF!AC36","v":869.2056512437834},{"$f":"+CF!AD36","v":327.9192330904053},{"$f":"+CF!AE36","v":585.5330140511323},{"$f":"+CF!AF36","v":343.3528088955513},{"$f":"+CF!AG36","v":691.3717775565625},{"$f":"+CF!AH36","v":839.6267145014385},{"$f":"+CF!AI36","v":163.67426140341033},{"$f":"+CF!AJ36","v":157.14674999928525},{"$f":"+CF!AK36","v":167.26878829420667},{"$f":"+CF!AL36","v":292.997103430871},{"$f":"+CF!AM36","v":479.020975168969},{"$f":"+CF!AN36","v":400},{"$f":"+CF!AO36","v":0},{"$f":"+CF!AP36","v":500},{"$f":"+CF!AQ36","v":150},{"$f":"+CF!AR36","v":500},{"$f":"+CF!AS36","v":500},{"$f":"+CF!AT36","v":0},{"$f":"+CF!AU36","v":800},{"$f":"+CF!AV36","v":0},{"$f":"+CF!AW36","v":0},{"$f":"+CF!AX36","v":400},{"$f":"+CF!AY36","v":200},{"$f":"+CF!AZ36","v":0},{"$f":"+CF!BA36","v":0},{"$f":"+CF!BB36","v":0},{"$f":"+CF!BC36","v":0},{"$f":"+CF!BD36","v":0},{"$f":"+CF!BE36","v":0},{"$f":"+CF!BF36","v":0},{"$f":"+CF!BG36","v":0},{"$f":"+CF!BH36","v":0},{"$f":"+CF!BI36","v":0},{"$f":"+CF!BJ36","v":0},{"$f":"+CF!BK36","v":0},{"$f":"+CF!BL36","v":0},{"$f":"+CF!BM36","v":0},{"$f":"+CF!BN36","v":0},{"$f":"+CF!BO36","v":0},{"$f":"+CF!BP36","v":0},{"$f":"+CF!BQ36","v":0},{"$f":"+CF!BR36","v":0},{"$f":"+CF!BS36","v":0},{"$f":"+CF!BT36","v":0},{"$f":"+CF!BU36","v":0},{"$f":"+CF!BV36","v":0},{"$f":"+CF!BW36","v":0},{"$f":"+CF!BX36","v":0},{"$f":"+CF!BY36","v":0},{"$f":"+CF!BZ36","v":0},{"$f":"+CF!CA36","v":0},{"$f":"+CF!CB36","v":0},{"$f":"+CF!CC36","v":0},{"$f":"+CF!CD36","v":0},{"$f":"+CF!CE36","v":0},{"$f":"+CF!CF36","v":0},{"$f":"+CF!CG36","v":0},{"$f":"+CF!CH36","v":0},{"$f":"+CF!CI36","v":0},{"$f":"+CF!CJ36","v":0},{"$f":"+CF!CK36","v":0},{"$f":"+CF!CL36","v":0},{"$f":"+CF!CM36","v":0},{"$f":"+CF!CN36","v":0},{"$f":"+CF!CO36","v":0},{"$f":"+CF!CP36","v":0},{"$f":"+CF!CQ36","v":0},{"$f":"+CF!CR36","v":0},{"$f":"+CF!CS36","v":0}]
[null,"Interests and fees",null,{"$f":"+SUM(CF!O37:O37)","v":0},{"$f":"+SUM(CF!P37:P37)","v":{"v":-365.1515843535341,"d":"-365"}},{"$f":"+SUM(CF!Q37:Q37)","v":{"v":-400.2316723005278,"d":"-400"}},{"$f":"+SUM(CF!R37:R37)","v":{"v":-408.4212631507707,"d":"-408"}},{"$f":"+SUM(CF!S37:S37)","v":{"v":-428.959653258136,"d":"-429"}},{"$f":"+SUM(CF!T37:T37)","v":{"v":-447.0282993979663,"d":"-447"}},{"$f":"+SUM(CF!U37:U37)","v":{"v":-466.6888763239199,"d":"-467"}},{"$f":"+SUM(CF!V37:V37)","v":{"v":-492.0369403613249,"d":"-492"}},{"$f":"+SUM(CF!W37:W37)","v":{"v":-517.608332809251,"d":"-518"}},{"$f":"+SUM(CF!X37:X37)","v":{"v":-553.5503727286496,"d":"-554"}},{"$f":"+SUM(CF!Y37:Y37)","v":{"v":-573.3315041071539,"d":"-573"}},{"$f":"+SUM(CF!Z37:Z37)","v":{"v":-600.0828516120812,"d":"-600"}},{"$f":"+SUM(CF!AA37:AA37)","v":{"v":-630.4878186096173,"d":"-630"}},{"$f":"+SUM(CF!AB37:AB37)","v":{"v":-649.4244095072168,"d":"-649"}},{"$f":"+SUM(CF!AC37:AC37)","v":{"v":-673.4127568242691,"d":"-673"}},{"$f":"+SUM(CF!AD37:AD37)","v":{"v":-683.0475034837139,"d":"-683"}},{"$f":"+SUM(CF!AE37:AE37)","v":{"v":-702.1838880619745,"d":"-702"}},{"$f":"+SUM(CF!AF37:AF37)","v":{"v":-721.0523675811062,"d":"-721"}},{"$f":"+SUM(CF!AG37:AG37)","v":{"v":-746.891741095791,"d":"-747"}},{"$f":"+SUM(CF!AH37:AH37)","v":{"v":-750.0807415210828,"d":"-750"}},{"$f":"+SUM(CF!AI37:AI37)","v":{"v":-762.8889179472035,"d":"-763"}},{"$f":"+SUM(CF!AJ37:AJ37)","v":{"v":-780.2461043216589,"d":"-780"}},{"$f":"+SUM(CF!AK37:AK37)","v":{"v":-781.0877900413903,"d":"-781"}},{"$f":"+SUM(CF!AL37:AL37)","v":{"v":-740.7929723242854,"d":"-741"}},{"$f":"+SUM(CF!AM37:AM37)","v":{"v":-750.0818237119349,"d":"-750"}},{"$f":"+SUM(CF!AN37:AN37)","v":{"v":-748.1496060473387,"d":"-748"}},{"$f":"+SUM(CF!AO37:AO37)","v":{"v":-749.4637436391043,"d":"-749"}},{"$f":"+SUM(CF!AP37:AP37)","v":{"v":-764.0970962763104,"d":"-764"}},{"$f":"+SUM(CF!AQ37:AQ37)","v":{"v":-758.1417652844536,"d":"-758"}},{"$f":"+SUM(CF!AR37:AR37)","v":{"v":-762.4683735490415,"d":"-762"}},{"$f":"+SUM(CF!AS37:AS37)","v":{"v":-768.8645193902585,"d":"-769"}},{"$f":"+SUM(CF!AT37:AT37)","v":{"v":-771.6137436391043,"d":"-772"}},{"$f":"+SUM(CF!AU37:AU37)","v":{"v":-791.6137436391043,"d":"-792"}},{"$f":"+SUM(CF!AV37:AV37)","v":{"v":-779.6137436391043,"d":"-780"}},{"$f":"+SUM(CF!AW37:AW37)","v":{"v":-779.6137436391043,"d":"-780"}},{"$f":"+SUM(CF!AX37:AX37)","v":{"v":-790.877360887857,"d":"-791"}},{"$f":"+SUM(CF!AY37:AY37)","v":{"v":-877.4805542406529,"d":"-877"}},{"$f":"+SUM(CF!AZ37:AZ37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BA37:BA37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BB37:BB37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BC37:BC37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BD37:BD37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BE37:BE37)","v":{"v":-784.3337436391043,"d":"-784"}},{"$f":"+SUM(CF!BF37:BF37)","v":{"v":-806.7068545252405,"d":"-807"}},{"$f":"+SUM(CF!BG37:BG37)","v":{"v":-797.5679444116815,"d":"-798"}},{"$f":"+SUM(CF!BH37:BH37)","v":{"v":-786.5317839323466,"d":"-787"}},{"$f":"+SUM(CF!BI37:BI37)","v":{"v":-773.4291104705587,"d":"-773"}},{"$f":"+SUM(CF!BJ37:BJ37)","v":{"v":-758.111218846288,"d":"-758"}},{"$f":"+SUM(CF!BK37:BK37)","v":{"v":-740.4586736949631,"d":"-740"}},{"$f":"+SUM(CF!BL37:BL37)","v":{"v":-728.6552074976765,"d":"-729"}},{"$f":"+SUM(CF!BM37:BM37)","v":{"v":-723.1418768071638,"d":"-723"}},{"$f":"+SUM(CF!BN37:BN37)","v":{"v":-716.0797436595302,"d":"-716"}},{"$f":"+SUM(CF!BO37:BO37)","v":{"v":-707.3844385424561,"d":"-707"}},{"$f":"+SUM(CF!BP37:BP37)","v":{"v":-696.9371291378309,"d":"-697"}},{"$f":"+SUM(CF!BQ37:BQ37)","v":{"v":-684.5814236150705,"d":"-685"}},{"$f":"+SUM(CF!BR37:BR37)","v":{"v":-670.1793098152116,"d":"-670"}},{"$f":"+SUM(CF!BS37:BS37)","v":{"v":-653.6210260442294,"d":"-654"}},{"$f":"+SUM(CF!BT37:BT37)","v":{"v":-634.7572739102743,"d":"-635"}},{"$f":"+SUM(CF!BU37:BU37)","v":{"v":-613.3956925217557,"d":"-613"}},{"$f":"+SUM(CF!BV37:BV37)","v":{"v":-589.3638319602927,"d":"-589"}},{"$f":"+SUM(CF!BW37:BW37)","v":{"v":-562.5202366300525,"d":"-563"}},{"$f":"+SUM(CF!BX37:BX37)","v":{"v":-532.6780487495115,"d":"-533"}},{"$f":"+SUM(CF!BY37:BY37)","v":{"v":-499.6009913052125,"d":"-500"}},{"$f":"+SUM(CF!BZ37:BZ37)","v":{"v":-463.0742575583144,"d":"-463"}},{"$f":"+SUM(CF!CA37:CA37)","v":{"v":-422.91695286694426,"d":"-423"}},{"$f":"+SUM(CF!CB37:CB37)","v":{"v":-378.89599170044346,"d":"-379"}},{"$f":"+SUM(CF!CC37:CC37)","v":{"v":-330.7215176936309,"d":"-331"}},{"$f":"+SUM(CF!CD37:CD37)","v":{"v":-278.1267008668247,"d":"-278"}},{"$f":"+SUM(CF!CE37:CE37)","v":{"v":-220.8817007499273,"d":"-221"}},{"$f":"+SUM(CF!CF37:CF37)","v":{"v":-158.69661921944248,"d":"-159"}},{"$f":"+SUM(CF!CG37:CG37)","v":{"v":-91.21627784826828,"d":"-91"}},{"$f":"+SUM(CF!CH37:CH37)","v":{"v":-28.059151976400326,"d":"-28"}},{"$f":"+SUM(CF!CI37:CI37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CJ37:CJ37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CK37:CK37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CL37:CL37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CM37:CM37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CN37:CN37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CO37:CO37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CP37:CP37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CQ37:CQ37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CR37:CR37)","v":{"v":-3.183231456205249e-13,"d":"-0"}},{"$f":"+SUM(CF!CS37:CS37)","v":0}]
[null,"Repayment",null,{"$f":"+CF!O38","v":0},{"$f":"+CF!P38","v":-455.99089959073666},{"$f":"+CF!Q38","v":-18.2269729324394},{"$f":"+CF!R38","v":-318.97715134054835},{"$f":"+CF!S38","v":-739.575123490089},{"$f":"+CF!T38","v":-320.56582361747786},{"$f":"+CF!U38","v":-21.41362853073202},{"$f":"+CF!V38","v":-272.31311773969225},{"$f":"+CF!W38","v":-23.24276593403991},{"$f":"+CF!X38","v":-377.3312633586721},{"$f":"+CF!Y38","v":-375.2402102945504},{"$f":"+CF!Z38","v":-26.32363235505346},{"$f":"+CF!AA38","v":-427.44430820922935},{"$f":"+CF!AB38","v":-28.624607303419108},{"$f":"+CF!AC38","v":-419.7193607511022},{"$f":"+CF!AD38","v":-31.167822644688513},{"$f":"+CF!AE38","v":-282.5253314726978},{"$f":"+CF!AF38","v":-33.95695610533172},{"$f":"+CF!AG38","v":-375.4530757295603},{"$f":"+CF!AH38","v":-517.047645441547},{"$f":"+CF!AI38","v":-38.70027975676586},{"$f":"+CF!AJ38","v":-31.17307910675139},{"$f":"+CF!AK38","v":-40.287431462589964},{"$f":"+CF!AL38","v":-165},{"$f":"+CF!AM38","v":-350},{"$f":"+CF!AN38","v":-400},{"$f":"+CF!AO38","v":0},{"$f":"+CF!AP38","v":-500},{"$f":"+CF!AQ38","v":-150},{"$f":"+CF!AR38","v":-500},{"$f":"+CF!AS38","v":-500},{"$f":"+CF!AT38","v":0},{"$f":"+CF!AU38","v":-800},{"$f":"+CF!AV38","v":0},{"$f":"+CF!AW38","v":0},{"$f":"+CF!AX38","v":-400},{"$f":"+CF!AY38","v":-200},{"$f":"+CF!AZ38","v":0},{"$f":"+CF!BA38","v":0},{"$f":"+CF!BB38","v":0},{"$f":"+CF!BC38","v":0},{"$f":"+CF!BD38","v":0},{"$f":"+CF!BE38","v":0},{"$f":"+CF!BF38","v":-164.94663128743468},{"$f":"+CF!BG38","v":-200.60977325492465},{"$f":"+CF!BH38","v":-240.83664591847713},{"$f":"+CF!BI38","v":-283.2702925530352},{"$f":"+CF!BJ38","v":-329.4453724177938},{"$f":"+CF!BK38","v":-376.65643363520286},{"$f":"+CF!BL38","v":-95.48221425626026},{"$f":"+CF!BM38","v":-125.0510133642455},{"$f":"+CF!BN38","v":-157.43431254109854},{"$f":"+CF!BO38","v":-190.37789214186745},{"$f":"+CF!BP38","v":-227.51448404314212},{"$f":"+CF!BQ38","v":-266.71373686727037},{"$f":"+CF!BR38","v":-309.3708151270891},{"$f":"+CF!BS38","v":-352.9605357121945},{"$f":"+CF!BT38","v":-401.58954964601327},{"$f":"+CF!BU38","v":-452.873705894731},{"$f":"+CF!BV38","v":-508.4007165637841},{"$f":"+CF!BW38","v":-565.343096645825},{"$f":"+CF!BX38","v":-628.3444185758159},{"$f":"+CF!BY38","v":-694.7378791961421},{"$f":"+CF!BZ38","v":-766.3314706797813},{"$f":"+CF!CA38","v":-839.9607169750263},{"$f":"+CF!CB38","v":-920.8777296850061},{"$f":"+CF!CC38","v":-1006.1012305874948},{"$f":"+CF!CD38","v":-1097.691442484754},{"$f":"+CF!CE38","v":-1192.1085621911438},{"$f":"+CF!CF38","v":-1295.2946990282492},{"$f":"+CF!CG38","v":-1403.9189558187177},{"$f":"+CF!CH38","v":-1122.3660790560002},{"$f":"+CF!CI38","v":0},{"$f":"+CF!CJ38","v":0},{"$f":"+CF!CK38","v":0},{"$f":"+CF!CL38","v":0},{"$f":"+CF!CM38","v":0},{"$f":"+CF!CN38","v":0},{"$f":"+CF!CO38","v":0},{"$f":"+CF!CP38","v":0},{"$f":"+CF!CQ38","v":0},{"$f":"+CF!CR38","v":0},{"$f":"+CF!CS38","v":0}]
[null,"Financial Income",null,{"$f":"+CF!O34","v":0},{"$f":"+CF!P34","v":20.25},{"$f":"+CF!Q34","v":25.370941353084522},{"$f":"+CF!R34","v":22.44232019008921},{"$f":"+CF!S34","v":19.72742536327135},{"$f":"+CF!T34","v":16.84341656976146},{"$f":"+CF!U34","v":17.591360319579724},{"$f":"+CF!V34","v":18.737868229683034},{"$f":"+CF!W34","v":20.260304238681325},{"$f":"+CF!X34","v":22.21384908302148},{"$f":"+CF!Y34","v":23.844549201239484},{"$f":"+CF!Z34","v":23.247468511304234},{"$f":"+CF!AA34","v":23.267376914975042},{"$f":"+CF!AB34","v":23.920494874886362},{"$f":"+CF!AC34","v":25.45424477848078},{"$f":"+CF!AD34","v":27.881340442959413},{"$f":"+CF!AE34","v":27.87047059746001},{"$f":"+CF!AF34","v":28.34390787213938},{"$f":"+CF!AG34","v":29.350218535055735},{"$f":"+CF!AH34","v":30.83901816940952},{"$f":"+CF!AI34","v":33.19857377510109},{"$f":"+CF!AJ34","v":32.30449399712601},{"$f":"+CF!AK34","v":32.0075463845566},{"$f":"+CF!AL34","v":32.6194561624115},{"$f":"+CF!AM34","v":34.82141692105223},{"$f":"+CF!AN34","v":37.965331095765976},{"$f":"+CF!AO34","v":38.8023502228822},{"$f":"+CF!AP34","v":39.75346529133873},{"$f":"+CF!AQ34","v":40.61303389383801},{"$f":"+CF!AR34","v":41.66475008672802},{"$f":"+CF!AS34","v":42.74749119787024},{"$f":"+CF!AT34","v":43.80126898351081},{"$f":"+CF!AU34","v":44.894703983896925},{"$f":"+CF!AV34","v":45.7565918675375},{"$f":"+CF!AW34","v":46.84009045066346},{"$f":"+CF!AX34","v":47.95664522994492},{"$f":"+CF!AY34","v":49.09435906680719},{"$f":"+CF!AZ34","v":48.53708002364998},{"$f":"+CF!BA34","v":49.82136258772335},{"$f":"+CF!BB34","v":50.72987825413915},{"$f":"+CF!BC34","v":51.48663276548313},{"$f":"+CF!BD34","v":53.34672114779372},{"$f":"+CF!BE34","v":56.37630468312886},{"$f":"+CF!BF34","v":60.64418104226627},{"$f":"+CF!BG34","v":62.59779024565392},{"$f":"+CF!BH34","v":65.29791045595489},{"$f":"+CF!BI34","v":66.8494195864717},{"$f":"+CF!BJ34","v":67.15913607240154},{"$f":"+CF!BK34","v":66.10399386031808},{"$f":"+CF!BL34","v":63.59598906641348},{"$f":"+CF!BM34","v":66.02045187091292},{"$f":"+CF!BN34","v":68.55476221751833},{"$f":"+CF!BO34","v":71.19490180967485},{"$f":"+CF!BP34","v":73.96729845160039},{"$f":"+CF!BQ34","v":76.84104090290315},{"$f":"+CF!BR34","v":79.83030002334142},{"$f":"+CF!BS34","v":82.91699575905241},{"$f":"+CF!BT34","v":86.12891654929179},{"$f":"+CF!BU34","v":89.4291465535162},{"$f":"+CF!BV34","v":92.83142676821868},{"$f":"+CF!BW34","v":96.32719374161418},{"$f":"+CF!BX34","v":100.051278079269},{"$f":"+CF!BY34","v":103.96822535788894},{"$f":"+CF!BZ34","v":108.09992522145909},{"$f":"+CF!CA34","v":112.44343890437946},{"$f":"+CF!CB34","v":117.03941641253684},{"$f":"+CF!CC34","v":121.79413244720014},{"$f":"+CF!CD34","v":126.72704080778789},{"$f":"+CF!CE34","v":131.82933664729586},{"$f":"+CF!CF34","v":137.14101193195435},{"$f":"+CF!CG34","v":142.60950571969516},{"$f":"+CF!CH34","v":141.96811376487202},{"$f":"+CF!CI34","v":142.3500969429921},{"$f":"+CF!CJ34","v":159.4842826181358},{"$f":"+CF!CK34","v":170.15083556353915},{"$f":"+CF!CL34","v":173.60297287934213},{"$f":"+CF!CM34","v":164.82154210708947},{"$f":"+CF!CN34","v":142.25424699502065},{"$f":"+CF!CO34","v":104.23298276964863},{"$f":"+CF!CP34","v":48.93675658413375},{"$f":"+CF!CQ34","v":39.24631582385628},{"$f":"+CF!CR34","v":37.7553820628069},{"$f":"+CF!CS34","v":0}]
[null,"Outstanding Debt",null,null,{"$f":"+Fin!P27+Fin!P33","v":{"v":8684.30959311665,"d":"8,684"}},{"$f":"+Fin!Q27+Fin!Q33","v":{"v":8948.475950074915,"d":"8,948"}},{"$f":"+Fin!R27+Fin!R33","v":{"v":9220.639543465973,"d":"9,221"}},{"$f":"+Fin!S27+Fin!S33","v":{"v":9501.042477512705,"d":"9,501"}},{"$f":"+Fin!T27+Fin!T33","v":{"v":9943.064650491084,"d":"9,943"}},{"$f":"+Fin!U27+Fin!U33","v":{"v":10405.561425184042,"d":"10,406"}},{"$f":"+Fin!V27+Fin!V33","v":{"v":10889.481191380597,"d":"10,889"}},{"$f":"+Fin!W27+Fin!W33","v":{"v":11395.816268573719,"d":"11,396"}},{"$f":"+Fin!X27+Fin!X33","v":{"v":11925.6049407976,"d":"11,926"}},{"$f":"+Fin!Y27+Fin!Y33","v":{"v":12320.368648753078,"d":"12,320"}},{"$f":"+Fin!Z27+Fin!Z33","v":{"v":12728.154381713135,"d":"12,728"}},{"$f":"+Fin!AA27+Fin!AA33","v":{"v":13149.391695718012,"d":"13,149"}},{"$f":"+Fin!AB27+Fin!AB33","v":{"v":13584.524316523615,"d":"13,585"}},{"$f":"+Fin!AC27+Fin!AC33","v":{"v":14034.010607016295,"d":"14,034"}},{"$f":"+Fin!AD27+Fin!AD33","v":{"v":14330.762017462013,"d":"14,331"}},{"$f":"+Fin!AE27+Fin!AE33","v":{"v":14633.769700040448,"d":"14,634"}},{"$f":"+Fin!AF27+Fin!AF33","v":{"v":14943.16555283067,"d":"14,943"}},{"$f":"+Fin!AG27+Fin!AG33","v":{"v":15259.08425465767,"d":"15,259"}},{"$f":"+Fin!AH27+Fin!AH33","v":{"v":15581.663323717561,"d":"15,582"}},{"$f":"+Fin!AI27+Fin!AI33","v":{"v":15706.637305364206,"d":"15,707"}},{"$f":"+Fin!AJ27+Fin!AJ33","v":{"v":15832.61097625674,"d":"15,833"}},{"$f":"+Fin!AK27+Fin!AK33","v":{"v":15959.592333088356,"d":"15,960"}},{"$f":"+Fin!AL27+Fin!AL33","v":{"v":16087.589436519227,"d":"16,088"}},{"$f":"+Fin!AM27+Fin!AM33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AN27+Fin!AN33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AO27+Fin!AO33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AP27+Fin!AP33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AQ27+Fin!AQ33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AR27+Fin!AR33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AS27+Fin!AS33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AT27+Fin!AT33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AU27+Fin!AU33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AV27+Fin!AV33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AW27+Fin!AW33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AX27+Fin!AX33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AY27+Fin!AY33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!AZ27+Fin!AZ33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BA27+Fin!BA33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BB27+Fin!BB33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BC27+Fin!BC33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BD27+Fin!BD33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BE27+Fin!BE33","v":{"v":16216.610411688196,"d":"16,217"}},{"$f":"+Fin!BF27+Fin!BF33","v":{"v":16051.663780400762,"d":"16,052"}},{"$f":"+Fin!BG27+Fin!BG33","v":{"v":15851.054007145838,"d":"15,851"}},{"$f":"+Fin!BH27+Fin!BH33","v":{"v":15610.217361227362,"d":"15,610"}},{"$f":"+Fin!BI27+Fin!BI33","v":{"v":15326.947068674326,"d":"15,327"}},{"$f":"+Fin!BJ27+Fin!BJ33","v":{"v":14997.501696256531,"d":"14,998"}},{"$f":"+Fin!BK27+Fin!BK33","v":{"v":14620.84526262133,"d":"14,621"}},{"$f":"+Fin!BL27+Fin!BL33","v":{"v":14525.363048365069,"d":"14,525"}},{"$f":"+Fin!BM27+Fin!BM33","v":{"v":14400.312035000823,"d":"14,400"}},{"$f":"+Fin!BN27+Fin!BN33","v":{"v":14242.877722459725,"d":"14,243"}},{"$f":"+Fin!BO27+Fin!BO33","v":{"v":14052.499830317858,"d":"14,052"}},{"$f":"+Fin!BP27+Fin!BP33","v":{"v":13824.985346274716,"d":"13,825"}},{"$f":"+Fin!BQ27+Fin!BQ33","v":{"v":13558.271609407446,"d":"13,558"}},{"$f":"+Fin!BR27+Fin!BR33","v":{"v":13248.900794280356,"d":"13,249"}},{"$f":"+Fin!BS27+Fin!BS33","v":{"v":12895.940258568162,"d":"12,896"}},{"$f":"+Fin!BT27+Fin!BT33","v":{"v":12494.35070892215,"d":"12,494"}},{"$f":"+Fin!BU27+Fin!BU33","v":{"v":12041.477003027418,"d":"12,041"}},{"$f":"+Fin!BV27+Fin!BV33","v":{"v":11533.076286463633,"d":"11,533"}},{"$f":"+Fin!BW27+Fin!BW33","v":{"v":10967.733189817807,"d":"10,968"}},{"$f":"+Fin!BX27+Fin!BX33","v":{"v":10339.388771241991,"d":"10,339"}},{"$f":"+Fin!BY27+Fin!BY33","v":{"v":9644.65089204585,"d":"9,645"}},{"$f":"+Fin!BZ27+Fin!BZ33","v":{"v":8878.319421366068,"d":"8,878"}},{"$f":"+Fin!CA27+Fin!CA33","v":{"v":8038.358704391042,"d":"8,038"}},{"$f":"+Fin!CB27+Fin!CB33","v":{"v":7117.480974706036,"d":"7,117"}},{"$f":"+Fin!CC27+Fin!CC33","v":{"v":6111.379744118542,"d":"6,111"}},{"$f":"+Fin!CD27+Fin!CD33","v":{"v":5013.688301633788,"d":"5,014"}},{"$f":"+Fin!CE27+Fin!CE33","v":{"v":3821.579739442644,"d":"3,822"}},{"$f":"+Fin!CF27+Fin!CF33","v":{"v":2526.2850404143946,"d":"2,526"}},{"$f":"+Fin!CG27+Fin!CG33","v":{"v":1122.366084595677,"d":"1,122"}},{"$f":"+Fin!CH27+Fin!CH33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CI27+Fin!CI33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CJ27+Fin!CJ33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CK27+Fin!CK33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CL27+Fin!CL33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CM27+Fin!CM33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CN27+Fin!CN33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CO27+Fin!CO33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CP27+Fin!CP33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CQ27+Fin!CQ33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CR27+Fin!CR33","v":{"v":5.5396767493220977E-6,"d":"0"}},{"$f":"+Fin!CS27+Fin!CS33","v":0}]
[]
[]
[null,"DSRA movements",null,{"$f":"+CF!O44","v":0},{"$f":"+CF!P44","v":-43.19874532129012},{"$f":"+CF!Q44","v":-19.618548090260333},{"$f":"+CF!R44","v":-15.382390189210525},{"$f":"+CF!S44","v":-5.164724717985223},{"$f":"+CF!T44","v":-28.04621399593981},{"$f":"+CF!U44","v":-27.90322396109866},{"$f":"+CF!V44","v":-15.656741358926752},{"$f":"+CF!W44","v":-34.59349985992492},{"$f":"+CF!X44","v":-31.01025770581475},{"$f":"+CF!Y44","v":-13.61283208912846},{"$f":"+CF!Z44","v":-32.06977468823038},{"$f":"+CF!AA44","v":-1.6558970080781137},{"$f":"+CF!AB44","v":-33.32407198382009},{"$f":"+CF!AC44","v":-18.843135488354847},{"$f":"+CF!AD44","v":-22.836306178538393},{"$f":"+CF!AE44","v":-9.81214557366718},{"$f":"+CF!AF44","v":-25.868114661302798},{"$f":"+CF!AG44","v":-13.786799951449893},{"$f":"+CF!AH44","v":-25.082524397621228},{"$f":"+CF!AI44","v":-8.020525285067379},{"$f":"+CF!AJ44","v":-8.110388457337308},{"$f":"+CF!AK44","v":37.46902184687292},{"$f":"+CF!AL44","v":-6.059283304996029},{"$f":"+CF!AM44","v":-0.7261320201980652},{"$f":"+CF!AN44","v":13.54600000000005},{"$f":"+CF!AO44","v":-12.5},{"$f":"+CF!AP44","v":11.309999999999945},{"$f":"+CF!AQ44","v":-8.340000000000032},{"$f":"+CF!AR44","v":3.1800000000000637},{"$f":"+CF!AS44","v":14.889999999999986},{"$f":"+CF!AT44","v":-20},{"$f":"+CF!AU44","v":26.028745321290103},{"$f":"+CF!AV44","v":0},{"$f":"+CF!AW44","v":-10},{"$f":"+CF!AX44","v":7.95799999999997},{"$f":"+CF!AY44","v":7.470000000000027},{"$f":"+CF!AZ44","v":0},{"$f":"+CF!BA44","v":0},{"$f":"+CF!BB44","v":0},{"$f":"+CF!BC44","v":0},{"$f":"+CF!BD44","v":0},{"$f":"+CF!BE44","v":-187.31974217357083},{"$f":"+CF!BF44","v":-26.52423185393104},{"$f":"+CF!BG44","v":-29.190712184217546},{"$f":"+CF!BH44","v":-29.3309731727702},{"$f":"+CF!BI44","v":-30.857188240487858},{"$f":"+CF!BJ44","v":-29.558516066084167},{"$f":"+CF!BK44","v":292.9776855762292},{"$f":"+CF!BL44","v":-24.055468417472525},{"$f":"+CF!BM44","v":-25.3211660292194},{"$f":"+CF!BN44","v":-24.2482744836949},{"$f":"+CF!BO44","v":-26.68928249664941},{"$f":"+CF!BP44","v":-26.843547301367835},{"$f":"+CF!BQ44","v":-28.254964459959865},{"$f":"+CF!BR44","v":-27.031436814123253},{"$f":"+CF!BS44","v":-29.765261799863538},{"$f":"+CF!BT44","v":-29.92257486019912},{"$f":"+CF!BU44","v":-31.495150107590234},{"$f":"+CF!BV44","v":-30.098784751800622},{"$f":"+CF!BW44","v":-33.159134049449904},{"$f":"+CF!BX44","v":-33.31640317602728},{"$f":"+CF!BY44","v":-35.066857736740985},{"$f":"+CF!BZ44","v":-33.47194160387494},{"$f":"+CF!CA44","v":-36.89605154347896},{"$f":"+CF!CB44","v":-37.04902689567621},{"$f":"+CF!CC44","v":-38.99539507045279},{"$f":"+CF!CD44","v":-37.172119589492695},{"$f":"+CF!CE44","v":-41.0010553066204},{"$f":"+CF!CF44","v":-41.14391541929422},{"$f":"+CF!CG44","v":344.7100026345854},{"$f":"+CF!CH44","v":1150.4252310324002},{"$f":"+CF!CI44","v":-3.183231456205249e-13},{"$f":"+CF!CJ44","v":0},{"$f":"+CF!CK44","v":0},{"$f":"+CF!CL44","v":0},{"$f":"+CF!CM44","v":0},{"$f":"+CF!CN44","v":0},{"$f":"+CF!CO44","v":0},{"$f":"+CF!CP44","v":0},{"$f":"+CF!CQ44","v":0},{"$f":"+CF!CR44","v":3.183231456205249e-13},{"$f":"+CF!CS44","v":0}]
[null,"Other Reserve Accounts movements",null,{"$f":"+CF!O42+CF!O43+CF!O45","v":0},{"$f":"+CF!P42+CF!P43+CF!P45","v":-7.699999999999989},{"$f":"+CF!Q42+CF!Q43+CF!Q45","v":-10.767729817451283},{"$f":"+CF!R42+CF!R43+CF!R45","v":-1.0882403172035282},{"$f":"+CF!S42+CF!S43+CF!S45","v":-9.625847038887656},{"$f":"+CF!T42+CF!T43+CF!T45","v":-10.412341971731507},{"$f":"+CF!U42+CF!U43+CF!U45","v":-8.856942581298},{"$f":"+CF!V42+CF!V43+CF!V45","v":-7.631929093843937},{"$f":"+CF!W42+CF!W43+CF!W45","v":-5.754436553628835},{"$f":"+CF!X42+CF!X43+CF!X45","v":-4.7876767242403275},{"$f":"+CF!Y42+CF!Y43+CF!Y45","v":-4.6979749377926225},{"$f":"+CF!Z42+CF!Z43+CF!Z45","v":-5.8926734967452745},{"$f":"+CF!AA42+CF!AA43+CF!AA45","v":-8.131284456859134},{"$f":"+CF!AB42+CF!AB43+CF!AB45","v":-9.296947642417095},{"$f":"+CF!AC42+CF!AC43+CF!AC45","v":-9.286880586607083},{"$f":"+CF!AD42+CF!AD43+CF!AD45","v":-8.737789272667555},{"$f":"+CF!AE42+CF!AE43+CF!AE45","v":-9.725613685626683},{"$f":"+CF!AF42+CF!AF43+CF!AF45","v":-10.274144845856583},{"$f":"+CF!AG42+CF!AG43+CF!AG45","v":-12.8410017360236},{"$f":"+CF!AH42+CF!AH43+CF!AH45","v":-13.008869358005569},{"$f":"+CF!AI42+CF!AI43+CF!AI45","v":-13.54081606717088},{"$f":"+CF!AJ42+CF!AJ43+CF!AJ45","v":-14.134364004618291},{"$f":"+CF!AK42+CF!AK43+CF!AK45","v":-16.402632690954505},{"$f":"+CF!AL42+CF!AL43+CF!AL45","v":-12.6576188294205},{"$f":"+CF!AM42+CF!AM43+CF!AM45","v":-11.617092051840245},{"$f":"+CF!AN42+CF!AN43+CF!AN45","v":-11.583127198473164},{"$f":"+CF!AO42+CF!AO43+CF!AO45","v":-11.616584692518643},{"$f":"+CF!AP42+CF!AP43+CF!AP45","v":-13.8536648732333},{"$f":"+CF!AQ42+CF!AQ43+CF!AQ45","v":-5.144601571583863},{"$f":"+CF!AR42+CF!AR43+CF!AR45","v":-15.392430616217027},{"$f":"+CF!AS42+CF!AS43+CF!AS45","v":-16.184175403973256},{"$f":"+CF!AT42+CF!AT43+CF!AT45","v":-15.530273994410805},{"$f":"+CF!AU42+CF!AU43+CF!AU45","v":-18.20222757341884},{"$f":"+CF!AV42+CF!AV43+CF!AV45","v":-17.989530963715936},{"$f":"+CF!AW42+CF!AW43+CF!AW45","v":-15.341575157140511},{"$f":"+CF!AX42+CF!AX43+CF!AX45","v":-16.516166583272053},{"$f":"+CF!AY42+CF!AY43+CF!AY45","v":-17.107746593496273},{"$f":"+CF!AZ42+CF!AZ43+CF!AZ45","v":-22.329087386716708},{"$f":"+CF!BA42+CF!BA43+CF!BA45","v":-19.83922821590633},{"$f":"+CF!BB42+CF!BB43+CF!BB45","v":-18.260601642541502},{"$f":"+CF!BC42+CF!BC43+CF!BC45","v":-18.877813269579917},{"$f":"+CF!BD42+CF!BD43+CF!BD45","v":-19.48963399984524},{"$f":"+CF!BE42+CF!BE43+CF!BE45","v":-18.670083142135184},{"$f":"+CF!BF42+CF!BF43+CF!BF45","v":-21.106741751293384},{"$f":"+CF!BG42+CF!BG43+CF!BG45","v":-21.879233458888933},{"$f":"+CF!BH42+CF!BH43+CF!BH45","v":-22.525811540875907},{"$f":"+CF!BI42+CF!BI43+CF!BI45","v":-23.22762070193062},{"$f":"+CF!BJ42+CF!BJ43+CF!BJ45","v":-23.840359035210383},{"$f":"+CF!BK42+CF!BK43+CF!BK45","v":-24.02608618657348},{"$f":"+CF!BL42+CF!BL43+CF!BL45","v":-24.598994333140496},{"$f":"+CF!BM42+CF!BM43+CF!BM45","v":-25.429877137131797},{"$f":"+CF!BN42+CF!BN43+CF!BN45","v":-26.166103360289412},{"$f":"+CF!BO42+CF!BO43+CF!BO45","v":-27.048314376511314},{"$f":"+CF!BP42+CF!BP43+CF!BP45","v":-27.924158662048114},{"$f":"+CF!BQ42+CF!BQ43+CF!BQ45","v":-28.87549847787494},{"$f":"+CF!BR42+CF!BR43+CF!BR45","v":-29.720216437117074},{"$f":"+CF!BS42+CF!BS43+CF!BS45","v":-30.730179752618994},{"$f":"+CF!BT42+CF!BT43+CF!BT45","v":-31.733822823586337},{"$f":"+CF!BU42+CF!BU43+CF!BU45","v":-32.82339656284918},{"$f":"+CF!BV42+CF!BV43+CF!BV45","v":-33.794749040262644},{"$f":"+CF!BW42+CF!BW43+CF!BW45","v":-34.96023976361684},{"$f":"+CF!BX42+CF!BX43+CF!BX45","v":-36.12022595808327},{"$f":"+CF!BY42+CF!BY43+CF!BY45","v":-37.37869799489394},{"$f":"+CF!BZ42+CF!BZ43+CF!BZ45","v":-38.50578646892191},{"$f":"+CF!CA42+CF!CA43+CF!CA45","v":-39.845582899850655},{"$f":"+CF!CB42+CF!CB43+CF!CB45","v":-41.177089154353695},{"$f":"+CF!CC42+CF!CC43+CF!CC45","v":-42.62073190171779},{"$f":"+CF!CD42+CF!CD43+CF!CD45","v":-43.91764879836538},{"$f":"+CF!CE42+CF!CE43+CF!CE45","v":-45.45548098790141},{"$f":"+CF!CF42+CF!CF43+CF!CF45","v":-46.98928206191903},{"$f":"+CF!CG42+CF!CG43+CF!CG45","v":-47.57552747638579},{"$f":"+CF!CH42+CF!CH43+CF!CH45","v":22.536350189928058},{"$f":"+CF!CI42+CF!CI43+CF!CI45","v":-47.00676229328724},{"$f":"+CF!CJ42+CF!CJ43+CF!CJ45","v":-47.89324228134302},{"$f":"+CF!CK42+CF!CK43+CF!CK45","v":-48.848218345670944},{"$f":"+CF!CL42+CF!CL43+CF!CL45","v":-49.26569679788088},{"$f":"+CF!CM42+CF!CM43+CF!CM45","v":-49.85801787246464},{"$f":"+CF!CN42+CF!CN43+CF!CN45","v":-50.30902355395557},{"$f":"+CF!CO42+CF!CO43+CF!CO45","v":26.786232229811503},{"$f":"+CF!CP42+CF!CP43+CF!CP45","v":23.939445275330996},{"$f":"+CF!CQ42+CF!CQ43+CF!CQ45","v":74.5466880524688},{"$f":"+CF!CR42+CF!CR43+CF!CR45","v":1817.769103140345},{"$f":"+CF!CS42+CF!CS43+CF!CS45","v":0}]
[]
[null,"Equity Distributions/(injections)",null,{"$f":"-SUM(CF!O49:O51)","v":0},{"$f":"-SUM(CF!P49:P51)","v":885},{"$f":"-SUM(CF!Q49:Q51)","v":946.9500717334336},{"$f":"-SUM(CF!R49:R51)","v":1013.2366535095537},{"$f":"-SUM(CF!S49:S51)","v":1084.1633013828427},{"$f":"-SUM(CF!T49:T51)","v":1106.6434866099476},{"$f":"-SUM(CF!U49:U51)","v":1157.977486993093},{"$f":"-SUM(CF!V49:V51)","v":1211.692723634547},{"$f":"-SUM(CF!W49:W51)","v":1267.8996552181366},{"$f":"-SUM(CF!X49:X51)","v":1360.0554705152294},{"$f":"-SUM(CF!Y49:Y51)","v":1406.7389131753432},{"$f":"-SUM(CF!Z49:Z51)","v":1455.0247491685573},{"$f":"-SUM(CF!AA49:AA51)","v":1504.9679801024577},{"$f":"-SUM(CF!AB49:AB51)","v":1556.6254954961532},{"$f":"-SUM(CF!AC49:AC51)","v":1610.0561375821976},{"$f":"-SUM(CF!AD49:AD51)","v":1657.2118744852523},{"$f":"-SUM(CF!AE49:AE51)","v":1705.7487206993212},{"$f":"-SUM(CF!AF49:AF51)","v":1755.707126507959},{"$f":"-SUM(CF!AG49:AG51)","v":1807.128726912995},{"$f":"-SUM(CF!AH49:AH51)","v":1860.0563763328664},{"$f":"-SUM(CF!AI49:AI51)","v":1907.5719641135788},{"$f":"-SUM(CF!AJ49:AJ51)","v":1956.3013490194073},{"$f":"-SUM(CF!AK49:AK51)","v":2006.2755377900294},{"$f":"-SUM(CF!AL49:AL51)","v":2057.52632923975},{"$f":"-SUM(CF!AM49:AM51)","v":2110.0863344912354},{"$f":"-SUM(CF!AN49:AN51)","v":2201.1853280125756},{"$f":"-SUM(CF!AO49:AO51)","v":2296.217348578803},{"$f":"-SUM(CF!AP49:AP51)","v":2395.3521972067883},{"$f":"-SUM(CF!AQ49:AQ51)","v":2498.767005751711},{"$f":"-SUM(CF!AR49:AR51)","v":2606.6465534021654},{"$f":"-SUM(CF!AS49:AS51)","v":2722.2882908140314},{"$f":"-SUM(CF!AT49:AT51)","v":2843.060379103035},{"$f":"-SUM(CF!AU49:AU51)","v":2969.190422079977},{"$f":"-SUM(CF!AV49:AV51)","v":3100.9161210121347},{"$f":"-SUM(CF!AW49:AW51)","v":3238.4857225886385},{"$f":"-SUM(CF!AX49:AX51)","v":3354.3656672754096},{"$f":"-SUM(CF!AY49:AY51)","v":3474.3920441934383},{"$f":"-SUM(CF!AZ49:AZ51)","v":3598.713221555144},{"$f":"-SUM(CF!BA49:BA51)","v":3727.4828765048733},{"$f":"-SUM(CF!BB49:BB51)","v":3860.8601850838313},{"$f":"-SUM(CF!BC49:BC51)","v":3943.1317480941425},{"$f":"-SUM(CF!BD49:BD51)","v":4027.156446352995},{"$f":"-SUM(CF!BE49:BE51)","v":4112.971637643409},{"$f":"-SUM(CF!BF49:BF51)","v":4200.615475810177},{"$f":"-SUM(CF!BG49:BG51)","v":4290.126927723242},{"$f":"-SUM(CF!BH49:BH51)","v":4476.615591488793},{"$f":"-SUM(CF!BI49:BI51)","v":4671.210780375622},{"$f":"-SUM(CF!BJ49:BJ51)","v":4874.264879071436},{"$f":"-SUM(CF!BK49:BK51)","v":5086.145590167269},{"$f":"-SUM(CF!BL49:BL51)","v":5307.236600015474},{"$f":"-SUM(CF!BM49:BM51)","v":5463.305662767947},{"$f":"-SUM(CF!BN49:BN51)","v":5623.964223631049},{"$f":"-SUM(CF!BO49:BO51)","v":5789.347245245909},{"$f":"-SUM(CF!BP49:BP51)","v":5959.593659078581},{"$f":"-SUM(CF!BQ49:BQ51)","v":6134.846482130641},{"$f":"-SUM(CF!BR49:BR51)","v":6315.881147126367},{"$f":"-SUM(CF!BS49:BS51)","v":6502.25800772969},{"$f":"-SUM(CF!BT49:BT51)","v":6694.134708079705},{"$f":"-SUM(CF!BU49:BU51)","v":6891.673544274444},{"$f":"-SUM(CF!BV49:BV51)","v":7095.041601646661},{"$f":"-SUM(CF!BW49:BW51)","v":7299.162315038064},{"$f":"-SUM(CF!BX49:BX51)","v":7509.1554768201495},{"$f":"-SUM(CF!BY49:BY51)","v":7725.19003432574},{"$f":"-SUM(CF!BZ49:BZ51)","v":7947.439795415902},{"$f":"-SUM(CF!CA49:CA51)","v":8176.083568314856},{"$f":"-SUM(CF!CB49:CB51)","v":8413.930012465757},{"$f":"-SUM(CF!CC49:CC51)","v":8658.69553107603},{"$f":"-SUM(CF!CD49:CD51)","v":8910.581403553258},{"$f":"-SUM(CF!CE49:CE51)","v":9169.794764625727},{"$f":"-SUM(CF!CF49:CF51)","v":9436.54877467669},{"$f":"-SUM(CF!CG49:CG51)","v":10025.385598517136},{"$f":"-SUM(CF!CH49:CH51)","v":10650.96560181753},{"$f":"-SUM(CF!CI49:CI51)","v":11315.581544103374},{"$f":"-SUM(CF!CJ49:CJ51)","v":12021.669252166503},{"$f":"-SUM(CF!CK49:CK51)","v":12771.816547404609},{"$f":"-SUM(CF!CL49:CL51)","v":13779.903050427796},{"$f":"-SUM(CF!CM49:CM51)","v":14867.558375458846},{"$f":"-SUM(CF!CN49:CN51)","v":16041.062933371957},{"$f":"-SUM(CF!CO49:CO51)","v":17307.192851325086},{"$f":"-SUM(CF!CP49:CP51)","v":15430.435274966772},{"$f":"-SUM(CF!CQ49:CQ51)","v":15469.851435512368},{"$f":"-SUM(CF!CR49:CR51)","v":21686.61667811346},{"$f":"-SUM(CF!CS49:CS51)","v":0}]
[null,"Accumulated Cash",375.778097521061,{"$f":"+CF!O55","v":764.1019110840955},{"$f":"+CF!P55","v":549.0850878139099},{"$f":"+CF!Q55","v":372.26775175643263},{"$f":"+CF!R55","v":220.05237990912553},{"$f":"+CF!S55","v":61.06136847675805},{"$f":"+CF!T55","v":60.000000000000114},{"$f":"+CF!U55","v":80.56522896276886},{"$f":"+CF!V55","v":133.3983589599128},{"$f":"+CF!W55","v":190.72766476336653},{"$f":"+CF!X55","v":236.46473624421185},{"$f":"+CF!Y55","v":188.29989472052864},{"$f":"+CF!Z55","v":151.33286671909366},{"$f":"+CF!AA55","v":174.20158324972238},{"$f":"+CF!AB55","v":208.26805880320592},{"$f":"+CF!AC55","v":301.49282595217585},{"$f":"+CF!AD55","v":269.3752382259996},{"$f":"+CF!AE55","v":273.509342700674},{"$f":"+CF!AF55","v":287.6826163393322},{"$f":"+CF!AG55","v":335.494796369548},{"$f":"+CF!AH55","v":415.38118289849865},{"$f":"+CF!AI55","v":349.1158526475068},{"$f":"+CF!AJ55","v":312.0237195570809},{"$f":"+CF!AK55","v":363.6855976057442},{"$f":"+CF!AL55","v":455.0667334033634},{"$f":"+CF!AM55","v":599.919218067013},{"$f":"+CF!AN55","v":643.7330472243522},{"$f":"+CF!AO55","v":667.1722159546595},{"$f":"+CF!AP55","v":707.6069812063907},{"$f":"+CF!AQ55","v":746.7081892793082},{"$f":"+CF!AR55","v":788.6328142202034},{"$f":"+CF!AS55","v":840.0275280982606},{"$f":"+CF!AT55","v":859.1690041231583},{"$f":"+CF!AU55","v":910.0899160530608},{"$f":"+CF!AV55","v":946.2753142456442},{"$f":"+CF!AW55","v":976.7614780525765},{"$f":"+CF!AX55","v":1025.089003312416},{"$f":"+CF!AY55","v":987.5873045610501},{"$f":"+CF!AZ55","v":1029.4723453779843},{"$f":"+CF!BA55","v":1055.0589004828298},{"$f":"+CF!BB55","v":1074.636024407418},{"$f":"+CF!BC55","v":1148.7626302532508},{"$f":"+CF!BD55","v":1280.7521730199733},{"$f":"+CF!BE55","v":1288.1561656608437},{"$f":"+CF!BF55","v":1338.205652224553},{"$f":"+CF!BG55","v":1422.1417170958284},{"$f":"+CF!BH55","v":1447.8603889070455},{"$f":"+CF!BI55","v":1409.2614042597197},{"$f":"+CF!BJ55","v":1303.1054185522717},{"$f":"+CF!BK55","v":1446.6567782439342},{"$f":"+CF!BL55","v":1519.225455714486},{"$f":"+CF!BM55","v":1595.189929873216},{"$f":"+CF!BN55","v":1676.7825316300587},{"$f":"+CF!BO55","v":1761.6647668438227},{"$f":"+CF!BP55","v":1850.5841834331586},{"$f":"+CF!BQ55","v":1942.9166765009668},{"$f":"+CF!BR55","v":2040.4998100140647},{"$f":"+CF!BS55","v":2140.6004079460927},{"$f":"+CF!BT55","v":2243.9555104382207},{"$f":"+CF!BU55","v":2349.750974457799},{"$f":"+CF!BV55","v":2460.6457892782246},{"$f":"+CF!BW55","v":2578.7306322755594},{"$f":"+CF!BX55","v":2705.1413669815865},{"$f":"+CF!BY55","v":2839.280804314927},{"$f":"+CF!BZ55","v":2984.4787602469714},{"$f":"+CF!CA55","v":3137.5360010367785},{"$f":"+CF!CB55","v":3297.0456865046053},{"$f":"+CF!CC55","v":3462.0749772976433},{"$f":"+CF!CD55","v":3636.1000005623628},{"$f":"+CF!CE55","v":3815.2272281078203},{"$f":"+CF!CF55","v":4000.5187195371327},{"$f":"+CF!CG55","v":4265.583596378401},{"$f":"+CF!CH55","v":5457.644335813424},{"$f":"+CF!CI55","v":6267.346856445263},{"$f":"+CF!CJ55","v":6752.781260438718},{"$f":"+CF!CK55","v":6876.539906696145},{"$f":"+CF!CL55","v":6388.202669874199},{"$f":"+CF!CM55","v":5209.979894724902},{"$f":"+CF!CN55","v":3258.607657923896},{"$f":"+CF!CO55","v":520.5825785451416},{"$f":"+CF!CP55","v":60},{"$f":"+CF!CQ55","v":60},{"$f":"+CF!CR55","v":0},{"$f":"+CF!CS55","v":0}]
[{"$nulls":3},{"$f":"+D125-C125","v":388.3238135630345},{"$f":"+E125-D125","v":-215.01682327018557},-176.8173360574773,-152.2153718473071,-158.9910114323675,-1.0613684767579343,20.565228962768742,52.83312999714394,57.329305803453735,45.737071480845316,-48.16484152368321,-36.96702800143498,22.868716530628717,34.06647555348354,93.22476714896993,-32.117587726176225,4.134104474674359,14.173273638658202,47.81218003021581,79.88638652895065,-66.26533025099184,-37.09213309042593,51.66187804866331,91.38113579761921,144.85248466364965,43.813829157339114,23.4391687303073,40.43476525173128,39.101208072917416,41.92462494089523,51.394713878057246,19.141476024897656,50.92091192990256,36.18539819258331,30.48616380693238,48.32752525983949,-37.50169875136589,41.88504081693418,25.5865551048455,19.57712392458825,74.12660584583273,131.98954276672248,7.403992640870456,50.04948656370925,83.93606487127545,25.718671811217064,{"$f":"+AX125-AW125","v":-38.59898464732578},{"$f":"+AY125-AX125","v":-106.15598570744805},{"$f":"+AZ125-AY125","v":143.55135969166258},{"$f":"+BA125-AZ125","v":72.56867747055185},{"$f":"+BB125-BA125","v":75.9644741587299},{"$f":"+BC125-BB125","v":81.59260175684267},{"$f":"+BD125-BC125","v":84.88223521376403},{"$f":"+BE125-BD125","v":88.91941658933592},{"$f":"+BF125-BE125","v":92.33249306780817},{"$f":"+BG125-BF125","v":97.58313351309789},{"$f":"+BH125-BG125","v":100.100597932028},{"$f":"+BI125-BH125","v":103.35510249212803},{"$f":"+BJ125-BI125","v":105.7954640195785},{"$f":"+BK125-BJ125","v":110.89481482042538},{"$f":"+BL125-BK125","v":118.08484299733482},{"$f":"+BM125-BL125","v":126.41073470602714},{"$f":"+BN125-BM125","v":134.13943733334054},{"$f":"+BO125-BN125","v":145.19795593204435},{"$f":"+BP125-BO125","v":153.0572407898071},{"$f":"+BQ125-BP125","v":159.50968546782678},{"$f":"+BR125-BQ125","v":165.02929079303794},{"$f":"+BS125-BR125","v":174.0250232647195},{"$f":"+BT125-BS125","v":179.12722754545757},{"$f":"+BU125-BT125","v":185.29149142931237},{"$f":"+BV125-BU125","v":265.0648768412684},{"$f":"+BW125-BV125","v":1192.0607394350227},{"$f":"+BX125-BW125","v":809.7025206318394},{"$f":"+BY125-BX125","v":485.4344039934549},{"$f":"+BZ125-BY125","v":123.75864625742724},{"$f":"+CA125-BZ125","v":-488.33723682194614},{"$f":"+CB125-CA125","v":-1178.2227751492974},{"$f":"+CC125-CB125","v":-1951.3722368010058},{"$f":"+CD125-CC125","v":-2738.0250793787545},{"$f":"+CE125-CD125","v":-460.5825785451416},{"$f":"+CF125-CE125","v":0},{"$f":"+CG125-CF125","v":-60},{"$f":"+CH125-CG125","v":0}]

{"sheet":"Inputs","index":2,"n_rows":259,"n_cols":17,"rows_kept":259,"merged":[[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Inputs"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+INDEX(N5:Q6,1,Scenario)","v":"Base \nCase"},{"$nulls":6},"Base \nCase","Optimized Case","Scenario 3","Scenario 4"]
[]
[]
[]
[null,"Scenario selector",{"$nulls":4},1,"CTRL + Q"]
[]
[{"$nulls":10},"Unit","Value"]
[]
[]
[null,"A. Macroeconomics and dates"]
[]
[null,"Concession End Date",{"$nulls":8},"Date","2098-12-31"]
[null,"Figures in Nominal Terms Until",{"$nulls":8},"Date","2016-12-31"]
[null,"CPI",{"$nulls":8},"%",{"$f":"INDEX($N18:$Q18,1,Scenario)","v":{"v":0.02,"d":"2%"}},null,{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"}]
[null,"Exchange rate (EUR/CAD)",{"$nulls":8},"EUR/CAD",{"$f":"INDEX($N19:$Q19,1,Scenario)","v":{"v":1.50586,"d":"1.5059"}},null,{"v":1.50586,"d":"1.51"},{"v":1.50586,"d":"1.51"}]
[null,"Last actual year",{"$nulls":9},2017]
[]
[null,"B. Operating Assumptions"]
[]
[null,"Scenario"]
[null,"Toll Revenues"]
[1,2018,{"$nulls":8},"MCAD",{"$f":"INDEX($N26:$Q26,1,Scenario)","v":{"v":1283.3317043852364,"d":"1,283"}},null,{"v":1283.3317043852364,"d":"1,283.3"},{"v":1283.3317043852364,"d":"1,283.3"}]
[{"$f":"+A26+1","v":2},{"$f":"+B26+3","v":2021},{"$nulls":8},"MCAD",{"v":1390.8003125210948,"d":"1,391"},null,{"v":1390.8003125210948,"d":"1,390.8"},{"v":1458.625930585179,"d":"1,458.6"}]
[{"$f":"+A27+1","v":3},{"$f":"+B27+5","v":2026},{"$nulls":8},"MCAD",{"v":1685.4845403522668,"d":"1,685"},null,{"v":1685.4845403522668,"d":"1,685.5"},{"v":1952.702067275753,"d":"1,952.7"}]
[4,2031,{"$nulls":8},"MCAD",{"v":1992.1211718300833,"d":"1,992"},null,{"v":1992.1211718300833,"d":"1,992.1"},{"v":2581.599560761528,"d":"2,581.6"}]
[5,2036,{"$nulls":8},"MCAD",{"v":2210.5237734907423,"d":"2,211"},null,{"v":2210.5237734907423,"d":"2,210.5"},{"v":2968.153675635971,"d":"2,968.2"}]
[6,2041,{"$nulls":8},"MCAD",{"v":2437.3679921348266,"d":"2,437"},null,{"v":2437.3679921348266,"d":"2,437.4"},{"v":3325.5502417396146,"d":"3,325.6"}]
[7,2046,{"$nulls":8},"MCAD",{"v":2622.4960892773897,"d":"2,622"},null,{"v":2622.4960892773897,"d":"2,622.5"},{"v":3638.967341817524,"d":"3,639.0"}]
[8,2051,{"$nulls":8},"MCAD",{"v":2842.6191101625377,"d":"2,843"},null,{"v":2842.6191101625377,"d":"2,842.6"},{"v":3999.218442387607,"d":"3,999.2"}]
[9,2056,{"$nulls":8},"MCAD",{"v":2987.6212533871467,"d":"2,988"},null,{"v":2987.6212533871467,"d":"2,987.6"},{"v":4100.203719591001,"d":"4,100.2"}]
[10,2061,{"$nulls":8},"MCAD",{"v":3140.0199632022504,"d":"3,140"},null,{"v":3140.0199632022504,"d":"3,140.0"},{"v":4203.739001591271,"d":"4,203.7"}]
[11,2066,{"$nulls":8},"MCAD",{"v":3300.1925388401983,"d":"3,300"},null,{"v":3300.1925388401983,"d":"3,300.2"},{"v":4309.888679205022,"d":"4,309.9"}]
[12,2071,{"$nulls":8},"MCAD",{"v":3468.535525586083,"d":"3,469"},null,{"v":3468.535525586083,"d":"3,468.5"},{"v":4418.718769197667,"d":"4,418.7"}]
[13,2076,{"$nulls":8},"MCAD",{"v":3645.4656965198606,"d":"3,645"},null,{"v":3645.4656965198606,"d":"3,645.5"},{"v":4530.296955340674,"d":"4,530.3"}]
[14,2081,{"$nulls":8},"MCAD",{"v":3831.421084337171,"d":"3,831"},null,{"v":3831.421084337171,"d":"3,831.4"},{"v":4644.692630505555,"d":"4,644.7"}]
[15,2086,{"$nulls":8},"MCAD",{"v":4026.862065803407,"d":"4,027"},null,{"v":4026.862065803407,"d":"4,026.9"},{"v":4761.976939820785,"d":"4,762.0"}]
[16,2091,{"$nulls":8},"MCAD",{"v":4232.27250152583,"d":"4,232"},null,{"v":4232.27250152583,"d":"4,232.3"},{"v":4882.222824918492,"d":"4,882.2"}]
[17,2098,{"$nulls":8},"MCAD",{"v":4537.568968636212,"d":"4,538"},null,{"v":4537.568968636212,"d":"4,537.6"},{"v":5055.685257618134,"d":"5,055.7"}]
[]
[null,"Contract Revenues"]
[1,{"$f":"+B26","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N45:$Q45,1,Scenario)","v":{"v":16.729257116048903,"d":"17"}},null,{"v":16.729257116048903,"d":"16.7"},{"v":16.729257116048903,"d":"16.7"}]
[{"$f":"+A45+1","v":2},{"$f":"+B27","v":2021},{"$nulls":8},"MCAD",{"v":15.048476234398358,"d":"15"},null,{"v":15.048476234398358,"d":"15.0"},{"v":15.048476234398358,"d":"15.0"}]
[{"$f":"+A46+1","v":3},2026,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[4,2031,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[5,2036,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[6,2041,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[7,2046,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[8,2051,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[9,2056,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[10,2061,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[11,2066,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[12,2071,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[13,2076,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[14,2081,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[15,2086,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[16,2091,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[17,2098,{"$nulls":8},"MCAD",{"v":16.39812565239226,"d":"16"},null,{"v":16.39812565239226,"d":"16.4"},{"v":16.39812565239226,"d":"16.4"}]
[]
[null,"OPEX"]
[1,{"$f":"+B26","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N64:$Q64,1,Scenario)","v":{"v":-140.91646342335008,"d":"-141"}},null,{"v":-140.91646342335008,"d":"-140.9"},{"v":-140.91646342335008,"d":"-140.9"}]
[{"$f":"+A64+1","v":2},{"$f":"+B27","v":2021},{"$nulls":8},"MCAD",{"v":-134.17622339604657,"d":"-134"},null,{"v":-134.17622339604657,"d":"-134.2"},{"v":-134.17622339604657,"d":"-134.2"}]
[{"$f":"+A65+1","v":3},2026,{"$nulls":8},"MCAD",{"v":-135.20963807194286,"d":"-135"},null,{"v":-135.20963807194286,"d":"-135.2"},{"v":-135.20963807194286,"d":"-135.2"}]
[4,2031,{"$nulls":8},"MCAD",{"v":-135.68710147271895,"d":"-136"},null,{"v":-135.68710147271895,"d":"-135.7"},{"v":-135.68710147271895,"d":"-135.7"}]
[5,2036,{"$nulls":8},"MCAD",{"v":-136.07397701026372,"d":"-136"},null,{"v":-136.07397701026372,"d":"-136.1"},{"v":-136.07397701026372,"d":"-136.1"}]
[6,2041,{"$nulls":8},"MCAD",{"v":-136.77226520823098,"d":"-137"},null,{"v":-136.77226520823098,"d":"-136.8"},{"v":-136.77226520823098,"d":"-136.8"}]
[7,2046,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[8,2051,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[9,2056,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[10,2061,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[11,2066,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[12,2071,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[13,2076,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[14,2081,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[15,2086,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[16,2091,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[17,2098,{"$nulls":8},"MCAD",{"v":-137.6927826663852,"d":"-138"},null,{"v":-137.6927826663852,"d":"-137.7"},{"v":-137.6927826663852,"d":"-137.7"}]
[]
[null,"CAPEX"]
[1,{"$f":"+B64","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N83:$Q83,1,Scenario)","v":{"v":-151.7685505574779,"d":"-152"}},null,{"v":-151.7685505574779,"d":"-151.8"},{"v":-151.7685505574779,"d":"-151.8"}]
[{"$f":"+A83+1","v":2},{"$f":"+B65","v":2021},{"$nulls":8},"MCAD",{"v":-68.71106824496397,"d":"-69"},null,{"v":-68.71106824496397,"d":"-68.7"},{"v":-68.71106824496397,"d":"-68.7"}]
[{"$f":"+A84+1","v":3},2026,{"$nulls":8},"MCAD",{"v":-79.2309967201823,"d":"-79"},null,{"v":-79.2309967201823,"d":"-79.2"},{"v":-79.2309967201823,"d":"-79.2"}]
[4,2031,{"$nulls":8},"MCAD",{"v":-62.374848870182305,"d":"-62"},null,{"v":-62.374848870182305,"d":"-62.4"},{"v":-62.374848870182305,"d":"-62.4"}]
[5,2036,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[6,2041,{"$nulls":8},"MCAD",{"v":-65.99786278018232,"d":"-66"},null,{"v":-65.99786278018232,"d":"-66.0"},{"v":-65.99786278018232,"d":"-66.0"}]
[7,2046,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[8,2051,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[9,2056,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[10,2061,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[11,2066,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[12,2071,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[13,2076,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[14,2081,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[15,2086,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[16,2091,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[17,2098,{"$nulls":8},"MCAD",{"v":-60.37576361018231,"d":"-60"},null,{"v":-60.37576361018231,"d":"-60.4"},{"v":-60.37576361018231,"d":"-60.4"}]
[]
[null,"Sensitivities"]
[null,"Revenues",{"$nulls":8},"%",{"$f":"INDEX($N102:$Q102,1,Scenario)","v":{"v":1,"d":"100%"}},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[null,"OPEX",{"$nulls":8},"%",{"$f":"INDEX($N103:$Q103,1,Scenario)","v":{"v":1,"d":"100%"}},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[null,"CAPEX",{"$nulls":8},"%",{"$f":"INDEX($N104:$Q104,1,Scenario)","v":{"v":1,"d":"100%"}},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[null,"Interest Charge - Monthly Interest on Delinquent",{"$nulls":8},"%",{"$f":"INDEX($N106:$Q106,1,Scenario)","v":{"v":0.02,"d":"2%"}},null,{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"}]
[null,"PDA",{"$nulls":8},"%",{"$f":"INDEX($N107:$Q107,1,Scenario)","v":{"v":0.03,"d":"3%"}},null,{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"}]
[]
[null,"C. Financing Assumptions"]
[]
[null,"Total debt target balance"]
[1,{"$f":"+B83","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N112:$Q112,1,Scenario)","v":{"v":8725.997378600023,"d":"8,726"}},null,{"v":8725.997378600023,"d":"8,726.0"},{"v":8725.997378600023,"d":"8,726.0"}]
[{"$f":"+A112+1","v":2},2021,{"$nulls":8},"MCAD",{"v":9542.730262996078,"d":"9,543"},null,{"v":9542.730262996078,"d":"9,542.7"},{"v":10010.186223810213,"d":"10,010.2"}]
[{"$f":"+A113+1","v":3},2026,{"$nulls":8},"MCAD",{"v":11967.292726280975,"d":"11,967"},null,{"v":11967.292726280975,"d":"11,967.3"},{"v":13991.39976481498,"d":"13,991.4"}]
[4,2031,{"$nulls":8},"MCAD",{"v":14075.698392499671,"d":"14,076"},null,{"v":14075.698392499671,"d":"14,075.7"},{"v":18539.27461923047,"d":"18,539.3"}]
[5,2036,{"$nulls":8},"MCAD",{"v":15623.351109200936,"d":"15,623"},null,{"v":15623.351109200936,"d":"15,623.4"},{"v":21478.7156201672,"d":"21,478.7"}]
[6,2041,{"$nulls":8},"MCAD",{"v":16258.29819717157,"d":"16,258"},null,{"v":16258.29819717157,"d":"16,258.3"},{"v":22726.602448938396,"d":"22,726.6"}]
[7,2046,{"$nulls":8},"MCAD",{"v":16258.298197171574,"d":"16,258"},null,{"v":16258.298197171574,"d":"16,258.3"},{"v":22951.602448938393,"d":"22,951.6"}]
[8,2051,{"$nulls":8},"MCAD",{"v":16258.298197171574,"d":"16,258"},null,{"v":16258.298197171574,"d":"16,258.3"},{"v":22951.602448938393,"d":"22,951.6"}]
[9,2056,{"$nulls":8},"MCAD",{"v":16258.298197171576,"d":"16,258"},null,{"v":16258.298197171576,"d":"16,258.3"},{"v":22951.6024489384,"d":"22,951.6"}]
[10,2059,{"$nulls":8},"MCAD",{"v":16258.298197171576,"d":"16,258"},null,{"$f":"+N120","v":{"v":16258.298197171576,"d":"16,258.3"}},{"$f":"+O120","v":{"v":22951.6024489384,"d":"22,951.6"}}]
[]
[null,"Last year of current debt",{"$nulls":9},2053]
[]
[null,"Debt Cost"]
[null,"New debt cost (issues between 2017 - 2020)",{"$nulls":8},"%",{"$f":"INDEX($N126:$Q126,1,Scenario)","v":{"v":0.04,"d":"4.00%"}},null,{"v":0.04,"d":"4.00%"},{"v":0.04,"d":"4.00%"}]
[null,"New debt cost (issues between 2021 - 2025)",{"$nulls":8},"%",{"$f":"INDEX($N127:$Q127,1,Scenario)","v":{"v":0.045,"d":"4.50%"}},null,{"v":0.045,"d":"4.50%"},{"v":0.045,"d":"4.50%"}]
[null,"New debt cost (issues between 2026 onwards)",{"$nulls":8},"%",{"$f":"INDEX($N128:$Q128,1,Scenario)","v":{"v":0.05,"d":"5.00%"}},null,{"v":0.05,"d":"5.00%"},{"v":0.05,"d":"5.00%"}]
[]
[null,"Reserve Accounts"]
[null,"R&R Fund Requeriments",{"$nulls":9},{"v":0.25,"d":"25.00%"}]
[null,"O&M Fund Requeriments",{"$nulls":9},{"v":0.25,"d":"25.00%"}]
[null,"East Tolling Fund Requeriments",{"$nulls":9},9]
[null,"East Tolling end-date",{"$nulls":9},{"v":2045,"d":"2,045"}]
[null,"Debt Service Fund target balance (2019)",{"$nulls":9},68.95]
[null,"Working Capital Reserve Balance",{"$nulls":9},{"v":10,"d":"10.00"}]
[]
[null,"Interest Income Rate",{"$nulls":9},{"$f":"INDEX($N138:$Q138,1,Scenario)","v":{"v":0.02,"d":"2.00%"}},null,{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"}]
[]
[null,"D. Tax Assumptions"]
[]
[null,"Corporate Tax Rate",{"$nulls":9},{"$f":"INDEX($N142:$Q142,1,Scenario)","v":{"v":0.265,"d":"26.50%"}},null,{"v":0.265,"d":"26.50%"},{"v":0.265,"d":"26.50%"}]
[null,"New assets average useful life (depreciation)",{"$nulls":9},{"$f":"INDEX($N143:$Q143,1,Scenario)","v":20},null,20,20]
[]
[null,"E. Shareholders distributions Assumptions"]
[]
[null,"Dividend"]
[1,{"$f":"+B83","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N148:$Q148,1,Scenario)","v":885},null,{"v":885,"d":"885.0"},{"v":885,"d":"885.0"}]
[{"$f":"+A148+1","v":2},{"$f":"+B84","v":2021},{"$nulls":8},"MCAD",{"v":1084.1633013828427,"d":"1,084"},null,{"v":1084.1633013828427,"d":"1,084.2"},{"v":1242.9447337234576,"d":"1,242.9"}]
[{"$f":"+A149+1","v":3},2026,{"$nulls":8},"MCAD",{"v":1360.0554705152294,"d":"1,360"},null,{"v":1360.0554705152294,"d":"1,360.1"},{"v":1943.2833388230238,"d":"1,943.3"}]
[4,2031,{"$nulls":8},"MCAD",{"v":1610.0561375821976,"d":"1,610"},null,{"v":1610.0561375821976,"d":"1,610.1"},{"v":2374.8562879924725,"d":"2,374.9"}]
[5,2036,{"$nulls":8},"MCAD",{"v":1860.0563763328664,"d":"1,860"},null,{"v":1860.0563763328664,"d":"1,860.1"},{"v":2870.655730706443,"d":"2,870.7"}]
[6,2041,{"$nulls":8},"MCAD",{"v":2110.0863344912354,"d":"2,110"},null,{"v":2110.0863344912354,"d":"2,110.1"},{"v":2920.855656956173,"d":"2,920.9"}]
[7,2046,{"$nulls":8},"MCAD",{"v":2606.6465534021654,"d":"2,607"},null,{"v":2606.6465534021654,"d":"2,606.6"},{"v":3750.568464537729,"d":"3,750.6"}]
[8,2051,{"$nulls":8},"MCAD",{"v":3238.4857225886385,"d":"3,238"},null,{"v":3238.4857225886385,"d":"3,238.5"},{"v":4670.441040339506,"d":"4,670.4"}]
[9,2056,{"$nulls":8},"MCAD",{"v":3860.8601850838313,"d":"3,861"},null,{"v":3860.8601850838313,"d":"3,860.9"},{"v":5398.3258316123665,"d":"5,398.3"}]
[10,2061,{"$nulls":8},"MCAD",{"v":4290.126927723242,"d":"4,290"},null,{"v":4290.126927723242,"d":"4,290.1"},{"v":5862.083545991555,"d":"5,862.1"}]
[11,2066,{"$nulls":8},"MCAD",{"v":5307.236600015474,"d":"5,307"},null,{"v":5307.236600015474,"d":"5,307.2"},{"v":6914.359595942891,"d":"6,914.4"}]
[12,2071,{"$nulls":8},"MCAD",{"v":6134.846482130641,"d":"6,135"},null,{"v":6134.846482130641,"d":"6,134.8"},{"v":7782.444253931333,"d":"7,782.4"}]
[13,2076,{"$nulls":8},"MCAD",{"v":7095.041601646661,"d":"7,095"},null,{"v":7095.041601646661,"d":"7,095.0"},{"v":8763.51979524129,"d":"8,763.5"}]
[14,2081,{"$nulls":8},"MCAD",{"v":8176.083568314856,"d":"8,176"},null,{"v":8176.083568314856,"d":"8,176.1"},{"v":9830.890116705932,"d":"9,830.9"}]
[15,2086,{"$nulls":8},"MCAD",{"v":9436.54877467669,"d":"9,437"},null,{"v":9436.54877467669,"d":"9,436.5"},{"v":11043.823577030156,"d":"11,043.8"}]
[16,2091,{"$nulls":8},"MCAD",{"v":12771.816547404609,"d":"12,772"},null,{"v":12771.816547404609,"d":"12,771.8"},{"v":14855.596574829244,"d":"14,855.6"}]
[17,2098,{"$nulls":8},"MCAD",{"v":21737.375313657136,"d":"21,737"},null,{"v":21737.375313657136,"d":"21,737.4"},{"v":24274.27863412932,"d":"24,274.3"}]
[]
[null,"Minimum cah requirement"]
[1,{"$f":"+B148","v":2018},{"$nulls":8},"MCAD",{"$f":"INDEX($N167:$Q167,1,Scenario)","v":550},null,{"v":550,"d":"550.0"},{"v":550,"d":"550.0"}]
[{"$f":"+A167+1","v":2},{"$f":"+B149","v":2021},{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[{"$f":"+A168+1","v":3},2026,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[4,2031,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[5,2036,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[6,2041,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[7,2046,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[8,2051,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[9,2056,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[10,2061,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[11,2066,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[12,2071,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[13,2076,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[14,2081,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[15,2086,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[16,2091,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[17,2098,{"$nulls":8},"MCAD",60,null,{"v":60,"d":"60.0"},{"v":60,"d":"60.0"}]
[]
[null,"Minimum Cash Requirements"]
[null,"Base",{"$nulls":9},50]
[null,"Operating Expenses (excluding PDA)",{"$nulls":9},{"v":0.25,"d":"25%"}]
[null,"Total Revenues",{"$nulls":9},{"v":0.03,"d":"3%"}]
[]
[null,"F. Valuation Assumptions"]
[]
[null,"APV"]
[null,"Risk free",{"$nulls":9},{"$f":"INDEX($N193:$Q193,1,Scenario)","v":{"v":0.0271159375,"d":"2.71%"}},null,{"v":0.0271159375,"d":"2.71%"},{"v":0.0271159375,"d":"2.71%"}]
[null,"Beta unlevered",{"$nulls":9},{"$f":"INDEX($N194:$Q194,1,Scenario)","v":{"v":0.6,"d":"0.60"}},null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
[null,"Equity risk premium",{"$nulls":9},{"$f":"INDEX($N195:$Q195,1,Scenario)","v":{"v":0.06,"d":"6.00%"}},null,{"v":0.06,"d":"6.00%"},{"v":0.06,"d":"6.00%"}]
[]
[null,"DDM"]
[null,"Ke",{"$nulls":9},{"$f":"INDEX($N198:$Q198,1,Scenario)","v":{"v":0.064464626034765,"d":"6.4%"}},null,{"v":0.064464626034765,"d":"6.4%"},{"v":0.0642315620476275,"d":"6.4%"}]
[]
[null,"G. Financial Statements (2017 proforma)"]
[]
[null,"Income Statement"]
[]
[null,"Toll Revenues",{"$nulls":8},"MCAD",{"v":1252.1,"d":"1,252.1"}]
[null,"Contract Revenues",{"$nulls":8},"MCAD",{"v":15.600000000000003,"d":"15.6"}]
[null,"Total Revenues",{"$nulls":8},"MCAD",{"$f":"+SUM(L204:L205)","v":{"v":1267.6999999999998,"d":"1,267.7"}}]
[]
[null,"Operating Expenses",{"$nulls":8},"MCAD",{"v":-139,"d":"-139.0"}]
[null,"PDA",{"$nulls":8},"MCAD",-24.9]
[null,"Total Operating Expenses",{"$nulls":8},"MCAD",{"$f":"+SUM(L208:L209)","v":-163.9}]
[]
[null,"EBITDA",{"$nulls":8},"MCAD",{"$f":"+L210+L206","v":{"v":1103.7999999999997,"d":"1,103.8"}}]
[]
[null,"Depreciation",{"$nulls":8},"MCAD",{"v":-105.80000000000007,"d":"-105.8"}]
[]
[null,"EBIT",{"$nulls":8},"MCAD",{"$f":"+L212+L214","v":{"v":997.9999999999997,"d":"998.0"}}]
[]
[null,"Interest Expense",{"$nulls":8},"MCAD",{"v":-374.8212287156837,"d":"-374.8"}]
[null,"Interest Income",{"$nulls":8},"MCAD",{"v":15.693,"d":"15.7"}]
[null,"Amortization of Reserves",{"$nulls":8},"MCAD",{"v":0.7325687232375611,"d":"0.7"}]
[]
[null,"EBT",{"$nulls":8},"MCAD",{"$f":"+SUM(L216,L218:L220)","v":{"v":639.6043400075536,"d":"639.6"}}]
[]
[null,"Income Tax",{"$nulls":8},"MCAD",{"v":-169.49999999999997,"d":"-169.5"}]
[]
[null,"Net Income",{"$nulls":8},"MCAD",{"$f":"+L224+L222","v":{"v":470.10434000755356,"d":"470.1"}}]
[]
[]
[null,"Balance Sheet"]
[]
[null,"Current Assets",{"$nulls":8},"MCAD",{"$f":"+SUM(L232:L238)","v":{"v":1653.9651456031215,"d":"1,654.0"}}]
[null,"General Fund",{"$nulls":8},"MCAD",{"v":764.1019110840955,"d":"764.1"}]
[null,"Working Capital Reserve",{"$nulls":8},"MCAD",{"v":10,"d":"10.0"}]
[null,"O&M and R&R Reserves",{"$nulls":8},"MCAD",159.7]
[null,"Debt Service Fund",{"$nulls":8},"MCAD",74.9]
[null,"Debt Service Reserve Funds",{"$nulls":8},"MCAD",{"v":423.9632345190261,"d":"424.0"}]
[null,"Accounts Receivable, Trade",{"$nulls":8},"MCAD",{"v":194.05000000000004,"d":"194.1"}]
[null,"Accounts Receivable, Others",{"$nulls":8},"MCAD",{"v":27.25,"d":"27.3"}]
[]
[null,"Non Current Assets",{"$nulls":8},"MCAD",{"$f":"+L241","v":{"v":3945.042095230437,"d":"3,945.0"}}]
[null,"PP&E and Intangible",{"$nulls":8},"MCAD",{"v":3945.042095230437,"d":"3,945.0"}]
[null,"TOTAL ASSETS",{"$nulls":8},"MCAD",{"$f":"+L240+L231","v":{"v":5599.007240833558,"d":"5,599.0"}}]
[]
[null,"Current Liabilities",{"$nulls":8},"MCAD",{"$f":"+SUM(L245:L247)","v":{"v":251.726,"d":"251.7"}}]
[null,"Accounts Payable, Trade",{"$nulls":8},"MCAD",{"v":176.02,"d":"176.0"}]
[null,"Accounts Payable, Others",{"$nulls":8},"MCAD",{"v":0.01,"d":"0.0"}]
[null,"Accounts Payable, Interest on Bonds",{"$nulls":8},"MCAD",{"v":75.696,"d":"75.7"}]
[]
[null,"Non Current Liabilities",{"$nulls":8},"MCAD",{"$f":"+SUM(L250:L253)","v":{"v":8783.509761944399,"d":"8,783.5"}}]
[null,"Long Term Debt",{"$nulls":8},"MCAD",{"v":8306.081492707388,"d":"8,306.1"}]
[null,"Finance Leases",{"$nulls":8},"MCAD",10.7]
[null,"Deferred Tax Liabilities",{"$nulls":8},"MCAD",{"v":466.7282692370105,"d":"466.7"}]
[null,"Other Liabilities",{"$nulls":8},"MCAD",{"v":0,"d":"0.0"}]
[]
[null,"Equity",{"$nulls":8},"MCAD",{"$f":"+SUM(L256:L258)","v":{"v":-3436.2285211108383,"d":"-3,436.2"}}]
[null,"Share Capital",{"$nulls":8},"MCAD",804.6]
[null,"Reserve",{"$nulls":8},"MCAD",{"v":13.201407495918902,"d":"13.2"}]
[null,"Retained Earnings",{"$nulls":8},"MCAD",{"v":-4254.0299286067575,"d":"-4,254.0"}]
[null,"TOTAL LIABILITIES",{"$nulls":8},"MCAD",{"$f":"+L244+L249+L255","v":{"v":5599.007240833561,"d":"5,599.0"}}]

{"sheet":"Oper","index":3,"n_rows":82,"n_cols":96,"rows_kept":82}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Operating Figures"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[]
[{"$nulls":10},"Units",null,"Sum",null,null,{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(P8,Inputs!$B$26:$B$42,0),1),Oper!O7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Q8,Inputs!$B$26:$B$42,0),1),Oper!P7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(R8,Inputs!$B$26:$B$42,0),1),Oper!Q7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(S8,Inputs!$B$26:$B$42,0),1),Oper!R7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(T8,Inputs!$B$26:$B$42,0),1),Oper!S7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(U8,Inputs!$B$26:$B$42,0),1),Oper!T7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(V8,Inputs!$B$26:$B$42,0),1),Oper!U7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(W8,Inputs!$B$26:$B$42,0),1),Oper!V7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(X8,Inputs!$B$26:$B$42,0),1),Oper!W7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Y8,Inputs!$B$26:$B$42,0),1),Oper!X7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Z8,Inputs!$B$26:$B$42,0),1),Oper!Y7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AA8,Inputs!$B$26:$B$42,0),1),Oper!Z7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AB8,Inputs!$B$26:$B$42,0),1),Oper!AA7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AC8,Inputs!$B$26:$B$42,0),1),Oper!AB7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AD8,Inputs!$B$26:$B$42,0),1),Oper!AC7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AE8,Inputs!$B$26:$B$42,0),1),Oper!AD7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AF8,Inputs!$B$26:$B$42,0),1),Oper!AE7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AG8,Inputs!$B$26:$B$42,0),1),Oper!AF7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AH8,Inputs!$B$26:$B$42,0),1),Oper!AG7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AI8,Inputs!$B$26:$B$42,0),1),Oper!AH7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AJ8,Inputs!$B$26:$B$42,0),1),Oper!AI7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AK8,Inputs!$B$26:$B$42,0),1),Oper!AJ7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AL8,Inputs!$B$26:$B$42,0),1),Oper!AK7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AM8,Inputs!$B$26:$B$42,0),1),Oper!AL7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AN8,Inputs!$B$26:$B$42,0),1),Oper!AM7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AO8,Inputs!$B$26:$B$42,0),1),Oper!AN7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AP8,Inputs!$B$26:$B$42,0),1),Oper!AO7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AQ8,Inputs!$B$26:$B$42,0),1),Oper!AP7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AR8,Inputs!$B$26:$B$42,0),1),Oper!AQ7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AS8,Inputs!$B$26:$B$42,0),1),Oper!AR7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AT8,Inputs!$B$26:$B$42,0),1),Oper!AS7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AU8,Inputs!$B$26:$B$42,0),1),Oper!AT7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AV8,Inputs!$B$26:$B$42,0),1),Oper!AU7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AW8,Inputs!$B$26:$B$42,0),1),Oper!AV7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AX8,Inputs!$B$26:$B$42,0),1),Oper!AW7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AY8,Inputs!$B$26:$B$42,0),1),Oper!AX7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AZ8,Inputs!$B$26:$B$42,0),1),Oper!AY7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BA8,Inputs!$B$26:$B$42,0),1),Oper!AZ7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BB8,Inputs!$B$26:$B$42,0),1),Oper!BA7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BC8,Inputs!$B$26:$B$42,0),1),Oper!BB7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BD8,Inputs!$B$26:$B$42,0),1),Oper!BC7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BE8,Inputs!$B$26:$B$42,0),1),Oper!BD7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BF8,Inputs!$B$26:$B$42,0),1),Oper!BE7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BG8,Inputs!$B$26:$B$42,0),1),Oper!BF7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BH8,Inputs!$B$26:$B$42,0),1),Oper!BG7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BI8,Inputs!$B$26:$B$42,0),1),Oper!BH7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BJ8,Inputs!$B$26:$B$42,0),1),Oper!BI7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BK8,Inputs!$B$26:$B$42,0),1),Oper!BJ7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BL8,Inputs!$B$26:$B$42,0),1),Oper!BK7)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BM8,Inputs!$B$26:$B$42,0),1),Oper!BL7)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BN8,Inputs!$B$26:$B$42,0),1),Oper!BM7)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BO8,Inputs!$B$26:$B$42,0),1),Oper!BN7)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BP8,Inputs!$B$26:$B$42,0),1),Oper!BO7)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BQ8,Inputs!$B$26:$B$42,0),1),Oper!BP7)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BR8,Inputs!$B$26:$B$42,0),1),Oper!BQ7)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BS8,Inputs!$B$26:$B$42,0),1),Oper!BR7)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BT8,Inputs!$B$26:$B$42,0),1),Oper!BS7)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BU8,Inputs!$B$26:$B$42,0),1),Oper!BT7)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BV8,Inputs!$B$26:$B$42,0),1),Oper!BU7)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BW8,Inputs!$B$26:$B$42,0),1),Oper!BV7)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BX8,Inputs!$B$26:$B$42,0),1),Oper!BW7)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BY8,Inputs!$B$26:$B$42,0),1),Oper!BX7)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BZ8,Inputs!$B$26:$B$42,0),1),Oper!BY7)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CA8,Inputs!$B$26:$B$42,0),1),Oper!BZ7)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CB8,Inputs!$B$26:$B$42,0),1),Oper!CA7)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CC8,Inputs!$B$26:$B$42,0),1),Oper!CB7)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CD8,Inputs!$B$26:$B$42,0),1),Oper!CC7)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CE8,Inputs!$B$26:$B$42,0),1),Oper!CD7)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CF8,Inputs!$B$26:$B$42,0),1),Oper!CE7)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CG8,Inputs!$B$26:$B$42,0),1),Oper!CF7)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CH8,Inputs!$B$26:$B$42,0),1),Oper!CG7)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CI8,Inputs!$B$26:$B$42,0),1),Oper!CH7)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CJ8,Inputs!$B$26:$B$42,0),1),Oper!CI7)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CK8,Inputs!$B$26:$B$42,0),1),Oper!CJ7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CL8,Inputs!$B$26:$B$42,0),1),Oper!CK7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CM8,Inputs!$B$26:$B$42,0),1),Oper!CL7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CN8,Inputs!$B$26:$B$42,0),1),Oper!CM7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CO8,Inputs!$B$26:$B$42,0),1),Oper!CN7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CP8,Inputs!$B$26:$B$42,0),1),Oper!CO7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CQ8,Inputs!$B$26:$B$42,0),1),Oper!CP7)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CR8,Inputs!$B$26:$B$42,0),1),Oper!CQ7)","v":17}]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+YEAR(O9)","v":2017},{"$f":"+YEAR(P9)","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"+YEAR(CB9)","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},"2017-01-01",{"$f":"+O10+1","v":"2018-01-01"},"2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01",{"$f":"+AU10+1","v":"2050-01-01"},"2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01",{"$f":"+CA10+1","v":"2082-01-01"},"2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01","2091-01-01","2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01"]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+EOMONTH(O9,11)","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31",{"$f":"+EOMONTH(AU9,11)","v":"2049-12-31"},"2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31",{"$f":"+EOMONTH(CA9,11)","v":"2081-12-31"},"2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31","2091-12-31","2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31"]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,{"$f":"+R10-R9+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"+CD10-CD9+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Summary"]
[]
[null,"Revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O17:GJ17)","v":{"v":713484.673696599,"d":"713,485"}},null,{"$f":"+O40","v":0},{"v":1358.2087894465872,"d":"1,358.2"},{"v":1433.5568787397037,"d":"1,433.6"},{"$f":"+R40","v":{"v":1501.465709196601,"d":"1,501.5"}},{"v":1571.9804217962096,"d":"1,572.0"},{"v":1665.099692835502,"d":"1,665.1"},{"v":1764.5350528892106,"d":"1,764.5"},{"v":1870.0597898351668,"d":"1,870.1"},{"v":1981.6787661467574,"d":"1,981.7"},{"v":2100.082007151935,"d":"2,100.1"},{"v":2214.6571482378968,"d":"2,214.7"},{"v":2335.1951890709415,"d":"2,335.2"},{"v":2462.016955951342,"d":"2,462.0"},{"v":2595.8896838444007,"d":"2,595.9"},{"v":2737.072807140932,"d":"2,737.1"},{"v":2851.658934808567,"d":"2,851.7"},{"v":2969.260056948025,"d":"2,969.3"},{"v":3091.825573446373,"d":"3,091.8"},{"v":3219.465225689076,"d":"3,219.5"},{"v":3352.5811955067334,"d":"3,352.6"},{"v":3486.5993454144755,"d":"3,486.6"},{"v":3626.0002181856166,"d":"3,626.0"},{"v":3770.9851975952897,"d":"3,771.0"},{"v":3922.0071456491887,"d":"3,922.0"},{"v":4078.619802442783,"d":"4,078.6"},{"v":4221.984774231461,"d":"4,222.0"},{"v":4369.566721456413,"d":"4,369.6"},{"v":4522.5431551084275,"d":"4,522.5"},{"v":4680.342969223979,"d":"4,680.3"},{"v":4843.915815079437,"d":"4,843.9"},{"v":5020.29106945726,"d":"5,020.3"},{"v":5203.703842191741,"d":"5,203.7"},{"v":5393.219558992864,"d":"5,393.2"},{"v":5589.947366795708,"d":"5,589.9"},{"v":5793.872613923961,"d":"5,793.9"},{"v":5970.377228217702,"d":"5,970.4"},{"v":6150.0627121404095,"d":"6,150.1"},{"v":6335.436982973624,"d":"6,335.4"},{"v":6526.414124675743,"d":"6,526.4"},{"v":6723.546374735239,"d":"6,723.5"},{"v":6925.841442987355,"d":"6,925.8"},{"v":7134.611124017978,"d":"7,134.6"},{"v":7349.694066883842,"d":"7,349.7"},{"v":7571.709535834605,"d":"7,571.7"},{"v":7799.539702153275,"d":"7,799.5"},{"v":8034.6621318726475,"d":"8,034.7"},{"v":8276.895069135795,"d":"8,276.9"},{"v":8526.93602991287,"d":"8,526.9"},{"v":8783.525897510037,"d":"8,783.5"},{"v":9048.328964134305,"d":"9,048.3"},{"v":9321.140489347632,"d":"9,321.1"},{"v":9602.74612949317,"d":"9,602.7"},{"v":9891.727622383116,"d":"9,891.7"},{"v":10189.959584352717,"d":"10,190.0"},{"v":10497.211384388684,"d":"10,497.2"},{"v":10814.367957522925,"d":"10,814.4"},{"v":11139.831781575767,"d":"11,139.8"},{"v":11475.714377259594,"d":"11,475.7"},{"v":11821.755949629756,"d":"11,821.8"},{"v":12178.953258324313,"d":"12,179.0"},{"v":12545.506864441531,"d":"12,545.5"},{"v":12923.795132519263,"d":"12,923.8"},{"v":13313.525416527375,"d":"13,313.5"},{"v":13715.820432118546,"d":"13,715.8"},{"v":14128.65330340298,"d":"14,128.7"},{"v":14554.702961930167,"d":"14,554.7"},{"v":14993.639757326886,"d":"14,993.6"},{"$f":"+CD40","v":{"v":15446.728278531064,"d":"15,446.7"}},{"v":15911.68546695137,"d":"15,911.7"},{"v":16391.528806265254,"d":"16,391.5"},{"v":16885.886963478664,"d":"16,885.9"},{"v":17396.184329641434,"d":"17,396.2"},{"v":17919.84928464797,"d":"17,919.8"},{"v":18460.280649977103,"d":"18,460.3"},{"v":19017.060140352663,"d":"19,017.1"},{"v":19591.792143536102,"d":"19,591.8"},{"v":20181.580006822565,"d":"20,181.6"},{"v":20790.252082422525,"d":"20,790.3"},{"v":21417.337196981265,"d":"21,417.3"},{"v":22064.642481689785,"d":"22,064.6"},{"v":22728.905170681006,"d":"22,728.9"},{"v":23414.437430459635,"d":"23,414.4"}]
[null,"O&M",{"$nulls":8},"MCAD",null,{"$f":"SUM(O18:GJ18)","v":{"v":-49495.42316480768,"d":"(49,495)"}},null,{"$f":"+O51","v":0},{"v":-172.20419049559123,"d":"(172.2)"},{"v":-188.60567234836788,"d":"(188.6)"},{"$f":"+R51","v":{"v":-191.1579175019238,"d":"(191.2)"}},{"v":-193.78997866356514,"d":"(193.8)"},{"v":-199.737873211017,"d":"(199.7)"},{"v":-205.9429772226686,"d":"(205.9)"},{"v":-212.39993864026104,"d":"(212.4)"},{"v":-219.11038347335892,"d":"(219.1)"},{"v":-226.09652409595094,"d":"(226.1)"},{"v":-232.91341239066176,"d":"(232.9)"},{"v":-239.97922012208983,"d":"(240.0)"},{"v":-247.30502327847358,"d":"(247.3)"},{"v":-254.91532017935825,"d":"(254.9)"},{"v":-262.8194058215381,"d":"(262.8)"},{"v":-269.97650507438345,"d":"(270.0)"},{"v":-277.3006131090701,"d":"(277.3)"},{"v":-284.85178773390476,"d":"(284.9)"},{"v":-292.63492943696554,"d":"(292.6)"},{"v":-300.6637450221067,"d":"(300.7)"},{"v":-308.89580844496663,"d":"(308.9)"},{"v":-317.3779989618872,"d":"(317.4)"},{"v":-326.1182239073509,"d":"(326.1)"},{"v":-335.1319742345111,"d":"(335.1)"},{"v":-344.407807337553,"d":"(344.4)"},{"v":-353.4548899665858,"d":"(353.5)"},{"v":-362.7299253527606,"d":"(362.7)"},{"v":-372.2704070411279,"d":"(372.3)"},{"v":-382.0614164101301,"d":"(382.1)"},{"v":-392.1337048878992,"d":"(392.1)"},{"v":-402.36128712794425,"d":"(402.4)"},{"v":-412.89872141086323,"d":"(412.9)"},{"v":-423.7199450377991,"d":"(423.7)"},{"v":-434.8602464372447,"d":"(434.9)"},{"v":-446.3212403597597,"d":"(446.3)"},{"v":-457.0664800274128,"d":"(457.1)"},{"v":-468.0161478087117,"d":"(468.0)"},{"v":-479.2476612625981,"d":"(479.2)"},{"v":-490.7606665491295,"d":"(490.8)"},{"v":-502.57399890709155,"d":"(502.6)"},{"v":-514.6602031079557,"d":"(514.7)"},{"v":-527.0609927352411,"d":"(527.1)"},{"v":-539.7739342015111,"d":"(539.8)"},{"v":-552.8200605139339,"d":"(552.8)"},{"v":-566.168340992272,"d":"(566.2)"},{"v":-579.8656568824066,"d":"(579.9)"},{"v":-593.9091608588255,"d":"(593.9)"},{"v":-608.3224358578327,"d":"(608.3)"},{"v":-623.0704189849567,"d":"(623.1)"},{"v":-638.205803824878,"d":"(638.2)"},{"v":-653.7252682792948,"d":"(653.7)"},{"v":-669.6552585556383,"d":"(669.7)"},{"v":-685.9561608357534,"d":"(686.0)"},{"v":-702.6872063381267,"d":"(702.7)"},{"v":-719.8445287153565,"d":"(719.8)"},{"v":-737.4577896530577,"d":"(737.5)"},{"v":-755.4822393931904,"d":"(755.5)"},{"v":-773.9844629826235,"d":"(774.0)"},{"v":-792.9599707870252,"d":"(793.0)"},{"v":-812.4420358938245,"d":"(812.4)"},{"v":-832.3801128402229,"d":"(832.4)"},{"v":-852.8490590206944,"d":"(852.8)"},{"v":-873.8436716418402,"d":"(873.8)"},{"v":-895.4012802924956,"d":"(895.4)"},{"v":-917.4647997776074,"d":"(917.5)"},{"v":-940.1183935469335,"d":"(940.1)"},{"v":-963.3560435026156,"d":"(963.4)"},{"$f":"+CD51","v":{"v":-987.219636154397,"d":"(987.2)"}},{"v":-1011.6447075629757,"d":"(1,011.6)"},{"v":-1036.725890613481,"d":"(1,036.7)"},{"v":-1062.4562358583937,"d":"(1,062.5)"},{"v":-1088.8827493823574,"d":"(1,088.9)"},{"v":-1115.932642422416,"d":"(1,115.9)"},{"v":-1143.7123266599494,"d":"(1,143.7)"},{"v":-1172.213789514429,"d":"(1,172.2)"},{"v":-1201.4897893160091,"d":"(1,201.5)"},{"v":-1231.4581457148015,"d":"(1,231.5)"},{"v":-1262.238522893003,"d":"(1,262.2)"},{"v":-1293.8216955381718,"d":"(1,293.8)"},{"v":-1326.266885672002,"d":"(1,326.3)"},{"v":-1359.4813185661646,"d":"(1,359.5)"},{"v":-1393.5995696284383,"d":"(1,393.6)"}]
[null,"Major Maintenance",{"$nulls":8},"MCAD",null,{"$f":"SUM(O19:GJ19)","v":{"v":-12775.542124233678,"d":"(12,776)"}},null,{"$f":"+O59","v":0},{"v":-156.81728316032297,"d":"(156.8)"},{"v":-122.82187845735555,"d":"(122.8)"},{"$f":"+R59","v":{"v":-96.19611769686746,"d":"(96.2)"}},{"v":-75.34238342692757,"d":"(75.3)"},{"v":-79.07026791880949,"d":"(79.1)"},{"v":-82.98260533284105,"d":"(83.0)"},{"v":-87.08852226094415,"d":"(87.1)"},{"v":-91.39759687194797,"d":"(91.4)"},{"v":-95.91988125527479,"d":"(95.9)"},{"v":-93.26778901911679,"d":"(93.3)"},{"v":-90.68902457629054,"d":"(90.7)"},{"v":-88.18156048400888,"d":"(88.2)"},{"v":-85.74342535632309,"d":"(85.7)"},{"v":-83.37270231420518,"d":"(83.4)"},{"v":-84.4879312238108,"d":"(84.5)"},{"v":-85.61807791209334,"d":"(85.6)"},{"v":-86.76334192563803,"d":"(86.8)"},{"v":-87.92392548025052,"d":"(87.9)"},{"v":-89.10003349666157,"d":"(89.1)"},{"v":-92.51485790857888,"d":"(92.5)"},{"v":-96.0605579813304,"d":"(96.1)"},{"v":-99.74214962101632,"d":"(99.7)"},{"v":-103.56484097203268,"d":"(103.6)"},{"v":-107.53403978474559,"d":"(107.5)"},{"v":-107.74886054730278,"d":"(107.7)"},{"v":-107.96411045731989,"d":"(108.0)"},{"v":-108.1797903721048,"d":"(108.2)"},{"v":-108.39590115067813,"d":"(108.4)"},{"v":-108.61244365377642,"d":"(108.6)"},{"v":-110.78469252685196,"d":"(110.8)"},{"v":-113.00038637738899,"d":"(113.0)"},{"v":-115.2603941049368,"d":"(115.3)"},{"v":-117.56560198703552,"d":"(117.6)"},{"v":-119.91691402677624,"d":"(119.9)"},{"v":-122.31525230731175,"d":"(122.3)"},{"v":-124.761557353458,"d":"(124.8)"},{"v":-127.25678850052716,"d":"(127.3)"},{"v":-129.8019242705377,"d":"(129.8)"},{"v":-132.39796275594847,"d":"(132.4)"},{"v":-135.04592201106743,"d":"(135.0)"},{"v":-137.7468404512888,"d":"(137.7)"},{"v":-140.50177726031455,"d":"(140.5)"},{"v":-143.31181280552087,"d":"(143.3)"},{"v":-146.1780490616313,"d":"(146.2)"},{"v":-149.10161004286394,"d":"(149.1)"},{"v":-152.08364224372121,"d":"(152.1)"},{"v":-155.1253150885956,"d":"(155.1)"},{"v":-158.22782139036752,"d":"(158.2)"},{"v":-161.39237781817488,"d":"(161.4)"},{"v":-164.6202253745384,"d":"(164.6)"},{"v":-167.91262988202917,"d":"(167.9)"},{"v":-171.27088247966975,"d":"(171.3)"},{"v":-174.69630012926316,"d":"(174.7)"},{"v":-178.19022613184842,"d":"(178.2)"},{"v":-181.75403065448538,"d":"(181.8)"},{"v":-185.3891112675751,"d":"(185.4)"},{"v":-189.0968934929266,"d":"(189.1)"},{"v":-192.87883136278512,"d":"(192.9)"},{"v":-196.73640799004085,"d":"(196.7)"},{"v":-200.67113614984166,"d":"(200.7)"},{"v":-204.68455887283847,"d":"(204.7)"},{"v":-208.77825005029524,"d":"(208.8)"},{"v":-212.95381505130115,"d":"(213.0)"},{"v":-217.21289135232718,"d":"(217.2)"},{"v":-221.55714917937374,"d":"(221.6)"},{"v":-225.98829216296122,"d":"(226.0)"},{"$f":"+CD59","v":{"v":-230.50805800622044,"d":"(230.5)"}},{"v":-235.11821916634486,"d":"(235.1)"},{"v":-239.82058354967177,"d":"(239.8)"},{"v":-244.6169952206652,"d":"(244.6)"},{"v":-249.50933512507854,"d":"(249.5)"},{"v":-254.4995218275801,"d":"(254.5)"},{"v":-259.58951226413177,"d":"(259.6)"},{"v":-264.7813025094144,"d":"(264.8)"},{"v":-270.07692855960266,"d":"(270.1)"},{"v":-275.47846713079474,"d":"(275.5)"},{"v":-280.98803647341066,"d":"(281.0)"},{"v":-286.6077972028788,"d":"(286.6)"},{"v":-292.3399531469364,"d":"(292.3)"},{"v":-298.1867522098752,"d":"(298.2)"},{"v":-304.1504872540727,"d":"(304.2)"}]
[]
[null,"Update Factor"]
[]
[null,"CPI (annual)",{"$nulls":8},"%",{"$nulls":3},{"v":0.014,"d":"1.40%"},{"v":0.019,"d":"1.90%"},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$18","v":{"v":0.02,"d":"2.00%"}}]
[null,"Update Factor",{"$nulls":8},"Factor",null,null,1,{"$f":"IF(O10>Inputs!$L17,N$24*(1+O$23),1)","v":{"v":1.014,"d":"1.01"}},{"$f":"IF(P10>Inputs!$L17,O$24*(1+P$23),1)","v":{"v":1.033266,"d":"1.03"}},{"$f":"IF(Q10>Inputs!$L17,P$24*(1+Q$23),1)","v":{"v":1.05393132,"d":"1.05"}},{"$f":"IF(R10>Inputs!$L17,Q$24*(1+R$23),1)","v":{"v":1.0750099464,"d":"1.08"}},{"$f":"IF(S10>Inputs!$L17,R$24*(1+S$23),1)","v":{"v":1.096510145328,"d":"1.10"}},{"$f":"IF(T10>Inputs!$L17,S$24*(1+T$23),1)","v":{"v":1.11844034823456,"d":"1.12"}},{"$f":"IF(U10>Inputs!$L17,T$24*(1+U$23),1)","v":{"v":1.1408091551992512,"d":"1.14"}},{"$f":"IF(V10>Inputs!$L17,U$24*(1+V$23),1)","v":{"v":1.1636253383032362,"d":"1.16"}},{"$f":"IF(W10>Inputs!$L17,V$24*(1+W$23),1)","v":{"v":1.186897845069301,"d":"1.19"}},{"$f":"IF(X10>Inputs!$L17,W$24*(1+X$23),1)","v":{"v":1.210635801970687,"d":"1.21"}},{"$f":"IF(Y10>Inputs!$L17,X$24*(1+Y$23),1)","v":{"v":1.2348485180101008,"d":"1.23"}},{"$f":"IF(Z10>Inputs!$L17,Y$24*(1+Z$23),1)","v":{"v":1.2595454883703028,"d":"1.26"}},{"$f":"IF(AA10>Inputs!$L17,Z$24*(1+AA$23),1)","v":{"v":1.284736398137709,"d":"1.28"}},{"$f":"IF(AB10>Inputs!$L17,AA$24*(1+AB$23),1)","v":{"v":1.310431126100463,"d":"1.31"}},{"$f":"IF(AC10>Inputs!$L17,AB$24*(1+AC$23),1)","v":{"v":1.3366397486224724,"d":"1.34"}},{"$f":"IF(AD10>Inputs!$L17,AC$24*(1+AD$23),1)","v":{"v":1.3633725435949218,"d":"1.36"}},{"$f":"IF(AE10>Inputs!$L17,AD$24*(1+AE$23),1)","v":{"v":1.3906399944668202,"d":"1.39"}},{"$f":"IF(AF10>Inputs!$L17,AE$24*(1+AF$23),1)","v":{"v":1.4184527943561567,"d":"1.42"}},{"$f":"IF(AG10>Inputs!$L17,AF$24*(1+AG$23),1)","v":{"v":1.44682185024328,"d":"1.45"}},{"$f":"IF(AH10>Inputs!$L17,AG$24*(1+AH$23),1)","v":{"v":1.4757582872481456,"d":"1.48"}},{"$f":"IF(AI10>Inputs!$L17,AH$24*(1+AI$23),1)","v":{"v":1.5052734529931087,"d":"1.51"}},{"$f":"IF(AJ10>Inputs!$L17,AI$24*(1+AJ$23),1)","v":{"v":1.5353789220529708,"d":"1.54"}},{"$f":"IF(AK10>Inputs!$L17,AJ$24*(1+AK$23),1)","v":{"v":1.5660865004940303,"d":"1.57"}},{"$f":"IF(AL10>Inputs!$L17,AK$24*(1+AL$23),1)","v":{"v":1.597408230503911,"d":"1.60"}},{"$f":"IF(AM10>Inputs!$L17,AL$24*(1+AM$23),1)","v":{"v":1.6293563951139893,"d":"1.63"}},{"$f":"IF(AN10>Inputs!$L17,AM$24*(1+AN$23),1)","v":{"v":1.6619435230162691,"d":"1.66"}},{"$f":"IF(AO10>Inputs!$L17,AN$24*(1+AO$23),1)","v":{"v":1.6951823934765946,"d":"1.70"}},{"$f":"IF(AP10>Inputs!$L17,AO$24*(1+AP$23),1)","v":{"v":1.7290860413461264,"d":"1.73"}},{"$f":"IF(AQ10>Inputs!$L17,AP$24*(1+AQ$23),1)","v":{"v":1.763667762173049,"d":"1.76"}},{"$f":"IF(AR10>Inputs!$L17,AQ$24*(1+AR$23),1)","v":{"v":1.79894111741651,"d":"1.80"}},{"$f":"IF(AS10>Inputs!$L17,AR$24*(1+AS$23),1)","v":{"v":1.8349199397648401,"d":"1.83"}},{"$f":"IF(AT10>Inputs!$L17,AS$24*(1+AT$23),1)","v":{"v":1.871618338560137,"d":"1.87"}},{"$f":"IF(AU10>Inputs!$L17,AT$24*(1+AU$23),1)","v":{"v":1.90905070533134,"d":"1.91"}},{"$f":"IF(AV10>Inputs!$L17,AU$24*(1+AV$23),1)","v":{"v":1.9472317194379667,"d":"1.95"}},{"$f":"IF(AW10>Inputs!$L17,AV$24*(1+AW$23),1)","v":{"v":1.986176353826726,"d":"1.99"}},{"$f":"IF(AX10>Inputs!$L17,AW$24*(1+AX$23),1)","v":{"v":2.0258998809032605,"d":"2.03"}},{"$f":"IF(AY10>Inputs!$L17,AX$24*(1+AY$23),1)","v":{"v":2.066417878521326,"d":"2.07"}},{"$f":"IF(AZ10>Inputs!$L17,AY$24*(1+AZ$23),1)","v":{"v":2.1077462360917525,"d":"2.11"}},{"$f":"IF(BA10>Inputs!$L17,AZ$24*(1+BA$23),1)","v":{"v":2.1499011608135876,"d":"2.15"}},{"$f":"IF(BB10>Inputs!$L17,BA$24*(1+BB$23),1)","v":{"v":2.1928991840298595,"d":"2.19"}},{"$f":"IF(BC10>Inputs!$L17,BB$24*(1+BC$23),1)","v":{"v":2.2367571677104565,"d":"2.24"}},{"$f":"IF(BD10>Inputs!$L17,BC$24*(1+BD$23),1)","v":{"v":2.2814923110646657,"d":"2.28"}},{"$f":"IF(BE10>Inputs!$L17,BD$24*(1+BE$23),1)","v":{"v":2.327122157285959,"d":"2.33"}},{"$f":"IF(BF10>Inputs!$L17,BE$24*(1+BF$23),1)","v":{"v":2.3736646004316784,"d":"2.37"}},{"$f":"IF(BG10>Inputs!$L17,BF$24*(1+BG$23),1)","v":{"v":2.421137892440312,"d":"2.42"}},{"$f":"IF(BH10>Inputs!$L17,BG$24*(1+BH$23),1)","v":{"v":2.4695606502891185,"d":"2.47"}},{"$f":"IF(BI10>Inputs!$L17,BH$24*(1+BI$23),1)","v":{"v":2.518951863294901,"d":"2.52"}},{"$f":"IF(BJ10>Inputs!$L17,BI$24*(1+BJ$23),1)","v":{"v":2.5693309005607987,"d":"2.57"}},{"$f":"IF(BK10>Inputs!$L17,BJ$24*(1+BK$23),1)","v":{"v":2.6207175185720146,"d":"2.62"}},{"$f":"IF(BL10>Inputs!$L17,BK$24*(1+BL$23),1)","v":{"v":2.673131868943455,"d":"2.67"}},{"$f":"IF(BM10>Inputs!$L17,BL$24*(1+BM$23),1)","v":{"v":2.7265945063223245,"d":"2.73"}},{"$f":"IF(BN10>Inputs!$L17,BM$24*(1+BN$23),1)","v":{"v":2.781126396448771,"d":"2.78"}},{"$f":"IF(BO10>Inputs!$L17,BN$24*(1+BO$23),1)","v":{"v":2.8367489243777464,"d":"2.84"}},{"$f":"IF(BP10>Inputs!$L17,BO$24*(1+BP$23),1)","v":{"v":2.8934839028653014,"d":"2.89"}},{"$f":"IF(BQ10>Inputs!$L17,BP$24*(1+BQ$23),1)","v":{"v":2.9513535809226075,"d":"2.95"}},{"$f":"IF(BR10>Inputs!$L17,BQ$24*(1+BR$23),1)","v":{"v":3.0103806525410595,"d":"3.01"}},{"$f":"IF(BS10>Inputs!$L17,BR$24*(1+BS$23),1)","v":{"v":3.070588265591881,"d":"3.07"}},{"$f":"IF(BT10>Inputs!$L17,BS$24*(1+BT$23),1)","v":{"v":3.1320000309037184,"d":"3.13"}},{"$f":"IF(BU10>Inputs!$L17,BT$24*(1+BU$23),1)","v":{"v":3.194640031521793,"d":"3.19"}},{"$f":"IF(BV10>Inputs!$L17,BU$24*(1+BV$23),1)","v":{"v":3.2585328321522287,"d":"3.26"}},{"$f":"IF(BW10>Inputs!$L17,BV$24*(1+BW$23),1)","v":{"v":3.323703488795273,"d":"3.32"}},{"$f":"IF(BX10>Inputs!$L17,BW$24*(1+BX$23),1)","v":{"v":3.3901775585711786,"d":"3.39"}},{"$f":"IF(BY10>Inputs!$L17,BX$24*(1+BY$23),1)","v":{"v":3.4579811097426023,"d":"3.46"}},{"$f":"IF(BZ10>Inputs!$L17,BY$24*(1+BZ$23),1)","v":{"v":3.5271407319374544,"d":"3.53"}},{"$f":"IF(CA10>Inputs!$L17,BZ$24*(1+CA$23),1)","v":{"v":3.5976835465762034,"d":"3.60"}},{"$f":"IF(CB10>Inputs!$L17,CA$24*(1+CB$23),1)","v":{"v":3.6696372175077276,"d":"3.67"}},{"$f":"IF(CC10>Inputs!$L17,CB$24*(1+CC$23),1)","v":{"v":3.743029961857882,"d":"3.74"}},{"$f":"IF(CD10>Inputs!$L17,CC$24*(1+CD$23),1)","v":{"v":3.81789056109504,"d":"3.82"}},{"$f":"IF(CE10>Inputs!$L17,CD$24*(1+CE$23),1)","v":{"v":3.894248372316941,"d":"3.89"}},{"$f":"IF(CF10>Inputs!$L17,CE$24*(1+CF$23),1)","v":{"v":3.97213333976328,"d":"3.97"}},{"$f":"IF(CG10>Inputs!$L17,CF$24*(1+CG$23),1)","v":{"v":4.0515760065585456,"d":"4.05"}},{"$f":"IF(CH10>Inputs!$L17,CG$24*(1+CH$23),1)","v":{"v":4.132607526689717,"d":"4.13"}},{"$f":"IF(CI10>Inputs!$L17,CH$24*(1+CI$23),1)","v":{"v":4.215259677223512,"d":"4.22"}},{"$f":"IF(CJ10>Inputs!$L17,CI$24*(1+CJ$23),1)","v":{"v":4.299564870767982,"d":"4.30"}},{"$f":"IF(CK10>Inputs!$L17,CJ$24*(1+CK$23),1)","v":{"v":4.385556168183342,"d":"4.39"}},{"$f":"IF(CL10>Inputs!$L17,CK$24*(1+CL$23),1)","v":{"v":4.473267291547009,"d":"4.47"}},{"$f":"IF(CM10>Inputs!$L17,CL$24*(1+CM$23),1)","v":{"v":4.562732637377949,"d":"4.56"}},{"$f":"IF(CN10>Inputs!$L17,CM$24*(1+CN$23),1)","v":{"v":4.653987290125508,"d":"4.65"}},{"$f":"IF(CO10>Inputs!$L17,CN$24*(1+CO$23),1)","v":{"v":4.747067035928018,"d":"4.75"}},{"$f":"IF(CP10>Inputs!$L17,CO$24*(1+CP$23),1)","v":{"v":4.842008376646579,"d":"4.84"}},{"$f":"IF(CQ10>Inputs!$L17,CP$24*(1+CQ$23),1)","v":{"v":4.9388485441795105,"d":"4.94"}},{"$f":"IF(CR10>Inputs!$L17,CQ$24*(1+CR$23),1)","v":{"v":5.037625515063101,"d":"5.04"}}]
[]
[null,"Revenues"]
[]
[null,"Sensitivity ",{"$nulls":5},{"$f":"+Inputs!L102","v":{"v":1,"d":"100%"}},null,null,"%"]
[null,"Real Revenues before Interest Charge",{"$nulls":8},"MCAD",null,{"$f":"SUM(O29:GJ29)","v":{"v":242512.11043574713,"d":"242,512"}},null,null,{"$f":"+IF(P$7<>O$7,INDEX(Inputs!$L$26:$L$42,P$7,1),O29*(1+P30))","v":{"v":1283.3317043852364,"d":"1,283.3"}},{"$f":"+IF(Q$7<>P$7,INDEX(Inputs!$L$26:$L$42,Q$7,1),P29*(1+Q30))","v":{"v":1318.198689529361,"d":"1,318.2"}},{"$f":"+IF(R$7<>Q$7,INDEX(Inputs!$L$26:$L$42,R$7,1),Q29*(1+R30))","v":{"v":1354.0129797613956,"d":"1,354.0"}},{"$f":"+IF(S$7<>R$7,INDEX(Inputs!$L$26:$L$42,S$7,1),R29*(1+S30))","v":{"v":1390.8003125210948,"d":"1,390.8"}},{"$f":"+IF(T$7<>S$7,INDEX(Inputs!$L$26:$L$42,T$7,1),S29*(1+T30))","v":{"v":1445.2959255817145,"d":"1,445.3"}},{"$f":"+IF(U$7<>T$7,INDEX(Inputs!$L$26:$L$42,U$7,1),T29*(1+U30))","v":{"v":1501.926835719935,"d":"1,501.9"}},{"$f":"+IF(V$7<>U$7,INDEX(Inputs!$L$26:$L$42,V$7,1),U29*(1+V30))","v":{"v":1560.7767101036907,"d":"1,560.8"}},{"$f":"+IF(W$7<>V$7,INDEX(Inputs!$L$26:$L$42,W$7,1),V29*(1+W30))","v":{"v":1621.932494224603,"d":"1,621.9"}},{"$f":"+IF(X$7<>W$7,INDEX(Inputs!$L$26:$L$42,X$7,1),W29*(1+X30))","v":{"v":1685.4845403522668,"d":"1,685.5"}},{"$f":"+IF(Y$7<>X$7,INDEX(Inputs!$L$26:$L$42,Y$7,1),X29*(1+Y30))","v":{"v":1742.7816115578726,"d":"1,742.8"}},{"$f":"+IF(Z$7<>Y$7,INDEX(Inputs!$L$26:$L$42,Z$7,1),Y29*(1+Z30))","v":{"v":1802.0264635292717,"d":"1,802.0"}},{"$f":"+IF(AA$7<>Z$7,INDEX(Inputs!$L$26:$L$42,AA$7,1),Z29*(1+AA30))","v":{"v":1863.2853099460078,"d":"1,863.3"}},{"$f":"+IF(AB$7<>AA$7,INDEX(Inputs!$L$26:$L$42,AB$7,1),AA29*(1+AB30))","v":{"v":1926.626615383329,"d":"1,926.6"}},{"$f":"+IF(AC$7<>AB$7,INDEX(Inputs!$L$26:$L$42,AC$7,1),AB29*(1+AC30))","v":{"v":1992.1211718300833,"d":"1,992.1"}},{"$f":"+IF(AD$7<>AC$7,INDEX(Inputs!$L$26:$L$42,AD$7,1),AC29*(1+AD30))","v":{"v":2034.0032328724014,"d":"2,034.0"}},{"$f":"+IF(AE$7<>AD$7,INDEX(Inputs!$L$26:$L$42,AE$7,1),AD29*(1+AE30))","v":{"v":2076.7658161750905,"d":"2,076.8"}},{"$f":"+IF(AF$7<>AE$7,INDEX(Inputs!$L$26:$L$42,AF$7,1),AE29*(1+AF30))","v":{"v":2120.427433707994,"d":"2,120.4"}},{"$f":"+IF(AG$7<>AF$7,INDEX(Inputs!$L$26:$L$42,AG$7,1),AF29*(1+AG30))","v":{"v":2165.0069866338736,"d":"2,165.0"}},{"$f":"+IF(AH$7<>AG$7,INDEX(Inputs!$L$26:$L$42,AH$7,1),AG29*(1+AH30))","v":{"v":2210.5237734907423,"d":"2,210.5"}},{"$f":"+IF(AI$7<>AH$7,INDEX(Inputs!$L$26:$L$42,AI$7,1),AH29*(1+AI30))","v":{"v":2254.137337418421,"d":"2,254.1"}},{"$f":"+IF(AJ$7<>AI$7,INDEX(Inputs!$L$26:$L$42,AJ$7,1),AI29*(1+AJ30))","v":{"v":2298.6113955788624,"d":"2,298.6"}},{"$f":"+IF(AK$7<>AJ$7,INDEX(Inputs!$L$26:$L$42,AK$7,1),AJ29*(1+AK30))","v":{"v":2343.962925495982,"d":"2,344.0"}},{"$f":"+IF(AL$7<>AK$7,INDEX(Inputs!$L$26:$L$42,AL$7,1),AK29*(1+AL30))","v":{"v":2390.209239659703,"d":"2,390.2"}},{"$f":"+IF(AM$7<>AL$7,INDEX(Inputs!$L$26:$L$42,AM$7,1),AL29*(1+AM30))","v":{"v":2437.3679921348266,"d":"2,437.4"}},{"$f":"+IF(AN$7<>AM$7,INDEX(Inputs!$L$26:$L$42,AN$7,1),AM29*(1+AN30))","v":{"v":2473.3173996339747,"d":"2,473.3"}},{"$f":"+IF(AO$7<>AN$7,INDEX(Inputs!$L$26:$L$42,AO$7,1),AN29*(1+AO30))","v":{"v":2509.7970347818446,"d":"2,509.8"}},{"$f":"+IF(AP$7<>AO$7,INDEX(Inputs!$L$26:$L$42,AP$7,1),AO29*(1+AP30))","v":{"v":2546.8147180511237,"d":"2,546.8"}},{"$f":"+IF(AQ$7<>AP$7,INDEX(Inputs!$L$26:$L$42,AQ$7,1),AP29*(1+AQ30))","v":{"v":2584.3783852607908,"d":"2,584.4"}},{"$f":"+IF(AR$7<>AQ$7,INDEX(Inputs!$L$26:$L$42,AR$7,1),AQ29*(1+AR30))","v":{"v":2622.4960892773897,"d":"2,622.5"}},{"$f":"+IF(AS$7<>AR$7,INDEX(Inputs!$L$26:$L$42,AS$7,1),AR29*(1+AS30))","v":{"v":2665.112913782783,"d":"2,665.1"}},{"$f":"+IF(AT$7<>AS$7,INDEX(Inputs!$L$26:$L$42,AT$7,1),AS29*(1+AT30))","v":{"v":2708.422282211635,"d":"2,708.4"}},{"$f":"+IF(AU$7<>AT$7,INDEX(Inputs!$L$26:$L$42,AU$7,1),AT29*(1+AU30))","v":{"v":2752.435448736247,"d":"2,752.4"}},{"$f":"+IF(AV$7<>AU$7,INDEX(Inputs!$L$26:$L$42,AV$7,1),AU29*(1+AV30))","v":{"v":2797.163850414641,"d":"2,797.2"}},{"$f":"+IF(AW$7<>AV$7,INDEX(Inputs!$L$26:$L$42,AW$7,1),AV29*(1+AW30))","v":{"v":2842.6191101625377,"d":"2,842.6"}},{"$f":"+IF(AX$7<>AW$7,INDEX(Inputs!$L$26:$L$42,AX$7,1),AW29*(1+AX30))","v":{"v":2871.0453012641633,"d":"2,871.0"}},{"$f":"+IF(AY$7<>AX$7,INDEX(Inputs!$L$26:$L$42,AY$7,1),AX29*(1+AY30))","v":{"v":2899.755754276805,"d":"2,899.8"}},{"$f":"+IF(AZ$7<>AY$7,INDEX(Inputs!$L$26:$L$42,AZ$7,1),AY29*(1+AZ30))","v":{"v":2928.753311819573,"d":"2,928.8"}},{"$f":"+IF(BA$7<>AZ$7,INDEX(Inputs!$L$26:$L$42,BA$7,1),AZ29*(1+BA30))","v":{"v":2958.0408449377687,"d":"2,958.0"}},{"$f":"+IF(BB$7<>BA$7,INDEX(Inputs!$L$26:$L$42,BB$7,1),BA29*(1+BB30))","v":{"v":2987.6212533871467,"d":"2,987.6"}},{"$f":"+IF(BC$7<>BB$7,INDEX(Inputs!$L$26:$L$42,BC$7,1),BB29*(1+BC30))","v":{"v":3017.4974659210184,"d":"3,017.5"}},{"$f":"+IF(BD$7<>BC$7,INDEX(Inputs!$L$26:$L$42,BD$7,1),BC29*(1+BD30))","v":{"v":3047.672440580229,"d":"3,047.7"}},{"$f":"+IF(BE$7<>BD$7,INDEX(Inputs!$L$26:$L$42,BE$7,1),BD29*(1+BE30))","v":{"v":3078.149164986031,"d":"3,078.1"}},{"$f":"+IF(BF$7<>BE$7,INDEX(Inputs!$L$26:$L$42,BF$7,1),BE29*(1+BF30))","v":{"v":3108.9306566358914,"d":"3,108.9"}},{"$f":"+IF(BG$7<>BF$7,INDEX(Inputs!$L$26:$L$42,BG$7,1),BF29*(1+BG30))","v":{"v":3140.0199632022504,"d":"3,140.0"}},{"$f":"+IF(BH$7<>BG$7,INDEX(Inputs!$L$26:$L$42,BH$7,1),BG29*(1+BH30))","v":{"v":3171.420162834273,"d":"3,171.4"}},{"$f":"+IF(BI$7<>BH$7,INDEX(Inputs!$L$26:$L$42,BI$7,1),BH29*(1+BI30))","v":{"v":3203.134364462616,"d":"3,203.1"}},{"$f":"+IF(BJ$7<>BI$7,INDEX(Inputs!$L$26:$L$42,BJ$7,1),BI29*(1+BJ30))","v":{"v":3235.165708107242,"d":"3,235.2"}},{"$f":"+IF(BK$7<>BJ$7,INDEX(Inputs!$L$26:$L$42,BK$7,1),BJ29*(1+BK30))","v":{"v":3267.5173651883147,"d":"3,267.5"}},{"$f":"+IF(BL$7<>BK$7,INDEX(Inputs!$L$26:$L$42,BL$7,1),BK29*(1+BL30))","v":{"v":3300.1925388401983,"d":"3,300.2"}},{"$f":"+IF(BM$7<>BL$7,INDEX(Inputs!$L$26:$L$42,BM$7,1),BL29*(1+BM30))","v":{"v":3333.1944642286003,"d":"3,333.2"}},{"$f":"+IF(BN$7<>BM$7,INDEX(Inputs!$L$26:$L$42,BN$7,1),BM29*(1+BN30))","v":{"v":3366.5264088708864,"d":"3,366.5"}},{"$f":"+IF(BO$7<>BN$7,INDEX(Inputs!$L$26:$L$42,BO$7,1),BN29*(1+BO30))","v":{"v":3400.191672959595,"d":"3,400.2"}},{"$f":"+IF(BP$7<>BO$7,INDEX(Inputs!$L$26:$L$42,BP$7,1),BO29*(1+BP30))","v":{"v":3434.193589689191,"d":"3,434.2"}},{"$f":"+IF(BQ$7<>BP$7,INDEX(Inputs!$L$26:$L$42,BQ$7,1),BP29*(1+BQ30))","v":{"v":3468.535525586083,"d":"3,468.5"}},{"$f":"+IF(BR$7<>BQ$7,INDEX(Inputs!$L$26:$L$42,BR$7,1),BQ29*(1+BR30))","v":{"v":3503.220880841944,"d":"3,503.2"}},{"$f":"+IF(BS$7<>BR$7,INDEX(Inputs!$L$26:$L$42,BS$7,1),BR29*(1+BS30))","v":{"v":3538.2530896503636,"d":"3,538.3"}},{"$f":"+IF(BT$7<>BS$7,INDEX(Inputs!$L$26:$L$42,BT$7,1),BS29*(1+BT30))","v":{"v":3573.6356205468674,"d":"3,573.6"}},{"$f":"+IF(BU$7<>BT$7,INDEX(Inputs!$L$26:$L$42,BU$7,1),BT29*(1+BU30))","v":{"v":3609.371976752336,"d":"3,609.4"}},{"$f":"+IF(BV$7<>BU$7,INDEX(Inputs!$L$26:$L$42,BV$7,1),BU29*(1+BV30))","v":{"v":3645.4656965198606,"d":"3,645.5"}},{"$f":"+IF(BW$7<>BV$7,INDEX(Inputs!$L$26:$L$42,BW$7,1),BV29*(1+BW30))","v":{"v":3681.9203534850594,"d":"3,681.9"}},{"$f":"+IF(BX$7<>BW$7,INDEX(Inputs!$L$26:$L$42,BX$7,1),BW29*(1+BX30))","v":{"v":3718.73955701991,"d":"3,718.7"}},{"$f":"+IF(BY$7<>BX$7,INDEX(Inputs!$L$26:$L$42,BY$7,1),BX29*(1+BY30))","v":{"v":3755.926952590109,"d":"3,755.9"}},{"$f":"+IF(BZ$7<>BY$7,INDEX(Inputs!$L$26:$L$42,BZ$7,1),BY29*(1+BZ30))","v":{"v":3793.48622211601,"d":"3,793.5"}},{"$f":"+IF(CA$7<>BZ$7,INDEX(Inputs!$L$26:$L$42,CA$7,1),BZ29*(1+CA30))","v":{"v":3831.421084337171,"d":"3,831.4"}},{"$f":"+IF(CB$7<>CA$7,INDEX(Inputs!$L$26:$L$42,CB$7,1),CA29*(1+CB30))","v":{"v":3869.735295180543,"d":"3,869.7"}},{"$f":"+IF(CC$7<>CB$7,INDEX(Inputs!$L$26:$L$42,CC$7,1),CB29*(1+CC30))","v":{"v":3908.4326481323483,"d":"3,908.4"}},{"$f":"+IF(CD$7<>CC$7,INDEX(Inputs!$L$26:$L$42,CD$7,1),CC29*(1+CD30))","v":{"v":3947.5169746136717,"d":"3,947.5"}},{"$f":"+IF(CE$7<>CD$7,INDEX(Inputs!$L$26:$L$42,CE$7,1),CD29*(1+CE30))","v":{"v":3986.992144359808,"d":"3,987.0"}},{"$f":"+IF(CF$7<>CE$7,INDEX(Inputs!$L$26:$L$42,CF$7,1),CE29*(1+CF30))","v":{"v":4026.862065803407,"d":"4,026.9"}},{"$f":"+IF(CG$7<>CF$7,INDEX(Inputs!$L$26:$L$42,CG$7,1),CF29*(1+CG30))","v":{"v":4067.130686461441,"d":"4,067.1"}},{"$f":"+IF(CH$7<>CG$7,INDEX(Inputs!$L$26:$L$42,CH$7,1),CG29*(1+CH30))","v":{"v":4107.801993326056,"d":"4,107.8"}},{"$f":"+IF(CI$7<>CH$7,INDEX(Inputs!$L$26:$L$42,CI$7,1),CH29*(1+CI30))","v":{"v":4148.880013259316,"d":"4,148.9"}},{"$f":"+IF(CJ$7<>CI$7,INDEX(Inputs!$L$26:$L$42,CJ$7,1),CI29*(1+CJ30))","v":{"v":4190.3688133919095,"d":"4,190.4"}},{"$f":"+IF(CK$7<>CJ$7,INDEX(Inputs!$L$26:$L$42,CK$7,1),CJ29*(1+CK30))","v":{"v":4232.27250152583,"d":"4,232.3"}},{"$f":"+IF(CL$7<>CK$7,INDEX(Inputs!$L$26:$L$42,CL$7,1),CK29*(1+CL30))","v":{"v":4274.595226541089,"d":"4,274.6"}},{"$f":"+IF(CM$7<>CL$7,INDEX(Inputs!$L$26:$L$42,CM$7,1),CL29*(1+CM30))","v":{"v":4317.3411788065,"d":"4,317.3"}},{"$f":"+IF(CN$7<>CM$7,INDEX(Inputs!$L$26:$L$42,CN$7,1),CM29*(1+CN30))","v":{"v":4360.514590594565,"d":"4,360.5"}},{"$f":"+IF(CO$7<>CN$7,INDEX(Inputs!$L$26:$L$42,CO$7,1),CN29*(1+CO30))","v":{"v":4404.11973650051,"d":"4,404.1"}},{"$f":"+IF(CP$7<>CO$7,INDEX(Inputs!$L$26:$L$42,CP$7,1),CO29*(1+CP30))","v":{"v":4448.160933865515,"d":"4,448.2"}},{"$f":"+IF(CQ$7<>CP$7,INDEX(Inputs!$L$26:$L$42,CQ$7,1),CP29*(1+CQ30))","v":{"v":4492.642543204171,"d":"4,492.6"}},{"$f":"+IF(CR$7<>CQ$7,INDEX(Inputs!$L$26:$L$42,CR$7,1),CQ29*(1+CR30))","v":{"v":4537.568968636212,"d":"4,537.6"}}]
[null,"Growth",{"$nulls":14},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,P$7+1,1)/INDEX(Inputs!$L$26:$L$42,P$7,1),1/(INDEX(Inputs!$B$26:$B$42,P$7+1,1)-INDEX(Inputs!$B$26:$B$42,P$7,1)))-1","v":{"v":0.027169113819117463,"d":"2.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,Q$7+1,1)/INDEX(Inputs!$L$26:$L$42,Q$7,1),1/(INDEX(Inputs!$B$26:$B$42,Q$7+1,1)-INDEX(Inputs!$B$26:$B$42,Q$7,1)))-1","v":{"v":0.027169113819117463,"d":"2.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,R$7+1,1)/INDEX(Inputs!$L$26:$L$42,R$7,1),1/(INDEX(Inputs!$B$26:$B$42,R$7+1,1)-INDEX(Inputs!$B$26:$B$42,R$7,1)))-1","v":{"v":0.027169113819117463,"d":"2.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,S$7+1,1)/INDEX(Inputs!$L$26:$L$42,S$7,1),1/(INDEX(Inputs!$B$26:$B$42,S$7+1,1)-INDEX(Inputs!$B$26:$B$42,S$7,1)))-1","v":{"v":0.0391829168932496,"d":"3.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,T$7+1,1)/INDEX(Inputs!$L$26:$L$42,T$7,1),1/(INDEX(Inputs!$B$26:$B$42,T$7+1,1)-INDEX(Inputs!$B$26:$B$42,T$7,1)))-1","v":{"v":0.0391829168932496,"d":"3.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,U$7+1,1)/INDEX(Inputs!$L$26:$L$42,U$7,1),1/(INDEX(Inputs!$B$26:$B$42,U$7+1,1)-INDEX(Inputs!$B$26:$B$42,U$7,1)))-1","v":{"v":0.0391829168932496,"d":"3.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,V$7+1,1)/INDEX(Inputs!$L$26:$L$42,V$7,1),1/(INDEX(Inputs!$B$26:$B$42,V$7+1,1)-INDEX(Inputs!$B$26:$B$42,V$7,1)))-1","v":{"v":0.0391829168932496,"d":"3.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,W$7+1,1)/INDEX(Inputs!$L$26:$L$42,W$7,1),1/(INDEX(Inputs!$B$26:$B$42,W$7+1,1)-INDEX(Inputs!$B$26:$B$42,W$7,1)))-1","v":{"v":0.0391829168932496,"d":"3.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,X$7+1,1)/INDEX(Inputs!$L$26:$L$42,X$7,1),1/(INDEX(Inputs!$B$26:$B$42,X$7+1,1)-INDEX(Inputs!$B$26:$B$42,X$7,1)))-1","v":{"v":0.033994421090110194,"d":"3.4%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,Y$7+1,1)/INDEX(Inputs!$L$26:$L$42,Y$7,1),1/(INDEX(Inputs!$B$26:$B$42,Y$7+1,1)-INDEX(Inputs!$B$26:$B$42,Y$7,1)))-1","v":{"v":0.033994421090110194,"d":"3.4%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,Z$7+1,1)/INDEX(Inputs!$L$26:$L$42,Z$7,1),1/(INDEX(Inputs!$B$26:$B$42,Z$7+1,1)-INDEX(Inputs!$B$26:$B$42,Z$7,1)))-1","v":{"v":0.033994421090110194,"d":"3.4%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AA$7+1,1)/INDEX(Inputs!$L$26:$L$42,AA$7,1),1/(INDEX(Inputs!$B$26:$B$42,AA$7+1,1)-INDEX(Inputs!$B$26:$B$42,AA$7,1)))-1","v":{"v":0.033994421090110194,"d":"3.4%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AB$7+1,1)/INDEX(Inputs!$L$26:$L$42,AB$7,1),1/(INDEX(Inputs!$B$26:$B$42,AB$7+1,1)-INDEX(Inputs!$B$26:$B$42,AB$7,1)))-1","v":{"v":0.033994421090110194,"d":"3.4%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AC$7+1,1)/INDEX(Inputs!$L$26:$L$42,AC$7,1),1/(INDEX(Inputs!$B$26:$B$42,AC$7+1,1)-INDEX(Inputs!$B$26:$B$42,AC$7,1)))-1","v":{"v":0.021023852180559244,"d":"2.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AD$7+1,1)/INDEX(Inputs!$L$26:$L$42,AD$7,1),1/(INDEX(Inputs!$B$26:$B$42,AD$7+1,1)-INDEX(Inputs!$B$26:$B$42,AD$7,1)))-1","v":{"v":0.021023852180559244,"d":"2.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AE$7+1,1)/INDEX(Inputs!$L$26:$L$42,AE$7,1),1/(INDEX(Inputs!$B$26:$B$42,AE$7+1,1)-INDEX(Inputs!$B$26:$B$42,AE$7,1)))-1","v":{"v":0.021023852180559244,"d":"2.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AF$7+1,1)/INDEX(Inputs!$L$26:$L$42,AF$7,1),1/(INDEX(Inputs!$B$26:$B$42,AF$7+1,1)-INDEX(Inputs!$B$26:$B$42,AF$7,1)))-1","v":{"v":0.021023852180559244,"d":"2.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AG$7+1,1)/INDEX(Inputs!$L$26:$L$42,AG$7,1),1/(INDEX(Inputs!$B$26:$B$42,AG$7+1,1)-INDEX(Inputs!$B$26:$B$42,AG$7,1)))-1","v":{"v":0.021023852180559244,"d":"2.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AH$7+1,1)/INDEX(Inputs!$L$26:$L$42,AH$7,1),1/(INDEX(Inputs!$B$26:$B$42,AH$7+1,1)-INDEX(Inputs!$B$26:$B$42,AH$7,1)))-1","v":{"v":0.01972996827752116,"d":"2.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AI$7+1,1)/INDEX(Inputs!$L$26:$L$42,AI$7,1),1/(INDEX(Inputs!$B$26:$B$42,AI$7+1,1)-INDEX(Inputs!$B$26:$B$42,AI$7,1)))-1","v":{"v":0.01972996827752116,"d":"2.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AJ$7+1,1)/INDEX(Inputs!$L$26:$L$42,AJ$7,1),1/(INDEX(Inputs!$B$26:$B$42,AJ$7+1,1)-INDEX(Inputs!$B$26:$B$42,AJ$7,1)))-1","v":{"v":0.01972996827752116,"d":"2.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AK$7+1,1)/INDEX(Inputs!$L$26:$L$42,AK$7,1),1/(INDEX(Inputs!$B$26:$B$42,AK$7+1,1)-INDEX(Inputs!$B$26:$B$42,AK$7,1)))-1","v":{"v":0.01972996827752116,"d":"2.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AL$7+1,1)/INDEX(Inputs!$L$26:$L$42,AL$7,1),1/(INDEX(Inputs!$B$26:$B$42,AL$7+1,1)-INDEX(Inputs!$B$26:$B$42,AL$7,1)))-1","v":{"v":0.01972996827752116,"d":"2.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AM$7+1,1)/INDEX(Inputs!$L$26:$L$42,AM$7,1),1/(INDEX(Inputs!$B$26:$B$42,AM$7+1,1)-INDEX(Inputs!$B$26:$B$42,AM$7,1)))-1","v":{"v":0.014749273648933414,"d":"1.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AN$7+1,1)/INDEX(Inputs!$L$26:$L$42,AN$7,1),1/(INDEX(Inputs!$B$26:$B$42,AN$7+1,1)-INDEX(Inputs!$B$26:$B$42,AN$7,1)))-1","v":{"v":0.014749273648933414,"d":"1.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AO$7+1,1)/INDEX(Inputs!$L$26:$L$42,AO$7,1),1/(INDEX(Inputs!$B$26:$B$42,AO$7+1,1)-INDEX(Inputs!$B$26:$B$42,AO$7,1)))-1","v":{"v":0.014749273648933414,"d":"1.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AP$7+1,1)/INDEX(Inputs!$L$26:$L$42,AP$7,1),1/(INDEX(Inputs!$B$26:$B$42,AP$7+1,1)-INDEX(Inputs!$B$26:$B$42,AP$7,1)))-1","v":{"v":0.014749273648933414,"d":"1.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AQ$7+1,1)/INDEX(Inputs!$L$26:$L$42,AQ$7,1),1/(INDEX(Inputs!$B$26:$B$42,AQ$7+1,1)-INDEX(Inputs!$B$26:$B$42,AQ$7,1)))-1","v":{"v":0.014749273648933414,"d":"1.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AR$7+1,1)/INDEX(Inputs!$L$26:$L$42,AR$7,1),1/(INDEX(Inputs!$B$26:$B$42,AR$7+1,1)-INDEX(Inputs!$B$26:$B$42,AR$7,1)))-1","v":{"v":0.01625048162307685,"d":"1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AS$7+1,1)/INDEX(Inputs!$L$26:$L$42,AS$7,1),1/(INDEX(Inputs!$B$26:$B$42,AS$7+1,1)-INDEX(Inputs!$B$26:$B$42,AS$7,1)))-1","v":{"v":0.01625048162307685,"d":"1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AT$7+1,1)/INDEX(Inputs!$L$26:$L$42,AT$7,1),1/(INDEX(Inputs!$B$26:$B$42,AT$7+1,1)-INDEX(Inputs!$B$26:$B$42,AT$7,1)))-1","v":{"v":0.01625048162307685,"d":"1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AU$7+1,1)/INDEX(Inputs!$L$26:$L$42,AU$7,1),1/(INDEX(Inputs!$B$26:$B$42,AU$7+1,1)-INDEX(Inputs!$B$26:$B$42,AU$7,1)))-1","v":{"v":0.01625048162307685,"d":"1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AV$7+1,1)/INDEX(Inputs!$L$26:$L$42,AV$7,1),1/(INDEX(Inputs!$B$26:$B$42,AV$7+1,1)-INDEX(Inputs!$B$26:$B$42,AV$7,1)))-1","v":{"v":0.01625048162307685,"d":"1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AW$7+1,1)/INDEX(Inputs!$L$26:$L$42,AW$7,1),1/(INDEX(Inputs!$B$26:$B$42,AW$7+1,1)-INDEX(Inputs!$B$26:$B$42,AW$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AX$7+1,1)/INDEX(Inputs!$L$26:$L$42,AX$7,1),1/(INDEX(Inputs!$B$26:$B$42,AX$7+1,1)-INDEX(Inputs!$B$26:$B$42,AX$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AY$7+1,1)/INDEX(Inputs!$L$26:$L$42,AY$7,1),1/(INDEX(Inputs!$B$26:$B$42,AY$7+1,1)-INDEX(Inputs!$B$26:$B$42,AY$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,AZ$7+1,1)/INDEX(Inputs!$L$26:$L$42,AZ$7,1),1/(INDEX(Inputs!$B$26:$B$42,AZ$7+1,1)-INDEX(Inputs!$B$26:$B$42,AZ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BA$7+1,1)/INDEX(Inputs!$L$26:$L$42,BA$7,1),1/(INDEX(Inputs!$B$26:$B$42,BA$7+1,1)-INDEX(Inputs!$B$26:$B$42,BA$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BB$7+1,1)/INDEX(Inputs!$L$26:$L$42,BB$7,1),1/(INDEX(Inputs!$B$26:$B$42,BB$7+1,1)-INDEX(Inputs!$B$26:$B$42,BB$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BC$7+1,1)/INDEX(Inputs!$L$26:$L$42,BC$7,1),1/(INDEX(Inputs!$B$26:$B$42,BC$7+1,1)-INDEX(Inputs!$B$26:$B$42,BC$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BD$7+1,1)/INDEX(Inputs!$L$26:$L$42,BD$7,1),1/(INDEX(Inputs!$B$26:$B$42,BD$7+1,1)-INDEX(Inputs!$B$26:$B$42,BD$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BE$7+1,1)/INDEX(Inputs!$L$26:$L$42,BE$7,1),1/(INDEX(Inputs!$B$26:$B$42,BE$7+1,1)-INDEX(Inputs!$B$26:$B$42,BE$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BF$7+1,1)/INDEX(Inputs!$L$26:$L$42,BF$7,1),1/(INDEX(Inputs!$B$26:$B$42,BF$7+1,1)-INDEX(Inputs!$B$26:$B$42,BF$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BG$7+1,1)/INDEX(Inputs!$L$26:$L$42,BG$7,1),1/(INDEX(Inputs!$B$26:$B$42,BG$7+1,1)-INDEX(Inputs!$B$26:$B$42,BG$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BH$7+1,1)/INDEX(Inputs!$L$26:$L$42,BH$7,1),1/(INDEX(Inputs!$B$26:$B$42,BH$7+1,1)-INDEX(Inputs!$B$26:$B$42,BH$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BI$7+1,1)/INDEX(Inputs!$L$26:$L$42,BI$7,1),1/(INDEX(Inputs!$B$26:$B$42,BI$7+1,1)-INDEX(Inputs!$B$26:$B$42,BI$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BJ$7+1,1)/INDEX(Inputs!$L$26:$L$42,BJ$7,1),1/(INDEX(Inputs!$B$26:$B$42,BJ$7+1,1)-INDEX(Inputs!$B$26:$B$42,BJ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BK$7+1,1)/INDEX(Inputs!$L$26:$L$42,BK$7,1),1/(INDEX(Inputs!$B$26:$B$42,BK$7+1,1)-INDEX(Inputs!$B$26:$B$42,BK$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BL$7+1,1)/INDEX(Inputs!$L$26:$L$42,BL$7,1),1/(INDEX(Inputs!$B$26:$B$42,BL$7+1,1)-INDEX(Inputs!$B$26:$B$42,BL$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BM$7+1,1)/INDEX(Inputs!$L$26:$L$42,BM$7,1),1/(INDEX(Inputs!$B$26:$B$42,BM$7+1,1)-INDEX(Inputs!$B$26:$B$42,BM$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BN$7+1,1)/INDEX(Inputs!$L$26:$L$42,BN$7,1),1/(INDEX(Inputs!$B$26:$B$42,BN$7+1,1)-INDEX(Inputs!$B$26:$B$42,BN$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BO$7+1,1)/INDEX(Inputs!$L$26:$L$42,BO$7,1),1/(INDEX(Inputs!$B$26:$B$42,BO$7+1,1)-INDEX(Inputs!$B$26:$B$42,BO$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BP$7+1,1)/INDEX(Inputs!$L$26:$L$42,BP$7,1),1/(INDEX(Inputs!$B$26:$B$42,BP$7+1,1)-INDEX(Inputs!$B$26:$B$42,BP$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BQ$7+1,1)/INDEX(Inputs!$L$26:$L$42,BQ$7,1),1/(INDEX(Inputs!$B$26:$B$42,BQ$7+1,1)-INDEX(Inputs!$B$26:$B$42,BQ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BR$7+1,1)/INDEX(Inputs!$L$26:$L$42,BR$7,1),1/(INDEX(Inputs!$B$26:$B$42,BR$7+1,1)-INDEX(Inputs!$B$26:$B$42,BR$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BS$7+1,1)/INDEX(Inputs!$L$26:$L$42,BS$7,1),1/(INDEX(Inputs!$B$26:$B$42,BS$7+1,1)-INDEX(Inputs!$B$26:$B$42,BS$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BT$7+1,1)/INDEX(Inputs!$L$26:$L$42,BT$7,1),1/(INDEX(Inputs!$B$26:$B$42,BT$7+1,1)-INDEX(Inputs!$B$26:$B$42,BT$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BU$7+1,1)/INDEX(Inputs!$L$26:$L$42,BU$7,1),1/(INDEX(Inputs!$B$26:$B$42,BU$7+1,1)-INDEX(Inputs!$B$26:$B$42,BU$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BV$7+1,1)/INDEX(Inputs!$L$26:$L$42,BV$7,1),1/(INDEX(Inputs!$B$26:$B$42,BV$7+1,1)-INDEX(Inputs!$B$26:$B$42,BV$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BW$7+1,1)/INDEX(Inputs!$L$26:$L$42,BW$7,1),1/(INDEX(Inputs!$B$26:$B$42,BW$7+1,1)-INDEX(Inputs!$B$26:$B$42,BW$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BX$7+1,1)/INDEX(Inputs!$L$26:$L$42,BX$7,1),1/(INDEX(Inputs!$B$26:$B$42,BX$7+1,1)-INDEX(Inputs!$B$26:$B$42,BX$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BY$7+1,1)/INDEX(Inputs!$L$26:$L$42,BY$7,1),1/(INDEX(Inputs!$B$26:$B$42,BY$7+1,1)-INDEX(Inputs!$B$26:$B$42,BY$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,BZ$7+1,1)/INDEX(Inputs!$L$26:$L$42,BZ$7,1),1/(INDEX(Inputs!$B$26:$B$42,BZ$7+1,1)-INDEX(Inputs!$B$26:$B$42,BZ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CA$7+1,1)/INDEX(Inputs!$L$26:$L$42,CA$7,1),1/(INDEX(Inputs!$B$26:$B$42,CA$7+1,1)-INDEX(Inputs!$B$26:$B$42,CA$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CB$7+1,1)/INDEX(Inputs!$L$26:$L$42,CB$7,1),1/(INDEX(Inputs!$B$26:$B$42,CB$7+1,1)-INDEX(Inputs!$B$26:$B$42,CB$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CC$7+1,1)/INDEX(Inputs!$L$26:$L$42,CC$7,1),1/(INDEX(Inputs!$B$26:$B$42,CC$7+1,1)-INDEX(Inputs!$B$26:$B$42,CC$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CD$7+1,1)/INDEX(Inputs!$L$26:$L$42,CD$7,1),1/(INDEX(Inputs!$B$26:$B$42,CD$7+1,1)-INDEX(Inputs!$B$26:$B$42,CD$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CE$7+1,1)/INDEX(Inputs!$L$26:$L$42,CE$7,1),1/(INDEX(Inputs!$B$26:$B$42,CE$7+1,1)-INDEX(Inputs!$B$26:$B$42,CE$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CF$7+1,1)/INDEX(Inputs!$L$26:$L$42,CF$7,1),1/(INDEX(Inputs!$B$26:$B$42,CF$7+1,1)-INDEX(Inputs!$B$26:$B$42,CF$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CG$7+1,1)/INDEX(Inputs!$L$26:$L$42,CG$7,1),1/(INDEX(Inputs!$B$26:$B$42,CG$7+1,1)-INDEX(Inputs!$B$26:$B$42,CG$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CH$7+1,1)/INDEX(Inputs!$L$26:$L$42,CH$7,1),1/(INDEX(Inputs!$B$26:$B$42,CH$7+1,1)-INDEX(Inputs!$B$26:$B$42,CH$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CI$7+1,1)/INDEX(Inputs!$L$26:$L$42,CI$7,1),1/(INDEX(Inputs!$B$26:$B$42,CI$7+1,1)-INDEX(Inputs!$B$26:$B$42,CI$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CJ$7+1,1)/INDEX(Inputs!$L$26:$L$42,CJ$7,1),1/(INDEX(Inputs!$B$26:$B$42,CJ$7+1,1)-INDEX(Inputs!$B$26:$B$42,CJ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CK$7+1,1)/INDEX(Inputs!$L$26:$L$42,CK$7,1),1/(INDEX(Inputs!$B$26:$B$42,CK$7+1,1)-INDEX(Inputs!$B$26:$B$42,CK$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CL$7+1,1)/INDEX(Inputs!$L$26:$L$42,CL$7,1),1/(INDEX(Inputs!$B$26:$B$42,CL$7+1,1)-INDEX(Inputs!$B$26:$B$42,CL$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CM$7+1,1)/INDEX(Inputs!$L$26:$L$42,CM$7,1),1/(INDEX(Inputs!$B$26:$B$42,CM$7+1,1)-INDEX(Inputs!$B$26:$B$42,CM$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CN$7+1,1)/INDEX(Inputs!$L$26:$L$42,CN$7,1),1/(INDEX(Inputs!$B$26:$B$42,CN$7+1,1)-INDEX(Inputs!$B$26:$B$42,CN$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CO$7+1,1)/INDEX(Inputs!$L$26:$L$42,CO$7,1),1/(INDEX(Inputs!$B$26:$B$42,CO$7+1,1)-INDEX(Inputs!$B$26:$B$42,CO$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CP$7+1,1)/INDEX(Inputs!$L$26:$L$42,CP$7,1),1/(INDEX(Inputs!$B$26:$B$42,CP$7+1,1)-INDEX(Inputs!$B$26:$B$42,CP$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$26:$L$42,CQ$7+1,1)/INDEX(Inputs!$L$26:$L$42,CQ$7,1),1/(INDEX(Inputs!$B$26:$B$42,CQ$7+1,1)-INDEX(Inputs!$B$26:$B$42,CQ$7,1)))-1","v":{"v":0.010000000000000009,"d":"1.0%"}}]
[null,"Nominal Revenues before Interest Charge",{"$nulls":8},"MCAD",null,{"$f":"SUM(O31:GJ31)","v":{"v":695775.0705045229,"d":"695,775"}},null,null,{"$f":"P29*P$24*$H$28","v":{"v":1326.0230168633157,"d":"1,326.0"}},{"v":1389.2908848779496,"d":"1,389.3"},{"$f":"R29*R$24*$H$28","v":{"v":1455.5774207982022,"d":"1,455.6"}},{"v":1525.0266528047334,"d":"1,525.0"},{"v":1616.4772783096034,"d":"1,616.5"},{"v":1713.4118846287436,"d":"1,713.4"},{"v":1816.1593273102192,"d":"1,816.2"},{"v":1925.068182243058,"d":"1,925.1"},{"v":2040.5079282185613,"d":"2,040.5"},{"v":2152.071290247494,"d":"2,152.1"},{"v":2269.734302062186,"d":"2,269.7"},{"v":2393.830457802939,"d":"2,393.8"},{"v":2524.7114851718993,"d":"2,524.7"},{"v":2662.748342340468,"d":"2,662.7"},{"v":2773.1041612815397,"d":"2,773.1"},{"v":2888.0336031146094,"d":"2,888.0"},{"v":3007.7262185725585,"d":"3,007.7"},{"v":3132.379414191249,"d":"3,132.4"},{"v":3262.1987778880057,"d":"3,262.2"},{"v":3393.0930934165185,"d":"3,393.1"},{"v":3529.2394867625485,"d":"3,529.2"},{"v":3670.8486952777516,"d":"3,670.8"},{"v":3818.139912058905,"d":"3,818.1"},{"v":3971.3411252310234,"d":"3,971.3"},{"v":4110.513832685126,"d":"4,110.5"},{"v":4254.563744561947,"d":"4,254.6"},{"v":4403.661778877068,"d":"4,403.7"},{"v":4557.984843341296,"d":"4,558.0"},{"v":4717.716045265095,"d":"4,717.7"},{"v":4890.2688272248015,"d":"4,890.3"},{"v":5069.132811952195,"d":"5,069.1"},{"v":5254.538834788916,"d":"5,254.5"},{"v":5446.726173992624,"d":"5,446.7"},{"v":5645.942859540802,"d":"5,645.9"},{"v":5816.450333898934,"d":"5,816.5"},{"v":5992.107133982682,"d":"5,992.1"},{"v":6173.068769428959,"d":"6,173.1"},{"v":6359.495446265714,"d":"6,359.5"},{"v":6551.55220874294,"d":"6,551.6"},{"v":6749.409085446977,"d":"6,749.4"},{"v":6953.241239827476,"d":"6,953.2"},{"v":7163.229125270265,"d":"7,163.2"},{"v":7379.558644853429,"d":"7,379.6"},{"v":7602.421315928003,"d":"7,602.4"},{"v":7832.014439669029,"d":"7,832.0"},{"v":8068.541275747034,"d":"8,068.5"},{"v":8312.211222274595,"d":"8,312.2"},{"v":8563.240001187287,"d":"8,563.2"},{"v":8821.849849223145,"d":"8,821.8"},{"v":9088.269714669685,"d":"9,088.3"},{"v":9362.73546005271,"d":"9,362.7"},{"v":9645.490070946302,"d":"9,645.5"},{"v":9936.78387108888,"d":"9,936.8"},{"v":10236.874743995764,"d":"10,236.9"},{"v":10546.028361264436,"d":"10,546.0"},{"v":10864.518417774623,"d":"10,864.5"},{"v":11192.626873991418,"d":"11,192.6"},{"v":11530.644205585959,"d":"11,530.6"},{"v":11878.869660594659,"d":"11,878.9"},{"v":12237.611524344618,"d":"12,237.6"},{"v":12607.187392379825,"d":"12,607.2"},{"v":12987.924451629697,"d":"12,987.9"},{"v":13380.159770068913,"d":"13,380.2"},{"v":13784.240595124997,"d":"13,784.2"},{"v":14200.524661097772,"d":"14,200.5"},{"v":14629.380505862924,"d":"14,629.4"},{"$f":"CD29*CD$24*$H$28","v":{"v":15071.187797139986,"d":"15,071.2"}},{"v":15526.337668613613,"d":"15,526.3"},{"v":15995.233066205748,"d":"15,995.2"},{"v":16478.28910480516,"d":"16,478.3"},{"v":16975.93343577028,"d":"16,975.9"},{"v":17488.60662553054,"d":"17,488.6"},{"v":18016.76254562157,"d":"18,016.8"},{"v":18560.868774499348,"d":"18,560.9"},{"v":19121.407011489227,"d":"19,121.4"},{"v":19698.873503236202,"d":"19,698.9"},{"v":20293.779483033937,"d":"20,293.8"},{"v":20906.65162342156,"d":"20,906.7"},{"v":21538.032502448892,"d":"21,538.0"},{"v":22188.481084022853,"d":"22,188.5"},{"v":22858.57321276034,"d":"22,858.6"}]
[]
[null,"Net Interest Charge",{"$nulls":8},"MCAD",null,{"$f":"SUM(O33:GJ33)","v":{"v":14349.199408290122,"d":"14,349"}},null,null,{"$f":"+P82","v":14.9},{"v":27.245940252691838,"d":"27.2"},{"$f":"+R82","v":{"v":29.129869099529753,"d":"29.1"}},{"v":30.452962128731002,"d":"30.5"},{"v":31.499973091346945,"d":"31.5"},{"v":33.35567342713373,"d":"33.4"},{"v":35.46361320885054,"d":"35.5"},{"v":37.47916352659884,"d":"37.5"},{"v":39.72192093337349,"d":"39.7"},{"v":42.33665683040255,"d":"42.3"},{"v":44.8067018255558,"d":"44.8"},{"v":47.11922926153923,"d":"47.1"},{"v":49.68958440789986,"d":"49.7"},{"v":52.4060782505709,"d":"52.4"},{"v":56.1980192461365,"d":"56.2"},{"v":58.42256446690663,"d":"58.4"},{"v":60.83938771997489,"d":"60.8"},{"v":63.36064500091119,"d":"63.4"},{"v":66.18274779187335,"d":"66.2"},{"v":68.82258877456567,"d":"68.8"},{"v":71.58339493520914,"d":"71.6"},{"v":74.4556190999215,"d":"74.5"},{"v":77.672732708315,"d":"77.7"},{"v":80.56028631215177,"d":"80.6"},{"v":84.21818282873585,"d":"84.2"},{"v":87.20516300251388,"d":"87.2"},{"v":90.5276060615679,"d":"90.5"},{"v":93.43728030949568,"d":"93.4"},{"v":96.7005073296918,"d":"96.7"},{"v":99.93299449811487,"d":"99.9"},{"v":103.87999755051538,"d":"103.9"},{"v":107.37587086113771,"d":"107.4"},{"v":111.29024239341626,"d":"111.3"},{"v":115.36018496529799,"d":"115.4"},{"v":120.70593351254975,"d":"120.7"},{"v":124.07019813538517,"d":"124.1"},{"v":127.80512592187506,"d":"127.8"},{"v":131.66432903478284,"d":"131.7"},{"v":136.03472962954845,"d":"136.0"},{"v":139.75373245037244,"d":"139.8"},{"v":143.9576865986961,"d":"144.0"},{"v":148.30450006993598,"d":"148.3"},{"v":153.22724060666187,"d":"153.2"},{"v":157.41626284326756,"d":"157.4"},{"v":162.1515263539742,"d":"162.2"},{"v":167.04770422212283,"d":"167.0"},{"v":172.5925966883034,"d":"172.6"},{"v":177.31104115377963,"d":"177.3"},{"v":182.64476263881346,"d":"182.6"},{"v":188.15973536015102,"d":"188.2"},{"v":194.4054093363091,"d":"194.4"},{"v":199.72018613057753,"d":"199.7"},{"v":205.7280006514779,"d":"205.7"},{"v":211.9399735283125,"d":"211.9"},{"v":218.97499605659002,"d":"219.0"},{"v":224.96147159520677,"d":"225.0"},{"v":231.72857321812015,"d":"231.7"},{"v":238.72563539273966,"d":"238.7"},{"v":246.6497669055754,"d":"246.6"},{"v":253.39283265635268,"d":"253.4"},{"v":261.01518255006647,"d":"261.0"},{"v":268.89655615652026,"d":"268.9"},{"v":277.8221651336519,"d":"277.8"},{"v":285.41744142368236,"d":"285.4"},{"v":294.00312864100925,"d":"294.0"},{"v":302.88057582874745,"d":"302.9"},{"$f":"+CD82","v":{"v":312.93423224315774,"d":"312.9"}},{"v":321.4894242068803,"d":"321.5"},{"v":331.16019844601095,"d":"331.2"},{"v":341.1596062277394,"d":"341.2"},{"v":352.4838763764746,"d":"352.5"},{"v":362.12030127285544,"d":"362.1"},{"v":373.0132993540682,"d":"373.0"},{"v":384.2764647518185,"d":"384.3"},{"v":397.03193292335163,"d":"397.0"},{"v":407.8862404803711,"d":"407.9"},{"v":420.1559310204713,"d":"420.2"},{"v":432.84257182422846,"d":"432.8"},{"v":447.2101174707046,"d":"447.2"},{"v":459.4362276525651,"d":"459.4"},{"v":473.2566015135935,"d":"473.3"}]
[null,"Nominal Revenues post Interest Charge",{"$nulls":8},"MCAD",null,{"$f":"SUM(O34:GJ34)","v":{"v":710124.2699128132,"d":"710,124"}},null,null,{"$f":"P31+P33","v":{"v":1340.9230168633158,"d":"1,340.9"}},{"v":1416.5368251306413,"d":"1,416.5"},{"$f":"R31+R33","v":{"v":1484.707289897732,"d":"1,484.7"}},{"v":1555.4796149334645,"d":"1,555.5"},{"v":1647.9772514009503,"d":"1,648.0"},{"v":1746.7675580558773,"d":"1,746.8"},{"v":1851.6229405190697,"d":"1,851.6"},{"v":1962.5473457696567,"d":"1,962.5"},{"v":2080.229849151935,"d":"2,080.2"},{"v":2194.4079470778966,"d":"2,194.4"},{"v":2314.5410038877417,"d":"2,314.5"},{"v":2440.949687064478,"d":"2,440.9"},{"v":2574.4010695797992,"d":"2,574.4"},{"v":2715.1544205910386,"d":"2,715.2"},{"v":2829.3021805276762,"d":"2,829.3"},{"v":2946.456167581516,"d":"2,946.5"},{"v":3068.5656062925336,"d":"3,068.6"},{"v":3195.74005919216,"d":"3,195.7"},{"v":3328.381525679879,"d":"3,328.4"},{"v":3461.915682191084,"d":"3,461.9"},{"v":3600.8228816977576,"d":"3,600.8"},{"v":3745.304314377673,"d":"3,745.3"},{"v":3895.81264476722,"d":"3,895.8"},{"v":4051.901411543175,"d":"4,051.9"},{"v":4194.732015513861,"d":"4,194.7"},{"v":4341.76890756446,"d":"4,341.8"},{"v":4494.189384938636,"d":"4,494.2"},{"v":4651.422123650792,"d":"4,651.4"},{"v":4814.4165525947865,"d":"4,814.4"},{"v":4990.201821722916,"d":"4,990.2"},{"v":5173.01280950271,"d":"5,173.0"},{"v":5361.914705650053,"d":"5,361.9"},{"v":5558.016416386041,"d":"5,558.0"},{"v":5761.3030445060995,"d":"5,761.3"},{"v":5937.156267411484,"d":"5,937.2"},{"v":6116.177332118067,"d":"6,116.2"},{"v":6300.873895350835,"d":"6,300.9"},{"v":6491.159775300497,"d":"6,491.2"},{"v":6687.5869383724885,"d":"6,687.6"},{"v":6889.16281789735,"d":"6,889.2"},{"v":7097.198926426173,"d":"7,097.2"},{"v":7311.533625340201,"d":"7,311.5"},{"v":7532.785885460091,"d":"7,532.8"},{"v":7759.837578771271,"d":"7,759.8"},{"v":7994.165966023003,"d":"7,994.2"},{"v":8235.588979969158,"d":"8,235.6"},{"v":8484.803818962899,"d":"8,484.8"},{"v":8740.551042341067,"d":"8,740.6"},{"v":9004.494611861957,"d":"9,004.5"},{"v":9276.429450029837,"d":"9,276.4"},{"v":9557.140869389019,"d":"9,557.1"},{"v":9845.21025707688,"d":"9,845.2"},{"v":10142.511871740357,"d":"10,142.5"},{"v":10448.814717524077,"d":"10,448.8"},{"v":10765.003357321026,"d":"10,765.0"},{"v":11089.47988936983,"d":"11,089.5"},{"v":11424.355447209538,"d":"11,424.4"},{"v":11769.3698409787,"d":"11,769.4"},{"v":12125.519427500234,"d":"12,125.5"},{"v":12491.004357000971,"d":"12,491.0"},{"v":12868.202574929892,"d":"12,868.2"},{"v":13256.821007786217,"d":"13,256.8"},{"v":13657.981935202564,"d":"13,658.0"},{"v":14069.658036548679,"d":"14,069.7"},{"v":14494.52778973878,"d":"14,494.5"},{"v":14932.261081691671,"d":"14,932.3"},{"$f":"CD31+CD33","v":{"v":15384.122029383145,"d":"15,384.1"}},{"v":15847.827092820493,"d":"15,847.8"},{"v":16326.393264651759,"d":"16,326.4"},{"v":16819.4487110329,"d":"16,819.4"},{"v":17328.417312146754,"d":"17,328.4"},{"v":17850.726926803396,"d":"17,850.7"},{"v":18389.775844975637,"d":"18,389.8"},{"v":18945.145239251167,"d":"18,945.1"},{"v":19518.438944412577,"d":"19,518.4"},{"v":20106.75974371657,"d":"20,106.8"},{"v":20713.93541405441,"d":"20,713.9"},{"v":21339.49419524579,"d":"21,339.5"},{"v":21985.242619919598,"d":"21,985.2"},{"v":22647.917311675417,"d":"22,647.9"},{"v":23331.829814273933,"d":"23,331.8"}]
[]
[null,"Real Contract Revenues from 407 East",{"$nulls":8},"MCAD",null,{"$f":"SUM(O36:GJ36)","v":{"v":1323.425940726483,"d":"1,323"}},null,null,{"$f":"+IF(P$7<>O$7,INDEX(Inputs!$L$45:$L$61,P$7,1),O36*(1+P37))","v":{"v":16.729257116048903,"d":"16.7"}},{"$f":"+IF(Q$7<>P$7,INDEX(Inputs!$L$45:$L$61,Q$7,1),P36*(1+Q37))","v":{"v":16.14911074951482,"d":"16.1"}},{"$f":"+IF(R$7<>Q$7,INDEX(Inputs!$L$45:$L$61,R$7,1),Q36*(1+R37))","v":{"v":15.589083017315058,"d":"15.6"}},{"$f":"+IF(S$7<>R$7,INDEX(Inputs!$L$45:$L$61,S$7,1),R36*(1+S37))","v":{"v":15.048476234398358,"d":"15.0"}},{"$f":"+IF(T$7<>S$7,INDEX(Inputs!$L$45:$L$61,T$7,1),S36*(1+T37))","v":{"v":15.309212924568808,"d":"15.3"}},{"$f":"+IF(U$7<>T$7,INDEX(Inputs!$L$45:$L$61,U$7,1),T36*(1+U37))","v":{"v":15.574467256295925,"d":"15.6"}},{"$f":"+IF(V$7<>U$7,INDEX(Inputs!$L$45:$L$61,V$7,1),U36*(1+V37))","v":{"v":15.844317504276,"d":"15.8"}},{"$f":"+IF(W$7<>V$7,INDEX(Inputs!$L$45:$L$61,W$7,1),V36*(1+W37))","v":{"v":16.118843299428033,"d":"16.1"}},{"$f":"+IF(X$7<>W$7,INDEX(Inputs!$L$45:$L$61,X$7,1),W36*(1+X37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(Y$7<>X$7,INDEX(Inputs!$L$45:$L$61,Y$7,1),X36*(1+Y37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(Z$7<>Y$7,INDEX(Inputs!$L$45:$L$61,Z$7,1),Y36*(1+Z37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AA$7<>Z$7,INDEX(Inputs!$L$45:$L$61,AA$7,1),Z36*(1+AA37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AB$7<>AA$7,INDEX(Inputs!$L$45:$L$61,AB$7,1),AA36*(1+AB37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AC$7<>AB$7,INDEX(Inputs!$L$45:$L$61,AC$7,1),AB36*(1+AC37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AD$7<>AC$7,INDEX(Inputs!$L$45:$L$61,AD$7,1),AC36*(1+AD37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AE$7<>AD$7,INDEX(Inputs!$L$45:$L$61,AE$7,1),AD36*(1+AE37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AF$7<>AE$7,INDEX(Inputs!$L$45:$L$61,AF$7,1),AE36*(1+AF37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AG$7<>AF$7,INDEX(Inputs!$L$45:$L$61,AG$7,1),AF36*(1+AG37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AH$7<>AG$7,INDEX(Inputs!$L$45:$L$61,AH$7,1),AG36*(1+AH37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AI$7<>AH$7,INDEX(Inputs!$L$45:$L$61,AI$7,1),AH36*(1+AI37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AJ$7<>AI$7,INDEX(Inputs!$L$45:$L$61,AJ$7,1),AI36*(1+AJ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AK$7<>AJ$7,INDEX(Inputs!$L$45:$L$61,AK$7,1),AJ36*(1+AK37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AL$7<>AK$7,INDEX(Inputs!$L$45:$L$61,AL$7,1),AK36*(1+AL37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AM$7<>AL$7,INDEX(Inputs!$L$45:$L$61,AM$7,1),AL36*(1+AM37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AN$7<>AM$7,INDEX(Inputs!$L$45:$L$61,AN$7,1),AM36*(1+AN37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AO$7<>AN$7,INDEX(Inputs!$L$45:$L$61,AO$7,1),AN36*(1+AO37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AP$7<>AO$7,INDEX(Inputs!$L$45:$L$61,AP$7,1),AO36*(1+AP37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AQ$7<>AP$7,INDEX(Inputs!$L$45:$L$61,AQ$7,1),AP36*(1+AQ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AR$7<>AQ$7,INDEX(Inputs!$L$45:$L$61,AR$7,1),AQ36*(1+AR37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AS$7<>AR$7,INDEX(Inputs!$L$45:$L$61,AS$7,1),AR36*(1+AS37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AT$7<>AS$7,INDEX(Inputs!$L$45:$L$61,AT$7,1),AS36*(1+AT37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AU$7<>AT$7,INDEX(Inputs!$L$45:$L$61,AU$7,1),AT36*(1+AU37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AV$7<>AU$7,INDEX(Inputs!$L$45:$L$61,AV$7,1),AU36*(1+AV37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AW$7<>AV$7,INDEX(Inputs!$L$45:$L$61,AW$7,1),AV36*(1+AW37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AX$7<>AW$7,INDEX(Inputs!$L$45:$L$61,AX$7,1),AW36*(1+AX37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AY$7<>AX$7,INDEX(Inputs!$L$45:$L$61,AY$7,1),AX36*(1+AY37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(AZ$7<>AY$7,INDEX(Inputs!$L$45:$L$61,AZ$7,1),AY36*(1+AZ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BA$7<>AZ$7,INDEX(Inputs!$L$45:$L$61,BA$7,1),AZ36*(1+BA37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BB$7<>BA$7,INDEX(Inputs!$L$45:$L$61,BB$7,1),BA36*(1+BB37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BC$7<>BB$7,INDEX(Inputs!$L$45:$L$61,BC$7,1),BB36*(1+BC37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BD$7<>BC$7,INDEX(Inputs!$L$45:$L$61,BD$7,1),BC36*(1+BD37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BE$7<>BD$7,INDEX(Inputs!$L$45:$L$61,BE$7,1),BD36*(1+BE37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BF$7<>BE$7,INDEX(Inputs!$L$45:$L$61,BF$7,1),BE36*(1+BF37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BG$7<>BF$7,INDEX(Inputs!$L$45:$L$61,BG$7,1),BF36*(1+BG37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BH$7<>BG$7,INDEX(Inputs!$L$45:$L$61,BH$7,1),BG36*(1+BH37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BI$7<>BH$7,INDEX(Inputs!$L$45:$L$61,BI$7,1),BH36*(1+BI37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BJ$7<>BI$7,INDEX(Inputs!$L$45:$L$61,BJ$7,1),BI36*(1+BJ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BK$7<>BJ$7,INDEX(Inputs!$L$45:$L$61,BK$7,1),BJ36*(1+BK37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BL$7<>BK$7,INDEX(Inputs!$L$45:$L$61,BL$7,1),BK36*(1+BL37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BM$7<>BL$7,INDEX(Inputs!$L$45:$L$61,BM$7,1),BL36*(1+BM37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BN$7<>BM$7,INDEX(Inputs!$L$45:$L$61,BN$7,1),BM36*(1+BN37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BO$7<>BN$7,INDEX(Inputs!$L$45:$L$61,BO$7,1),BN36*(1+BO37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BP$7<>BO$7,INDEX(Inputs!$L$45:$L$61,BP$7,1),BO36*(1+BP37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BQ$7<>BP$7,INDEX(Inputs!$L$45:$L$61,BQ$7,1),BP36*(1+BQ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BR$7<>BQ$7,INDEX(Inputs!$L$45:$L$61,BR$7,1),BQ36*(1+BR37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BS$7<>BR$7,INDEX(Inputs!$L$45:$L$61,BS$7,1),BR36*(1+BS37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BT$7<>BS$7,INDEX(Inputs!$L$45:$L$61,BT$7,1),BS36*(1+BT37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BU$7<>BT$7,INDEX(Inputs!$L$45:$L$61,BU$7,1),BT36*(1+BU37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BV$7<>BU$7,INDEX(Inputs!$L$45:$L$61,BV$7,1),BU36*(1+BV37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BW$7<>BV$7,INDEX(Inputs!$L$45:$L$61,BW$7,1),BV36*(1+BW37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BX$7<>BW$7,INDEX(Inputs!$L$45:$L$61,BX$7,1),BW36*(1+BX37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BY$7<>BX$7,INDEX(Inputs!$L$45:$L$61,BY$7,1),BX36*(1+BY37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(BZ$7<>BY$7,INDEX(Inputs!$L$45:$L$61,BZ$7,1),BY36*(1+BZ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CA$7<>BZ$7,INDEX(Inputs!$L$45:$L$61,CA$7,1),BZ36*(1+CA37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CB$7<>CA$7,INDEX(Inputs!$L$45:$L$61,CB$7,1),CA36*(1+CB37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CC$7<>CB$7,INDEX(Inputs!$L$45:$L$61,CC$7,1),CB36*(1+CC37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CD$7<>CC$7,INDEX(Inputs!$L$45:$L$61,CD$7,1),CC36*(1+CD37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CE$7<>CD$7,INDEX(Inputs!$L$45:$L$61,CE$7,1),CD36*(1+CE37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CF$7<>CE$7,INDEX(Inputs!$L$45:$L$61,CF$7,1),CE36*(1+CF37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CG$7<>CF$7,INDEX(Inputs!$L$45:$L$61,CG$7,1),CF36*(1+CG37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CH$7<>CG$7,INDEX(Inputs!$L$45:$L$61,CH$7,1),CG36*(1+CH37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CI$7<>CH$7,INDEX(Inputs!$L$45:$L$61,CI$7,1),CH36*(1+CI37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CJ$7<>CI$7,INDEX(Inputs!$L$45:$L$61,CJ$7,1),CI36*(1+CJ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CK$7<>CJ$7,INDEX(Inputs!$L$45:$L$61,CK$7,1),CJ36*(1+CK37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CL$7<>CK$7,INDEX(Inputs!$L$45:$L$61,CL$7,1),CK36*(1+CL37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CM$7<>CL$7,INDEX(Inputs!$L$45:$L$61,CM$7,1),CL36*(1+CM37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CN$7<>CM$7,INDEX(Inputs!$L$45:$L$61,CN$7,1),CM36*(1+CN37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CO$7<>CN$7,INDEX(Inputs!$L$45:$L$61,CO$7,1),CN36*(1+CO37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CP$7<>CO$7,INDEX(Inputs!$L$45:$L$61,CP$7,1),CO36*(1+CP37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CQ$7<>CP$7,INDEX(Inputs!$L$45:$L$61,CQ$7,1),CP36*(1+CQ37))","v":{"v":16.39812565239226,"d":"16.4"}},{"$f":"+IF(CR$7<>CQ$7,INDEX(Inputs!$L$45:$L$61,CR$7,1),CQ36*(1+CR37))","v":{"v":16.39812565239226,"d":"16.4"}}]
[null,"Growth",{"$nulls":14},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,P$7+1,1)/INDEX(Inputs!$L$45:$L$61,P$7,1),1/(INDEX(Inputs!$B$45:$B$61,P$7+1,1)-INDEX(Inputs!$B$45:$B$61,P$7,1)))-1","v":{"v":-0.034678549233219225,"d":"-3.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,Q$7+1,1)/INDEX(Inputs!$L$45:$L$61,Q$7,1),1/(INDEX(Inputs!$B$45:$B$61,Q$7+1,1)-INDEX(Inputs!$B$45:$B$61,Q$7,1)))-1","v":{"v":-0.034678549233219225,"d":"-3.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,R$7+1,1)/INDEX(Inputs!$L$45:$L$61,R$7,1),1/(INDEX(Inputs!$B$45:$B$61,R$7+1,1)-INDEX(Inputs!$B$45:$B$61,R$7,1)))-1","v":{"v":-0.034678549233219225,"d":"-3.5%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,S$7+1,1)/INDEX(Inputs!$L$45:$L$61,S$7,1),1/(INDEX(Inputs!$B$45:$B$61,S$7+1,1)-INDEX(Inputs!$B$45:$B$61,S$7,1)))-1","v":{"v":0.017326451270491372,"d":"1.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,T$7+1,1)/INDEX(Inputs!$L$45:$L$61,T$7,1),1/(INDEX(Inputs!$B$45:$B$61,T$7+1,1)-INDEX(Inputs!$B$45:$B$61,T$7,1)))-1","v":{"v":0.017326451270491372,"d":"1.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,U$7+1,1)/INDEX(Inputs!$L$45:$L$61,U$7,1),1/(INDEX(Inputs!$B$45:$B$61,U$7+1,1)-INDEX(Inputs!$B$45:$B$61,U$7,1)))-1","v":{"v":0.017326451270491372,"d":"1.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,V$7+1,1)/INDEX(Inputs!$L$45:$L$61,V$7,1),1/(INDEX(Inputs!$B$45:$B$61,V$7+1,1)-INDEX(Inputs!$B$45:$B$61,V$7,1)))-1","v":{"v":0.017326451270491372,"d":"1.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,W$7+1,1)/INDEX(Inputs!$L$45:$L$61,W$7,1),1/(INDEX(Inputs!$B$45:$B$61,W$7+1,1)-INDEX(Inputs!$B$45:$B$61,W$7,1)))-1","v":{"v":0.017326451270491372,"d":"1.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,X$7+1,1)/INDEX(Inputs!$L$45:$L$61,X$7,1),1/(INDEX(Inputs!$B$45:$B$61,X$7+1,1)-INDEX(Inputs!$B$45:$B$61,X$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,Y$7+1,1)/INDEX(Inputs!$L$45:$L$61,Y$7,1),1/(INDEX(Inputs!$B$45:$B$61,Y$7+1,1)-INDEX(Inputs!$B$45:$B$61,Y$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,Z$7+1,1)/INDEX(Inputs!$L$45:$L$61,Z$7,1),1/(INDEX(Inputs!$B$45:$B$61,Z$7+1,1)-INDEX(Inputs!$B$45:$B$61,Z$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AA$7+1,1)/INDEX(Inputs!$L$45:$L$61,AA$7,1),1/(INDEX(Inputs!$B$45:$B$61,AA$7+1,1)-INDEX(Inputs!$B$45:$B$61,AA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AB$7+1,1)/INDEX(Inputs!$L$45:$L$61,AB$7,1),1/(INDEX(Inputs!$B$45:$B$61,AB$7+1,1)-INDEX(Inputs!$B$45:$B$61,AB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AC$7+1,1)/INDEX(Inputs!$L$45:$L$61,AC$7,1),1/(INDEX(Inputs!$B$45:$B$61,AC$7+1,1)-INDEX(Inputs!$B$45:$B$61,AC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AD$7+1,1)/INDEX(Inputs!$L$45:$L$61,AD$7,1),1/(INDEX(Inputs!$B$45:$B$61,AD$7+1,1)-INDEX(Inputs!$B$45:$B$61,AD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AE$7+1,1)/INDEX(Inputs!$L$45:$L$61,AE$7,1),1/(INDEX(Inputs!$B$45:$B$61,AE$7+1,1)-INDEX(Inputs!$B$45:$B$61,AE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AF$7+1,1)/INDEX(Inputs!$L$45:$L$61,AF$7,1),1/(INDEX(Inputs!$B$45:$B$61,AF$7+1,1)-INDEX(Inputs!$B$45:$B$61,AF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AG$7+1,1)/INDEX(Inputs!$L$45:$L$61,AG$7,1),1/(INDEX(Inputs!$B$45:$B$61,AG$7+1,1)-INDEX(Inputs!$B$45:$B$61,AG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AH$7+1,1)/INDEX(Inputs!$L$45:$L$61,AH$7,1),1/(INDEX(Inputs!$B$45:$B$61,AH$7+1,1)-INDEX(Inputs!$B$45:$B$61,AH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AI$7+1,1)/INDEX(Inputs!$L$45:$L$61,AI$7,1),1/(INDEX(Inputs!$B$45:$B$61,AI$7+1,1)-INDEX(Inputs!$B$45:$B$61,AI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AJ$7+1,1)/INDEX(Inputs!$L$45:$L$61,AJ$7,1),1/(INDEX(Inputs!$B$45:$B$61,AJ$7+1,1)-INDEX(Inputs!$B$45:$B$61,AJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AK$7+1,1)/INDEX(Inputs!$L$45:$L$61,AK$7,1),1/(INDEX(Inputs!$B$45:$B$61,AK$7+1,1)-INDEX(Inputs!$B$45:$B$61,AK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AL$7+1,1)/INDEX(Inputs!$L$45:$L$61,AL$7,1),1/(INDEX(Inputs!$B$45:$B$61,AL$7+1,1)-INDEX(Inputs!$B$45:$B$61,AL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AM$7+1,1)/INDEX(Inputs!$L$45:$L$61,AM$7,1),1/(INDEX(Inputs!$B$45:$B$61,AM$7+1,1)-INDEX(Inputs!$B$45:$B$61,AM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AN$7+1,1)/INDEX(Inputs!$L$45:$L$61,AN$7,1),1/(INDEX(Inputs!$B$45:$B$61,AN$7+1,1)-INDEX(Inputs!$B$45:$B$61,AN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AO$7+1,1)/INDEX(Inputs!$L$45:$L$61,AO$7,1),1/(INDEX(Inputs!$B$45:$B$61,AO$7+1,1)-INDEX(Inputs!$B$45:$B$61,AO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AP$7+1,1)/INDEX(Inputs!$L$45:$L$61,AP$7,1),1/(INDEX(Inputs!$B$45:$B$61,AP$7+1,1)-INDEX(Inputs!$B$45:$B$61,AP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AQ$7+1,1)/INDEX(Inputs!$L$45:$L$61,AQ$7,1),1/(INDEX(Inputs!$B$45:$B$61,AQ$7+1,1)-INDEX(Inputs!$B$45:$B$61,AQ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AR$7+1,1)/INDEX(Inputs!$L$45:$L$61,AR$7,1),1/(INDEX(Inputs!$B$45:$B$61,AR$7+1,1)-INDEX(Inputs!$B$45:$B$61,AR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AS$7+1,1)/INDEX(Inputs!$L$45:$L$61,AS$7,1),1/(INDEX(Inputs!$B$45:$B$61,AS$7+1,1)-INDEX(Inputs!$B$45:$B$61,AS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AT$7+1,1)/INDEX(Inputs!$L$45:$L$61,AT$7,1),1/(INDEX(Inputs!$B$45:$B$61,AT$7+1,1)-INDEX(Inputs!$B$45:$B$61,AT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AU$7+1,1)/INDEX(Inputs!$L$45:$L$61,AU$7,1),1/(INDEX(Inputs!$B$45:$B$61,AU$7+1,1)-INDEX(Inputs!$B$45:$B$61,AU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AV$7+1,1)/INDEX(Inputs!$L$45:$L$61,AV$7,1),1/(INDEX(Inputs!$B$45:$B$61,AV$7+1,1)-INDEX(Inputs!$B$45:$B$61,AV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AW$7+1,1)/INDEX(Inputs!$L$45:$L$61,AW$7,1),1/(INDEX(Inputs!$B$45:$B$61,AW$7+1,1)-INDEX(Inputs!$B$45:$B$61,AW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AX$7+1,1)/INDEX(Inputs!$L$45:$L$61,AX$7,1),1/(INDEX(Inputs!$B$45:$B$61,AX$7+1,1)-INDEX(Inputs!$B$45:$B$61,AX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AY$7+1,1)/INDEX(Inputs!$L$45:$L$61,AY$7,1),1/(INDEX(Inputs!$B$45:$B$61,AY$7+1,1)-INDEX(Inputs!$B$45:$B$61,AY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,AZ$7+1,1)/INDEX(Inputs!$L$45:$L$61,AZ$7,1),1/(INDEX(Inputs!$B$45:$B$61,AZ$7+1,1)-INDEX(Inputs!$B$45:$B$61,AZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BA$7+1,1)/INDEX(Inputs!$L$45:$L$61,BA$7,1),1/(INDEX(Inputs!$B$45:$B$61,BA$7+1,1)-INDEX(Inputs!$B$45:$B$61,BA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BB$7+1,1)/INDEX(Inputs!$L$45:$L$61,BB$7,1),1/(INDEX(Inputs!$B$45:$B$61,BB$7+1,1)-INDEX(Inputs!$B$45:$B$61,BB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BC$7+1,1)/INDEX(Inputs!$L$45:$L$61,BC$7,1),1/(INDEX(Inputs!$B$45:$B$61,BC$7+1,1)-INDEX(Inputs!$B$45:$B$61,BC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BD$7+1,1)/INDEX(Inputs!$L$45:$L$61,BD$7,1),1/(INDEX(Inputs!$B$45:$B$61,BD$7+1,1)-INDEX(Inputs!$B$45:$B$61,BD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BE$7+1,1)/INDEX(Inputs!$L$45:$L$61,BE$7,1),1/(INDEX(Inputs!$B$45:$B$61,BE$7+1,1)-INDEX(Inputs!$B$45:$B$61,BE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BF$7+1,1)/INDEX(Inputs!$L$45:$L$61,BF$7,1),1/(INDEX(Inputs!$B$45:$B$61,BF$7+1,1)-INDEX(Inputs!$B$45:$B$61,BF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BG$7+1,1)/INDEX(Inputs!$L$45:$L$61,BG$7,1),1/(INDEX(Inputs!$B$45:$B$61,BG$7+1,1)-INDEX(Inputs!$B$45:$B$61,BG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BH$7+1,1)/INDEX(Inputs!$L$45:$L$61,BH$7,1),1/(INDEX(Inputs!$B$45:$B$61,BH$7+1,1)-INDEX(Inputs!$B$45:$B$61,BH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BI$7+1,1)/INDEX(Inputs!$L$45:$L$61,BI$7,1),1/(INDEX(Inputs!$B$45:$B$61,BI$7+1,1)-INDEX(Inputs!$B$45:$B$61,BI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BJ$7+1,1)/INDEX(Inputs!$L$45:$L$61,BJ$7,1),1/(INDEX(Inputs!$B$45:$B$61,BJ$7+1,1)-INDEX(Inputs!$B$45:$B$61,BJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BK$7+1,1)/INDEX(Inputs!$L$45:$L$61,BK$7,1),1/(INDEX(Inputs!$B$45:$B$61,BK$7+1,1)-INDEX(Inputs!$B$45:$B$61,BK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BL$7+1,1)/INDEX(Inputs!$L$45:$L$61,BL$7,1),1/(INDEX(Inputs!$B$45:$B$61,BL$7+1,1)-INDEX(Inputs!$B$45:$B$61,BL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BM$7+1,1)/INDEX(Inputs!$L$45:$L$61,BM$7,1),1/(INDEX(Inputs!$B$45:$B$61,BM$7+1,1)-INDEX(Inputs!$B$45:$B$61,BM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BN$7+1,1)/INDEX(Inputs!$L$45:$L$61,BN$7,1),1/(INDEX(Inputs!$B$45:$B$61,BN$7+1,1)-INDEX(Inputs!$B$45:$B$61,BN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BO$7+1,1)/INDEX(Inputs!$L$45:$L$61,BO$7,1),1/(INDEX(Inputs!$B$45:$B$61,BO$7+1,1)-INDEX(Inputs!$B$45:$B$61,BO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BP$7+1,1)/INDEX(Inputs!$L$45:$L$61,BP$7,1),1/(INDEX(Inputs!$B$45:$B$61,BP$7+1,1)-INDEX(Inputs!$B$45:$B$61,BP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BQ$7+1,1)/INDEX(Inputs!$L$45:$L$61,BQ$7,1),1/(INDEX(Inputs!$B$45:$B$61,BQ$7+1,1)-INDEX(Inputs!$B$45:$B$61,BQ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BR$7+1,1)/INDEX(Inputs!$L$45:$L$61,BR$7,1),1/(INDEX(Inputs!$B$45:$B$61,BR$7+1,1)-INDEX(Inputs!$B$45:$B$61,BR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BS$7+1,1)/INDEX(Inputs!$L$45:$L$61,BS$7,1),1/(INDEX(Inputs!$B$45:$B$61,BS$7+1,1)-INDEX(Inputs!$B$45:$B$61,BS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BT$7+1,1)/INDEX(Inputs!$L$45:$L$61,BT$7,1),1/(INDEX(Inputs!$B$45:$B$61,BT$7+1,1)-INDEX(Inputs!$B$45:$B$61,BT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BU$7+1,1)/INDEX(Inputs!$L$45:$L$61,BU$7,1),1/(INDEX(Inputs!$B$45:$B$61,BU$7+1,1)-INDEX(Inputs!$B$45:$B$61,BU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BV$7+1,1)/INDEX(Inputs!$L$45:$L$61,BV$7,1),1/(INDEX(Inputs!$B$45:$B$61,BV$7+1,1)-INDEX(Inputs!$B$45:$B$61,BV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BW$7+1,1)/INDEX(Inputs!$L$45:$L$61,BW$7,1),1/(INDEX(Inputs!$B$45:$B$61,BW$7+1,1)-INDEX(Inputs!$B$45:$B$61,BW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BX$7+1,1)/INDEX(Inputs!$L$45:$L$61,BX$7,1),1/(INDEX(Inputs!$B$45:$B$61,BX$7+1,1)-INDEX(Inputs!$B$45:$B$61,BX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BY$7+1,1)/INDEX(Inputs!$L$45:$L$61,BY$7,1),1/(INDEX(Inputs!$B$45:$B$61,BY$7+1,1)-INDEX(Inputs!$B$45:$B$61,BY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,BZ$7+1,1)/INDEX(Inputs!$L$45:$L$61,BZ$7,1),1/(INDEX(Inputs!$B$45:$B$61,BZ$7+1,1)-INDEX(Inputs!$B$45:$B$61,BZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CA$7+1,1)/INDEX(Inputs!$L$45:$L$61,CA$7,1),1/(INDEX(Inputs!$B$45:$B$61,CA$7+1,1)-INDEX(Inputs!$B$45:$B$61,CA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CB$7+1,1)/INDEX(Inputs!$L$45:$L$61,CB$7,1),1/(INDEX(Inputs!$B$45:$B$61,CB$7+1,1)-INDEX(Inputs!$B$45:$B$61,CB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CC$7+1,1)/INDEX(Inputs!$L$45:$L$61,CC$7,1),1/(INDEX(Inputs!$B$45:$B$61,CC$7+1,1)-INDEX(Inputs!$B$45:$B$61,CC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CD$7+1,1)/INDEX(Inputs!$L$45:$L$61,CD$7,1),1/(INDEX(Inputs!$B$45:$B$61,CD$7+1,1)-INDEX(Inputs!$B$45:$B$61,CD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CE$7+1,1)/INDEX(Inputs!$L$45:$L$61,CE$7,1),1/(INDEX(Inputs!$B$45:$B$61,CE$7+1,1)-INDEX(Inputs!$B$45:$B$61,CE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CF$7+1,1)/INDEX(Inputs!$L$45:$L$61,CF$7,1),1/(INDEX(Inputs!$B$45:$B$61,CF$7+1,1)-INDEX(Inputs!$B$45:$B$61,CF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CG$7+1,1)/INDEX(Inputs!$L$45:$L$61,CG$7,1),1/(INDEX(Inputs!$B$45:$B$61,CG$7+1,1)-INDEX(Inputs!$B$45:$B$61,CG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CH$7+1,1)/INDEX(Inputs!$L$45:$L$61,CH$7,1),1/(INDEX(Inputs!$B$45:$B$61,CH$7+1,1)-INDEX(Inputs!$B$45:$B$61,CH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CI$7+1,1)/INDEX(Inputs!$L$45:$L$61,CI$7,1),1/(INDEX(Inputs!$B$45:$B$61,CI$7+1,1)-INDEX(Inputs!$B$45:$B$61,CI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CJ$7+1,1)/INDEX(Inputs!$L$45:$L$61,CJ$7,1),1/(INDEX(Inputs!$B$45:$B$61,CJ$7+1,1)-INDEX(Inputs!$B$45:$B$61,CJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CK$7+1,1)/INDEX(Inputs!$L$45:$L$61,CK$7,1),1/(INDEX(Inputs!$B$45:$B$61,CK$7+1,1)-INDEX(Inputs!$B$45:$B$61,CK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CL$7+1,1)/INDEX(Inputs!$L$45:$L$61,CL$7,1),1/(INDEX(Inputs!$B$45:$B$61,CL$7+1,1)-INDEX(Inputs!$B$45:$B$61,CL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CM$7+1,1)/INDEX(Inputs!$L$45:$L$61,CM$7,1),1/(INDEX(Inputs!$B$45:$B$61,CM$7+1,1)-INDEX(Inputs!$B$45:$B$61,CM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CN$7+1,1)/INDEX(Inputs!$L$45:$L$61,CN$7,1),1/(INDEX(Inputs!$B$45:$B$61,CN$7+1,1)-INDEX(Inputs!$B$45:$B$61,CN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CO$7+1,1)/INDEX(Inputs!$L$45:$L$61,CO$7,1),1/(INDEX(Inputs!$B$45:$B$61,CO$7+1,1)-INDEX(Inputs!$B$45:$B$61,CO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CP$7+1,1)/INDEX(Inputs!$L$45:$L$61,CP$7,1),1/(INDEX(Inputs!$B$45:$B$61,CP$7+1,1)-INDEX(Inputs!$B$45:$B$61,CP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$45:$L$61,CQ$7+1,1)/INDEX(Inputs!$L$45:$L$61,CQ$7,1),1/(INDEX(Inputs!$B$45:$B$61,CQ$7+1,1)-INDEX(Inputs!$B$45:$B$61,CQ$7,1)))-1","v":{"v":0,"d":"0.0%"}}]
[null,"Nominal Contract Revenues from 407 East",{"$nulls":8},"MCAD",null,{"$f":"SUM(O38:GJ38)","v":{"v":3360.4037837858295,"d":"3,360"}},null,null,{"$f":"P36*P$24","v":{"v":17.285772583271385,"d":"17.3"}},{"v":17.02005360906234,"d":"17.0"},{"$f":"R36*R$24","v":{"v":16.75841929886901,"d":"16.8"}},{"v":16.500806862745097,"d":"16.5"},{"v":17.122441434551764,"d":"17.1"},{"v":17.767494833333355,"d":"17.8"},{"v":18.43684931609705,"d":"18.4"},{"v":19.131420377100874,"d":"19.1"},{"v":19.852158,"d":"19.9"},{"v":20.24920116,"d":"20.2"},{"v":20.6541851832,"d":"20.7"},{"v":21.067268886864,"d":"21.1"},{"v":21.488614264601278,"d":"21.5"},{"v":21.918386549893306,"d":"21.9"},{"v":22.35675428089117,"d":"22.4"},{"v":22.803889366508994,"d":"22.8"},{"v":23.259967153839174,"d":"23.3"},{"v":23.72516649691596,"d":"23.7"},{"v":24.199669826854283,"d":"24.2"},{"v":24.68366322339137,"d":"24.7"},{"v":25.177336487859197,"d":"25.2"},{"v":25.680883217616383,"d":"25.7"},{"v":26.19450088196871,"d":"26.2"},{"v":26.718390899608085,"d":"26.7"},{"v":27.252758717600248,"d":"27.3"},{"v":27.797813891952256,"d":"27.8"},{"v":28.3537701697913,"d":"28.4"},{"v":28.920845573187126,"d":"28.9"},{"v":29.499262484650867,"d":"29.5"},{"v":30.089247734343886,"d":"30.1"},{"v":30.691032689030763,"d":"30.7"},{"v":31.30485334281138,"d":"31.3"},{"v":31.93095040966761,"d":"31.9"},{"v":32.56956941786096,"d":"32.6"},{"v":33.22096080621818,"d":"33.2"},{"v":33.885380022342545,"d":"33.9"},{"v":34.563087622789396,"d":"34.6"},{"v":35.25434937524519,"d":"35.3"},{"v":35.9594363627501,"d":"36.0"},{"v":36.67862509000509,"d":"36.7"},{"v":37.412197591805196,"d":"37.4"},{"v":38.1604415436413,"d":"38.2"},{"v":38.923650374514125,"d":"38.9"},{"v":39.702123382004416,"d":"39.7"},{"v":40.496165849644505,"d":"40.5"},{"v":41.30608916663739,"d":"41.3"},{"v":42.13221094997014,"d":"42.1"},{"v":42.97485516896954,"d":"43.0"},{"v":43.83435227234894,"d":"43.8"},{"v":44.711039317795915,"d":"44.7"},{"v":45.60526010415184,"d":"45.6"},{"v":46.51736530623487,"d":"46.5"},{"v":47.447712612359574,"d":"47.4"},{"v":48.396666864606765,"d":"48.4"},{"v":49.364600201898895,"d":"49.4"},{"v":50.35189220593688,"d":"50.4"},{"v":51.35893005005561,"d":"51.4"},{"v":52.38610865105673,"d":"52.4"},{"v":53.43383082407786,"d":"53.4"},{"v":54.50250744055942,"d":"54.5"},{"v":55.59255758937061,"d":"55.6"},{"v":56.70440874115802,"d":"56.7"},{"v":57.83849691598118,"d":"57.8"},{"v":58.9952668543008,"d":"59.0"},{"v":60.17517219138682,"d":"60.2"},{"v":61.378675635214556,"d":"61.4"},{"$f":"CD36*CD$24","v":{"v":62.60624914791885,"d":"62.6"}},{"v":63.85837413087723,"d":"63.9"},{"v":65.13554161349478,"d":"65.1"},{"v":66.43825244576468,"d":"66.4"},{"v":67.76701749467998,"d":"67.8"},{"v":69.12235784457359,"d":"69.1"},{"v":70.50480500146506,"d":"70.5"},{"v":71.91490110149437,"d":"71.9"},{"v":73.35319912352425,"d":"73.4"},{"v":74.82026310599474,"d":"74.8"},{"v":76.31666836811463,"d":"76.3"},{"v":77.84300173547692,"d":"77.8"},{"v":79.39986177018646,"d":"79.4"},{"v":80.9878590055902,"d":"81.0"},{"v":82.607616185702,"d":"82.6"}]
[]
[null,"TOTAL REVENUES",{"$nulls":8},"MCAD",null,{"$f":"SUM(O40:GJ40)","v":{"v":713484.673696599,"d":"713,485"}},null,null,{"$f":"+P34+P38","v":{"v":1358.2087894465872,"d":"1,358.2"}},{"$f":"+Q34+Q38","v":{"v":1433.5568787397037,"d":"1,433.6"}},{"$f":"+R34+R38","v":{"v":1501.465709196601,"d":"1,501.5"}},{"v":1571.9804217962096,"d":"1,572.0"},{"v":1665.099692835502,"d":"1,665.1"},{"v":1764.5350528892106,"d":"1,764.5"},{"v":1870.0597898351668,"d":"1,870.1"},{"v":1981.6787661467574,"d":"1,981.7"},{"v":2100.082007151935,"d":"2,100.1"},{"v":2214.6571482378968,"d":"2,214.7"},{"v":2335.1951890709415,"d":"2,335.2"},{"v":2462.016955951342,"d":"2,462.0"},{"v":2595.8896838444007,"d":"2,595.9"},{"v":2737.072807140932,"d":"2,737.1"},{"v":2851.658934808567,"d":"2,851.7"},{"v":2969.260056948025,"d":"2,969.3"},{"v":3091.825573446373,"d":"3,091.8"},{"v":3219.465225689076,"d":"3,219.5"},{"v":3352.5811955067334,"d":"3,352.6"},{"v":3486.5993454144755,"d":"3,486.6"},{"v":3626.0002181856166,"d":"3,626.0"},{"v":3770.9851975952897,"d":"3,771.0"},{"v":3922.0071456491887,"d":"3,922.0"},{"v":4078.619802442783,"d":"4,078.6"},{"v":4221.984774231461,"d":"4,222.0"},{"v":4369.566721456413,"d":"4,369.6"},{"v":4522.5431551084275,"d":"4,522.5"},{"v":4680.342969223979,"d":"4,680.3"},{"v":4843.915815079437,"d":"4,843.9"},{"v":5020.29106945726,"d":"5,020.3"},{"v":5203.703842191741,"d":"5,203.7"},{"v":5393.219558992864,"d":"5,393.2"},{"v":5589.947366795708,"d":"5,589.9"},{"v":5793.872613923961,"d":"5,793.9"},{"v":5970.377228217702,"d":"5,970.4"},{"v":6150.0627121404095,"d":"6,150.1"},{"v":6335.436982973624,"d":"6,335.4"},{"v":6526.414124675743,"d":"6,526.4"},{"v":6723.546374735239,"d":"6,723.5"},{"v":6925.841442987355,"d":"6,925.8"},{"v":7134.611124017978,"d":"7,134.6"},{"v":7349.694066883842,"d":"7,349.7"},{"v":7571.709535834605,"d":"7,571.7"},{"v":7799.539702153275,"d":"7,799.5"},{"v":8034.6621318726475,"d":"8,034.7"},{"v":8276.895069135795,"d":"8,276.9"},{"v":8526.93602991287,"d":"8,526.9"},{"v":8783.525897510037,"d":"8,783.5"},{"v":9048.328964134305,"d":"9,048.3"},{"v":9321.140489347632,"d":"9,321.1"},{"v":9602.74612949317,"d":"9,602.7"},{"v":9891.727622383116,"d":"9,891.7"},{"v":10189.959584352717,"d":"10,190.0"},{"v":10497.211384388684,"d":"10,497.2"},{"v":10814.367957522925,"d":"10,814.4"},{"v":11139.831781575767,"d":"11,139.8"},{"v":11475.714377259594,"d":"11,475.7"},{"v":11821.755949629756,"d":"11,821.8"},{"v":12178.953258324313,"d":"12,179.0"},{"v":12545.506864441531,"d":"12,545.5"},{"v":12923.795132519263,"d":"12,923.8"},{"v":13313.525416527375,"d":"13,313.5"},{"v":13715.820432118546,"d":"13,715.8"},{"v":14128.65330340298,"d":"14,128.7"},{"v":14554.702961930167,"d":"14,554.7"},{"v":14993.639757326886,"d":"14,993.6"},{"$f":"+CD34+CD38","v":{"v":15446.728278531064,"d":"15,446.7"}},{"v":15911.68546695137,"d":"15,911.7"},{"v":16391.528806265254,"d":"16,391.5"},{"v":16885.886963478664,"d":"16,885.9"},{"v":17396.184329641434,"d":"17,396.2"},{"v":17919.84928464797,"d":"17,919.8"},{"v":18460.280649977103,"d":"18,460.3"},{"v":19017.060140352663,"d":"19,017.1"},{"v":19591.792143536102,"d":"19,591.8"},{"v":20181.580006822565,"d":"20,181.6"},{"v":20790.252082422525,"d":"20,790.3"},{"v":21417.337196981265,"d":"21,417.3"},{"v":22064.642481689785,"d":"22,064.6"},{"v":22728.905170681006,"d":"22,728.9"},{"v":23414.437430459635,"d":"23,414.4"}]
[]
[null,"Opex"]
[]
[null,"Sensitivity ",{"$nulls":5},{"$f":"+Inputs!L103","v":{"v":1,"d":"100%"}},null,null,"%"]
[null,"Real OPEX (excluding PDA)",{"$nulls":8},"MCAD",null,{"$f":"SUM(O45:GJ45)","v":{"v":-11110.27418076189,"d":"(11,110)"}},null,null,{"$f":"+IF(P$7<>O$7,INDEX(Inputs!$L$64:$L$80,P$7,1),O45*(1+P46))","v":{"v":-140.91646342335008,"d":"(140.9)"}},{"$f":"+IF(Q$7<>P$7,INDEX(Inputs!$L$64:$L$80,Q$7,1),P45*(1+Q46))","v":{"v":-138.63291167250694,"d":"(138.6)"}},{"$f":"+IF(R$7<>Q$7,INDEX(Inputs!$L$64:$L$80,R$7,1),Q45*(1+R46))","v":{"v":-136.38636488525782,"d":"(136.4)"}},{"$f":"+IF(S$7<>R$7,INDEX(Inputs!$L$64:$L$80,S$7,1),R45*(1+S46))","v":{"v":-134.17622339604657,"d":"(134.2)"}},{"$f":"+IF(T$7<>S$7,INDEX(Inputs!$L$64:$L$80,T$7,1),S45*(1+T46))","v":{"v":-134.38227251567983,"d":"(134.4)"}},{"$f":"+IF(U$7<>T$7,INDEX(Inputs!$L$64:$L$80,U$7,1),T45*(1+U46))","v":{"v":-134.58863805679692,"d":"(134.6)"}},{"$f":"+IF(V$7<>U$7,INDEX(Inputs!$L$64:$L$80,V$7,1),U45*(1+V46))","v":{"v":-134.7953205053138,"d":"(134.8)"}},{"$f":"+IF(W$7<>V$7,INDEX(Inputs!$L$64:$L$80,W$7,1),V45*(1+W46))","v":{"v":-135.00232034789263,"d":"(135.0)"}},{"$f":"+IF(X$7<>W$7,INDEX(Inputs!$L$64:$L$80,X$7,1),W45*(1+X46))","v":{"v":-135.20963807194286,"d":"(135.2)"}},{"$f":"+IF(Y$7<>X$7,INDEX(Inputs!$L$64:$L$80,Y$7,1),X45*(1+Y46))","v":{"v":-135.30499615253876,"d":"(135.3)"}},{"$f":"+IF(Z$7<>Y$7,INDEX(Inputs!$L$64:$L$80,Z$7,1),Y45*(1+Z46))","v":{"v":-135.40042148546715,"d":"(135.4)"}},{"$f":"+IF(AA$7<>Z$7,INDEX(Inputs!$L$64:$L$80,AA$7,1),Z45*(1+AA46))","v":{"v":-135.49591411815845,"d":"(135.5)"}},{"$f":"+IF(AB$7<>AA$7,INDEX(Inputs!$L$64:$L$80,AB$7,1),AA45*(1+AB46))","v":{"v":-135.5914740980766,"d":"(135.6)"}},{"$f":"+IF(AC$7<>AB$7,INDEX(Inputs!$L$64:$L$80,AC$7,1),AB45*(1+AC46))","v":{"v":-135.68710147271895,"d":"(135.7)"}},{"$f":"+IF(AD$7<>AC$7,INDEX(Inputs!$L$64:$L$80,AD$7,1),AC45*(1+AD46))","v":{"v":-135.76438848510972,"d":"(135.8)"}},{"$f":"+IF(AE$7<>AD$7,INDEX(Inputs!$L$64:$L$80,AE$7,1),AD45*(1+AE46))","v":{"v":-135.84171951997735,"d":"(135.8)"}},{"$f":"+IF(AF$7<>AE$7,INDEX(Inputs!$L$64:$L$80,AF$7,1),AE45*(1+AF46))","v":{"v":-135.9190946023969,"d":"(135.9)"}},{"$f":"+IF(AG$7<>AF$7,INDEX(Inputs!$L$64:$L$80,AG$7,1),AF45*(1+AG46))","v":{"v":-135.9965137574578,"d":"(136.0)"}},{"$f":"+IF(AH$7<>AG$7,INDEX(Inputs!$L$64:$L$80,AH$7,1),AG45*(1+AH46))","v":{"v":-136.07397701026372,"d":"(136.1)"}},{"$f":"+IF(AI$7<>AH$7,INDEX(Inputs!$L$64:$L$80,AI$7,1),AH45*(1+AI46))","v":{"v":-136.21334885799834,"d":"(136.2)"}},{"$f":"+IF(AJ$7<>AI$7,INDEX(Inputs!$L$64:$L$80,AJ$7,1),AI45*(1+AJ46))","v":{"v":-136.35286345537818,"d":"(136.4)"}},{"$f":"+IF(AK$7<>AJ$7,INDEX(Inputs!$L$64:$L$80,AK$7,1),AJ45*(1+AK46))","v":{"v":-136.49252094861254,"d":"(136.5)"}},{"$f":"+IF(AL$7<>AK$7,INDEX(Inputs!$L$64:$L$80,AL$7,1),AK45*(1+AL46))","v":{"v":-136.63232148406047,"d":"(136.6)"}},{"$f":"+IF(AM$7<>AL$7,INDEX(Inputs!$L$64:$L$80,AM$7,1),AL45*(1+AM46))","v":{"v":-136.77226520823098,"d":"(136.8)"}},{"$f":"+IF(AN$7<>AM$7,INDEX(Inputs!$L$64:$L$80,AN$7,1),AM45*(1+AN46))","v":{"v":-136.9558750637171,"d":"(137.0)"}},{"$f":"+IF(AO$7<>AN$7,INDEX(Inputs!$L$64:$L$80,AO$7,1),AN45*(1+AO46))","v":{"v":-137.13973140615713,"d":"(137.1)"}},{"$f":"+IF(AP$7<>AO$7,INDEX(Inputs!$L$64:$L$80,AP$7,1),AO45*(1+AP46))","v":{"v":-137.32383456644737,"d":"(137.3)"}},{"$f":"+IF(AQ$7<>AP$7,INDEX(Inputs!$L$64:$L$80,AQ$7,1),AP45*(1+AQ46))","v":{"v":-137.5081848759283,"d":"(137.5)"}},{"$f":"+IF(AR$7<>AQ$7,INDEX(Inputs!$L$64:$L$80,AR$7,1),AQ45*(1+AR46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AS$7<>AR$7,INDEX(Inputs!$L$64:$L$80,AS$7,1),AR45*(1+AS46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AT$7<>AS$7,INDEX(Inputs!$L$64:$L$80,AT$7,1),AS45*(1+AT46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AU$7<>AT$7,INDEX(Inputs!$L$64:$L$80,AU$7,1),AT45*(1+AU46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AV$7<>AU$7,INDEX(Inputs!$L$64:$L$80,AV$7,1),AU45*(1+AV46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AW$7<>AV$7,INDEX(Inputs!$L$64:$L$80,AW$7,1),AV45*(1+AW46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AX$7<>AW$7,INDEX(Inputs!$L$64:$L$80,AX$7,1),AW45*(1+AX46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AY$7<>AX$7,INDEX(Inputs!$L$64:$L$80,AY$7,1),AX45*(1+AY46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(AZ$7<>AY$7,INDEX(Inputs!$L$64:$L$80,AZ$7,1),AY45*(1+AZ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BA$7<>AZ$7,INDEX(Inputs!$L$64:$L$80,BA$7,1),AZ45*(1+BA46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BB$7<>BA$7,INDEX(Inputs!$L$64:$L$80,BB$7,1),BA45*(1+BB46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BC$7<>BB$7,INDEX(Inputs!$L$64:$L$80,BC$7,1),BB45*(1+BC46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BD$7<>BC$7,INDEX(Inputs!$L$64:$L$80,BD$7,1),BC45*(1+BD46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BE$7<>BD$7,INDEX(Inputs!$L$64:$L$80,BE$7,1),BD45*(1+BE46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BF$7<>BE$7,INDEX(Inputs!$L$64:$L$80,BF$7,1),BE45*(1+BF46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BG$7<>BF$7,INDEX(Inputs!$L$64:$L$80,BG$7,1),BF45*(1+BG46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BH$7<>BG$7,INDEX(Inputs!$L$64:$L$80,BH$7,1),BG45*(1+BH46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BI$7<>BH$7,INDEX(Inputs!$L$64:$L$80,BI$7,1),BH45*(1+BI46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BJ$7<>BI$7,INDEX(Inputs!$L$64:$L$80,BJ$7,1),BI45*(1+BJ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BK$7<>BJ$7,INDEX(Inputs!$L$64:$L$80,BK$7,1),BJ45*(1+BK46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BL$7<>BK$7,INDEX(Inputs!$L$64:$L$80,BL$7,1),BK45*(1+BL46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BM$7<>BL$7,INDEX(Inputs!$L$64:$L$80,BM$7,1),BL45*(1+BM46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BN$7<>BM$7,INDEX(Inputs!$L$64:$L$80,BN$7,1),BM45*(1+BN46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BO$7<>BN$7,INDEX(Inputs!$L$64:$L$80,BO$7,1),BN45*(1+BO46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BP$7<>BO$7,INDEX(Inputs!$L$64:$L$80,BP$7,1),BO45*(1+BP46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BQ$7<>BP$7,INDEX(Inputs!$L$64:$L$80,BQ$7,1),BP45*(1+BQ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BR$7<>BQ$7,INDEX(Inputs!$L$64:$L$80,BR$7,1),BQ45*(1+BR46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BS$7<>BR$7,INDEX(Inputs!$L$64:$L$80,BS$7,1),BR45*(1+BS46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BT$7<>BS$7,INDEX(Inputs!$L$64:$L$80,BT$7,1),BS45*(1+BT46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BU$7<>BT$7,INDEX(Inputs!$L$64:$L$80,BU$7,1),BT45*(1+BU46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BV$7<>BU$7,INDEX(Inputs!$L$64:$L$80,BV$7,1),BU45*(1+BV46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BW$7<>BV$7,INDEX(Inputs!$L$64:$L$80,BW$7,1),BV45*(1+BW46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BX$7<>BW$7,INDEX(Inputs!$L$64:$L$80,BX$7,1),BW45*(1+BX46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BY$7<>BX$7,INDEX(Inputs!$L$64:$L$80,BY$7,1),BX45*(1+BY46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(BZ$7<>BY$7,INDEX(Inputs!$L$64:$L$80,BZ$7,1),BY45*(1+BZ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CA$7<>BZ$7,INDEX(Inputs!$L$64:$L$80,CA$7,1),BZ45*(1+CA46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CB$7<>CA$7,INDEX(Inputs!$L$64:$L$80,CB$7,1),CA45*(1+CB46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CC$7<>CB$7,INDEX(Inputs!$L$64:$L$80,CC$7,1),CB45*(1+CC46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CD$7<>CC$7,INDEX(Inputs!$L$64:$L$80,CD$7,1),CC45*(1+CD46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CE$7<>CD$7,INDEX(Inputs!$L$64:$L$80,CE$7,1),CD45*(1+CE46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CF$7<>CE$7,INDEX(Inputs!$L$64:$L$80,CF$7,1),CE45*(1+CF46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CG$7<>CF$7,INDEX(Inputs!$L$64:$L$80,CG$7,1),CF45*(1+CG46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CH$7<>CG$7,INDEX(Inputs!$L$64:$L$80,CH$7,1),CG45*(1+CH46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CI$7<>CH$7,INDEX(Inputs!$L$64:$L$80,CI$7,1),CH45*(1+CI46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CJ$7<>CI$7,INDEX(Inputs!$L$64:$L$80,CJ$7,1),CI45*(1+CJ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CK$7<>CJ$7,INDEX(Inputs!$L$64:$L$80,CK$7,1),CJ45*(1+CK46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CL$7<>CK$7,INDEX(Inputs!$L$64:$L$80,CL$7,1),CK45*(1+CL46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CM$7<>CL$7,INDEX(Inputs!$L$64:$L$80,CM$7,1),CL45*(1+CM46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CN$7<>CM$7,INDEX(Inputs!$L$64:$L$80,CN$7,1),CM45*(1+CN46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CO$7<>CN$7,INDEX(Inputs!$L$64:$L$80,CO$7,1),CN45*(1+CO46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CP$7<>CO$7,INDEX(Inputs!$L$64:$L$80,CP$7,1),CO45*(1+CP46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CQ$7<>CP$7,INDEX(Inputs!$L$64:$L$80,CQ$7,1),CP45*(1+CQ46))","v":{"v":-137.6927826663852,"d":"(137.7)"}},{"$f":"+IF(CR$7<>CQ$7,INDEX(Inputs!$L$64:$L$80,CR$7,1),CQ45*(1+CR46))","v":{"v":-137.6927826663852,"d":"(137.7)"}}]
[null,"Growth",{"$nulls":14},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,P$7+1,1)/INDEX(Inputs!$L$64:$L$80,P$7,1),1/(INDEX(Inputs!$B$64:$B$80,P$7+1,1)-INDEX(Inputs!$B$64:$B$80,P$7,1)))-1","v":{"v":-0.016205003271922536,"d":"-1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,Q$7+1,1)/INDEX(Inputs!$L$64:$L$80,Q$7,1),1/(INDEX(Inputs!$B$64:$B$80,Q$7+1,1)-INDEX(Inputs!$B$64:$B$80,Q$7,1)))-1","v":{"v":-0.016205003271922536,"d":"-1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,R$7+1,1)/INDEX(Inputs!$L$64:$L$80,R$7,1),1/(INDEX(Inputs!$B$64:$B$80,R$7+1,1)-INDEX(Inputs!$B$64:$B$80,R$7,1)))-1","v":{"v":-0.016205003271922536,"d":"-1.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,S$7+1,1)/INDEX(Inputs!$L$64:$L$80,S$7,1),1/(INDEX(Inputs!$B$64:$B$80,S$7+1,1)-INDEX(Inputs!$B$64:$B$80,S$7,1)))-1","v":{"v":1.5356604502503313E-3,"d":"0.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,T$7+1,1)/INDEX(Inputs!$L$64:$L$80,T$7,1),1/(INDEX(Inputs!$B$64:$B$80,T$7+1,1)-INDEX(Inputs!$B$64:$B$80,T$7,1)))-1","v":{"v":1.5356604502503313E-3,"d":"0.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,U$7+1,1)/INDEX(Inputs!$L$64:$L$80,U$7,1),1/(INDEX(Inputs!$B$64:$B$80,U$7+1,1)-INDEX(Inputs!$B$64:$B$80,U$7,1)))-1","v":{"v":1.5356604502503313E-3,"d":"0.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,V$7+1,1)/INDEX(Inputs!$L$64:$L$80,V$7,1),1/(INDEX(Inputs!$B$64:$B$80,V$7+1,1)-INDEX(Inputs!$B$64:$B$80,V$7,1)))-1","v":{"v":1.5356604502503313E-3,"d":"0.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,W$7+1,1)/INDEX(Inputs!$L$64:$L$80,W$7,1),1/(INDEX(Inputs!$B$64:$B$80,W$7+1,1)-INDEX(Inputs!$B$64:$B$80,W$7,1)))-1","v":{"v":1.5356604502503313E-3,"d":"0.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,X$7+1,1)/INDEX(Inputs!$L$64:$L$80,X$7,1),1/(INDEX(Inputs!$B$64:$B$80,X$7+1,1)-INDEX(Inputs!$B$64:$B$80,X$7,1)))-1","v":{"v":7.052609707094426E-4,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,Y$7+1,1)/INDEX(Inputs!$L$64:$L$80,Y$7,1),1/(INDEX(Inputs!$B$64:$B$80,Y$7+1,1)-INDEX(Inputs!$B$64:$B$80,Y$7,1)))-1","v":{"v":7.052609707094426E-4,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,Z$7+1,1)/INDEX(Inputs!$L$64:$L$80,Z$7,1),1/(INDEX(Inputs!$B$64:$B$80,Z$7+1,1)-INDEX(Inputs!$B$64:$B$80,Z$7,1)))-1","v":{"v":7.052609707094426E-4,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AA$7+1,1)/INDEX(Inputs!$L$64:$L$80,AA$7,1),1/(INDEX(Inputs!$B$64:$B$80,AA$7+1,1)-INDEX(Inputs!$B$64:$B$80,AA$7,1)))-1","v":{"v":7.052609707094426E-4,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AB$7+1,1)/INDEX(Inputs!$L$64:$L$80,AB$7,1),1/(INDEX(Inputs!$B$64:$B$80,AB$7+1,1)-INDEX(Inputs!$B$64:$B$80,AB$7,1)))-1","v":{"v":7.052609707094426E-4,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AC$7+1,1)/INDEX(Inputs!$L$64:$L$80,AC$7,1),1/(INDEX(Inputs!$B$64:$B$80,AC$7+1,1)-INDEX(Inputs!$B$64:$B$80,AC$7,1)))-1","v":{"v":0.000569597342355399,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AD$7+1,1)/INDEX(Inputs!$L$64:$L$80,AD$7,1),1/(INDEX(Inputs!$B$64:$B$80,AD$7+1,1)-INDEX(Inputs!$B$64:$B$80,AD$7,1)))-1","v":{"v":0.000569597342355399,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AE$7+1,1)/INDEX(Inputs!$L$64:$L$80,AE$7,1),1/(INDEX(Inputs!$B$64:$B$80,AE$7+1,1)-INDEX(Inputs!$B$64:$B$80,AE$7,1)))-1","v":{"v":0.000569597342355399,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AF$7+1,1)/INDEX(Inputs!$L$64:$L$80,AF$7,1),1/(INDEX(Inputs!$B$64:$B$80,AF$7+1,1)-INDEX(Inputs!$B$64:$B$80,AF$7,1)))-1","v":{"v":0.000569597342355399,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AG$7+1,1)/INDEX(Inputs!$L$64:$L$80,AG$7,1),1/(INDEX(Inputs!$B$64:$B$80,AG$7+1,1)-INDEX(Inputs!$B$64:$B$80,AG$7,1)))-1","v":{"v":0.000569597342355399,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AH$7+1,1)/INDEX(Inputs!$L$64:$L$80,AH$7,1),1/(INDEX(Inputs!$B$64:$B$80,AH$7+1,1)-INDEX(Inputs!$B$64:$B$80,AH$7,1)))-1","v":{"v":1.0242358663781204E-3,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AI$7+1,1)/INDEX(Inputs!$L$64:$L$80,AI$7,1),1/(INDEX(Inputs!$B$64:$B$80,AI$7+1,1)-INDEX(Inputs!$B$64:$B$80,AI$7,1)))-1","v":{"v":1.0242358663781204E-3,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AJ$7+1,1)/INDEX(Inputs!$L$64:$L$80,AJ$7,1),1/(INDEX(Inputs!$B$64:$B$80,AJ$7+1,1)-INDEX(Inputs!$B$64:$B$80,AJ$7,1)))-1","v":{"v":1.0242358663781204E-3,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AK$7+1,1)/INDEX(Inputs!$L$64:$L$80,AK$7,1),1/(INDEX(Inputs!$B$64:$B$80,AK$7+1,1)-INDEX(Inputs!$B$64:$B$80,AK$7,1)))-1","v":{"v":1.0242358663781204E-3,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AL$7+1,1)/INDEX(Inputs!$L$64:$L$80,AL$7,1),1/(INDEX(Inputs!$B$64:$B$80,AL$7+1,1)-INDEX(Inputs!$B$64:$B$80,AL$7,1)))-1","v":{"v":1.0242358663781204E-3,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AM$7+1,1)/INDEX(Inputs!$L$64:$L$80,AM$7,1),1/(INDEX(Inputs!$B$64:$B$80,AM$7+1,1)-INDEX(Inputs!$B$64:$B$80,AM$7,1)))-1","v":{"v":0.001342449473996643,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AN$7+1,1)/INDEX(Inputs!$L$64:$L$80,AN$7,1),1/(INDEX(Inputs!$B$64:$B$80,AN$7+1,1)-INDEX(Inputs!$B$64:$B$80,AN$7,1)))-1","v":{"v":0.001342449473996643,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AO$7+1,1)/INDEX(Inputs!$L$64:$L$80,AO$7,1),1/(INDEX(Inputs!$B$64:$B$80,AO$7+1,1)-INDEX(Inputs!$B$64:$B$80,AO$7,1)))-1","v":{"v":0.001342449473996643,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AP$7+1,1)/INDEX(Inputs!$L$64:$L$80,AP$7,1),1/(INDEX(Inputs!$B$64:$B$80,AP$7+1,1)-INDEX(Inputs!$B$64:$B$80,AP$7,1)))-1","v":{"v":0.001342449473996643,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AQ$7+1,1)/INDEX(Inputs!$L$64:$L$80,AQ$7,1),1/(INDEX(Inputs!$B$64:$B$80,AQ$7+1,1)-INDEX(Inputs!$B$64:$B$80,AQ$7,1)))-1","v":{"v":0.001342449473996643,"d":"0.1%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AR$7+1,1)/INDEX(Inputs!$L$64:$L$80,AR$7,1),1/(INDEX(Inputs!$B$64:$B$80,AR$7+1,1)-INDEX(Inputs!$B$64:$B$80,AR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AS$7+1,1)/INDEX(Inputs!$L$64:$L$80,AS$7,1),1/(INDEX(Inputs!$B$64:$B$80,AS$7+1,1)-INDEX(Inputs!$B$64:$B$80,AS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AT$7+1,1)/INDEX(Inputs!$L$64:$L$80,AT$7,1),1/(INDEX(Inputs!$B$64:$B$80,AT$7+1,1)-INDEX(Inputs!$B$64:$B$80,AT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AU$7+1,1)/INDEX(Inputs!$L$64:$L$80,AU$7,1),1/(INDEX(Inputs!$B$64:$B$80,AU$7+1,1)-INDEX(Inputs!$B$64:$B$80,AU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AV$7+1,1)/INDEX(Inputs!$L$64:$L$80,AV$7,1),1/(INDEX(Inputs!$B$64:$B$80,AV$7+1,1)-INDEX(Inputs!$B$64:$B$80,AV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AW$7+1,1)/INDEX(Inputs!$L$64:$L$80,AW$7,1),1/(INDEX(Inputs!$B$64:$B$80,AW$7+1,1)-INDEX(Inputs!$B$64:$B$80,AW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AX$7+1,1)/INDEX(Inputs!$L$64:$L$80,AX$7,1),1/(INDEX(Inputs!$B$64:$B$80,AX$7+1,1)-INDEX(Inputs!$B$64:$B$80,AX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AY$7+1,1)/INDEX(Inputs!$L$64:$L$80,AY$7,1),1/(INDEX(Inputs!$B$64:$B$80,AY$7+1,1)-INDEX(Inputs!$B$64:$B$80,AY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,AZ$7+1,1)/INDEX(Inputs!$L$64:$L$80,AZ$7,1),1/(INDEX(Inputs!$B$64:$B$80,AZ$7+1,1)-INDEX(Inputs!$B$64:$B$80,AZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BA$7+1,1)/INDEX(Inputs!$L$64:$L$80,BA$7,1),1/(INDEX(Inputs!$B$64:$B$80,BA$7+1,1)-INDEX(Inputs!$B$64:$B$80,BA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BB$7+1,1)/INDEX(Inputs!$L$64:$L$80,BB$7,1),1/(INDEX(Inputs!$B$64:$B$80,BB$7+1,1)-INDEX(Inputs!$B$64:$B$80,BB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BC$7+1,1)/INDEX(Inputs!$L$64:$L$80,BC$7,1),1/(INDEX(Inputs!$B$64:$B$80,BC$7+1,1)-INDEX(Inputs!$B$64:$B$80,BC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BD$7+1,1)/INDEX(Inputs!$L$64:$L$80,BD$7,1),1/(INDEX(Inputs!$B$64:$B$80,BD$7+1,1)-INDEX(Inputs!$B$64:$B$80,BD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BE$7+1,1)/INDEX(Inputs!$L$64:$L$80,BE$7,1),1/(INDEX(Inputs!$B$64:$B$80,BE$7+1,1)-INDEX(Inputs!$B$64:$B$80,BE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BF$7+1,1)/INDEX(Inputs!$L$64:$L$80,BF$7,1),1/(INDEX(Inputs!$B$64:$B$80,BF$7+1,1)-INDEX(Inputs!$B$64:$B$80,BF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BG$7+1,1)/INDEX(Inputs!$L$64:$L$80,BG$7,1),1/(INDEX(Inputs!$B$64:$B$80,BG$7+1,1)-INDEX(Inputs!$B$64:$B$80,BG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BH$7+1,1)/INDEX(Inputs!$L$64:$L$80,BH$7,1),1/(INDEX(Inputs!$B$64:$B$80,BH$7+1,1)-INDEX(Inputs!$B$64:$B$80,BH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BI$7+1,1)/INDEX(Inputs!$L$64:$L$80,BI$7,1),1/(INDEX(Inputs!$B$64:$B$80,BI$7+1,1)-INDEX(Inputs!$B$64:$B$80,BI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BJ$7+1,1)/INDEX(Inputs!$L$64:$L$80,BJ$7,1),1/(INDEX(Inputs!$B$64:$B$80,BJ$7+1,1)-INDEX(Inputs!$B$64:$B$80,BJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BK$7+1,1)/INDEX(Inputs!$L$64:$L$80,BK$7,1),1/(INDEX(Inputs!$B$64:$B$80,BK$7+1,1)-INDEX(Inputs!$B$64:$B$80,BK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BL$7+1,1)/INDEX(Inputs!$L$64:$L$80,BL$7,1),1/(INDEX(Inputs!$B$64:$B$80,BL$7+1,1)-INDEX(Inputs!$B$64:$B$80,BL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BM$7+1,1)/INDEX(Inputs!$L$64:$L$80,BM$7,1),1/(INDEX(Inputs!$B$64:$B$80,BM$7+1,1)-INDEX(Inputs!$B$64:$B$80,BM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BN$7+1,1)/INDEX(Inputs!$L$64:$L$80,BN$7,1),1/(INDEX(Inputs!$B$64:$B$80,BN$7+1,1)-INDEX(Inputs!$B$64:$B$80,BN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BO$7+1,1)/INDEX(Inputs!$L$64:$L$80,BO$7,1),1/(INDEX(Inputs!$B$64:$B$80,BO$7+1,1)-INDEX(Inputs!$B$64:$B$80,BO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BP$7+1,1)/INDEX(Inputs!$L$64:$L$80,BP$7,1),1/(INDEX(Inputs!$B$64:$B$80,BP$7+1,1)-INDEX(Inputs!$B$64:$B$80,BP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BQ$7+1,1)/INDEX(Inputs!$L$64:$L$80,BQ$7,1),1/(INDEX(Inputs!$B$64:$B$80,BQ$7+1,1)-INDEX(Inputs!$B$64:$B$80,BQ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BR$7+1,1)/INDEX(Inputs!$L$64:$L$80,BR$7,1),1/(INDEX(Inputs!$B$64:$B$80,BR$7+1,1)-INDEX(Inputs!$B$64:$B$80,BR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BS$7+1,1)/INDEX(Inputs!$L$64:$L$80,BS$7,1),1/(INDEX(Inputs!$B$64:$B$80,BS$7+1,1)-INDEX(Inputs!$B$64:$B$80,BS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BT$7+1,1)/INDEX(Inputs!$L$64:$L$80,BT$7,1),1/(INDEX(Inputs!$B$64:$B$80,BT$7+1,1)-INDEX(Inputs!$B$64:$B$80,BT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BU$7+1,1)/INDEX(Inputs!$L$64:$L$80,BU$7,1),1/(INDEX(Inputs!$B$64:$B$80,BU$7+1,1)-INDEX(Inputs!$B$64:$B$80,BU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BV$7+1,1)/INDEX(Inputs!$L$64:$L$80,BV$7,1),1/(INDEX(Inputs!$B$64:$B$80,BV$7+1,1)-INDEX(Inputs!$B$64:$B$80,BV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BW$7+1,1)/INDEX(Inputs!$L$64:$L$80,BW$7,1),1/(INDEX(Inputs!$B$64:$B$80,BW$7+1,1)-INDEX(Inputs!$B$64:$B$80,BW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BX$7+1,1)/INDEX(Inputs!$L$64:$L$80,BX$7,1),1/(INDEX(Inputs!$B$64:$B$80,BX$7+1,1)-INDEX(Inputs!$B$64:$B$80,BX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BY$7+1,1)/INDEX(Inputs!$L$64:$L$80,BY$7,1),1/(INDEX(Inputs!$B$64:$B$80,BY$7+1,1)-INDEX(Inputs!$B$64:$B$80,BY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,BZ$7+1,1)/INDEX(Inputs!$L$64:$L$80,BZ$7,1),1/(INDEX(Inputs!$B$64:$B$80,BZ$7+1,1)-INDEX(Inputs!$B$64:$B$80,BZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CA$7+1,1)/INDEX(Inputs!$L$64:$L$80,CA$7,1),1/(INDEX(Inputs!$B$64:$B$80,CA$7+1,1)-INDEX(Inputs!$B$64:$B$80,CA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CB$7+1,1)/INDEX(Inputs!$L$64:$L$80,CB$7,1),1/(INDEX(Inputs!$B$64:$B$80,CB$7+1,1)-INDEX(Inputs!$B$64:$B$80,CB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CC$7+1,1)/INDEX(Inputs!$L$64:$L$80,CC$7,1),1/(INDEX(Inputs!$B$64:$B$80,CC$7+1,1)-INDEX(Inputs!$B$64:$B$80,CC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CD$7+1,1)/INDEX(Inputs!$L$64:$L$80,CD$7,1),1/(INDEX(Inputs!$B$64:$B$80,CD$7+1,1)-INDEX(Inputs!$B$64:$B$80,CD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CE$7+1,1)/INDEX(Inputs!$L$64:$L$80,CE$7,1),1/(INDEX(Inputs!$B$64:$B$80,CE$7+1,1)-INDEX(Inputs!$B$64:$B$80,CE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CF$7+1,1)/INDEX(Inputs!$L$64:$L$80,CF$7,1),1/(INDEX(Inputs!$B$64:$B$80,CF$7+1,1)-INDEX(Inputs!$B$64:$B$80,CF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CG$7+1,1)/INDEX(Inputs!$L$64:$L$80,CG$7,1),1/(INDEX(Inputs!$B$64:$B$80,CG$7+1,1)-INDEX(Inputs!$B$64:$B$80,CG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CH$7+1,1)/INDEX(Inputs!$L$64:$L$80,CH$7,1),1/(INDEX(Inputs!$B$64:$B$80,CH$7+1,1)-INDEX(Inputs!$B$64:$B$80,CH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CI$7+1,1)/INDEX(Inputs!$L$64:$L$80,CI$7,1),1/(INDEX(Inputs!$B$64:$B$80,CI$7+1,1)-INDEX(Inputs!$B$64:$B$80,CI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CJ$7+1,1)/INDEX(Inputs!$L$64:$L$80,CJ$7,1),1/(INDEX(Inputs!$B$64:$B$80,CJ$7+1,1)-INDEX(Inputs!$B$64:$B$80,CJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CK$7+1,1)/INDEX(Inputs!$L$64:$L$80,CK$7,1),1/(INDEX(Inputs!$B$64:$B$80,CK$7+1,1)-INDEX(Inputs!$B$64:$B$80,CK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CL$7+1,1)/INDEX(Inputs!$L$64:$L$80,CL$7,1),1/(INDEX(Inputs!$B$64:$B$80,CL$7+1,1)-INDEX(Inputs!$B$64:$B$80,CL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CM$7+1,1)/INDEX(Inputs!$L$64:$L$80,CM$7,1),1/(INDEX(Inputs!$B$64:$B$80,CM$7+1,1)-INDEX(Inputs!$B$64:$B$80,CM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CN$7+1,1)/INDEX(Inputs!$L$64:$L$80,CN$7,1),1/(INDEX(Inputs!$B$64:$B$80,CN$7+1,1)-INDEX(Inputs!$B$64:$B$80,CN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CO$7+1,1)/INDEX(Inputs!$L$64:$L$80,CO$7,1),1/(INDEX(Inputs!$B$64:$B$80,CO$7+1,1)-INDEX(Inputs!$B$64:$B$80,CO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CP$7+1,1)/INDEX(Inputs!$L$64:$L$80,CP$7,1),1/(INDEX(Inputs!$B$64:$B$80,CP$7+1,1)-INDEX(Inputs!$B$64:$B$80,CP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$64:$L$80,CQ$7+1,1)/INDEX(Inputs!$L$64:$L$80,CQ$7,1),1/(INDEX(Inputs!$B$64:$B$80,CQ$7+1,1)-INDEX(Inputs!$B$64:$B$80,CQ$7,1)))-1","v":{"v":0,"d":"0.0%"}}]
[null,"Nominal OPEX (excluding PDA) ",{"$nulls":8},"MCAD",null,{"$f":"SUM(O47:GJ47)","v":{"v":-28205.322757929196,"d":"(28,205)"}},null,null,{"$f":"+P45*$H$44*P$24","v":{"v":-145.60419049559124,"d":"(145.6)"}},{"v":-146.10956759444863,"d":"(146.1)"},{"$f":"+R45*$H$44*R$24","v":{"v":-146.61669880499184,"d":"(146.6)"}},{"v":-147.1255902155612,"d":"(147.1)"},{"v":-150.29855566898848,"d":"(150.3)"},{"v":-153.53995048099227,"d":"(153.5)"},{"v":-156.85125042468894,"d":"(156.9)"},{"v":-160.23396310026922,"d":"(160.2)"},{"v":-163.6896286213929,"d":"(163.7)"},{"v":-167.08117397832487,"d":"(167.1)"},{"v":-170.54299000545757,"d":"(170.5)"},{"v":-174.07653266653924,"d":"(174.1)"},{"v":-177.68328809196427,"d":"(177.7)"},{"v":-181.36477320380695,"d":"(181.4)"},{"v":-185.09743965855316,"d":"(185.1)"},{"v":-188.90692808162464,"d":"(188.9)"},{"v":-192.79481954512872,"d":"(192.8)"},{"v":-196.76272766120076,"d":"(196.8)"},{"v":-200.81229925171033,"d":"(200.8)"},{"v":-205.0383379792341,"d":"(205.0)"},{"v":-209.35331251095448,"d":"(209.4)"},{"v":-213.75909447602072,"d":"(213.8)"},{"v":-218.25759489149453,"d":"(218.3)"},{"v":-222.85076499125773,"d":"(222.9)"},{"v":-227.61292950117,"d":"(227.6)"},{"v":-232.47685812582674,"d":"(232.5)"},{"v":-237.44472549296884,"d":"(237.4)"},{"v":-242.51875270060634,"d":"(242.5)"},{"v":-247.70120831005565,"d":"(247.7)"},{"v":-252.65523247625674,"d":"(252.7)"},{"v":-257.7083371257819,"d":"(257.7)"},{"v":-262.86250386829755,"d":"(262.9)"},{"v":-268.1197539456635,"d":"(268.1)"},{"v":-273.48214902457676,"d":"(273.5)"},{"v":-278.9517920050683,"d":"(279.0)"},{"v":-284.5308278451697,"d":"(284.5)"},{"v":-290.2214444020731,"d":"(290.2)"},{"v":-296.0258732901146,"d":"(296.0)"},{"v":-301.94639075591687,"d":"(301.9)"},{"v":-307.9853185710352,"d":"(308.0)"},{"v":-314.1450249424559,"d":"(314.1)"},{"v":-320.42792544130504,"d":"(320.4)"},{"v":-326.83648395013114,"d":"(326.8)"},{"v":-333.37321362913383,"d":"(333.4)"},{"v":-340.0406779017165,"d":"(340.0)"},{"v":-346.84149145975084,"d":"(346.8)"},{"v":-353.7783212889458,"d":"(353.8)"},{"v":-360.85388771472475,"d":"(360.9)"},{"v":-368.07096546901926,"d":"(368.1)"},{"v":-375.4323847783997,"d":"(375.4)"},{"v":-382.9410324739677,"d":"(382.9)"},{"v":-390.599853123447,"d":"(390.6)"},{"v":-398.41185018591597,"d":"(398.4)"},{"v":-406.3800871896343,"d":"(406.4)"},{"v":-414.50768893342695,"d":"(414.5)"},{"v":-422.79784271209553,"d":"(422.8)"},{"v":-431.2537995663374,"d":"(431.3)"},{"v":-439.8788755576642,"d":"(439.9)"},{"v":-448.67645306881747,"d":"(448.7)"},{"v":-457.6499821301938,"d":"(457.6)"},{"v":-466.8029817727977,"d":"(466.8)"},{"v":-476.13904140825366,"d":"(476.1)"},{"v":-485.66182223641874,"d":"(485.7)"},{"v":-495.3750586811471,"d":"(495.4)"},{"v":-505.28255985477006,"d":"(505.3)"},{"v":-515.3882110518655,"d":"(515.4)"},{"$f":"+CD45*$H$44*CD$24","v":{"v":-525.6959752729027,"d":"(525.7)"}},{"v":-536.2098947783609,"d":"(536.2)"},{"v":-546.9340926739281,"d":"(546.9)"},{"v":-557.8727745274067,"d":"(557.9)"},{"v":-569.0302300179549,"d":"(569.0)"},{"v":-580.410834618314,"d":"(580.4)"},{"v":-592.0190513106803,"d":"(592.0)"},{"v":-603.859432336894,"d":"(603.9)"},{"v":-615.9366209836318,"d":"(615.9)"},{"v":-628.2553534033045,"d":"(628.3)"},{"v":-640.8204604713707,"d":"(640.8)"},{"v":-653.636869680798,"d":"(653.6)"},{"v":-666.709607074414,"d":"(666.7)"},{"v":-680.0437992159023,"d":"(680.0)"},{"v":-693.6446752002204,"d":"(693.6)"}]
[]
[null,"PDA",{"$nulls":3},"%",null,{"$f":"+Inputs!L107","v":{"v":0.03,"d":"3%"}},null,null,"MCAD",null,{"$f":"SUM(O49:GJ49)","v":{"v":21290.100406878497,"d":"21,290"}},null,0,26.6,{"$f":"Q34*$H$49","v":{"v":42.49610475391924,"d":"42.5"}},{"$f":"R34*$H$49","v":{"v":44.541218696931956,"d":"44.5"}},{"v":46.66438844800393,"d":"46.7"},{"v":49.439317542028505,"d":"49.4"},{"v":52.40302674167632,"d":"52.4"},{"v":55.54868821557209,"d":"55.5"},{"v":58.8764203730897,"d":"58.9"},{"v":62.40689547455805,"d":"62.4"},{"v":65.83223841233689,"d":"65.8"},{"v":69.43623011663225,"d":"69.4"},{"v":73.22849061193433,"d":"73.2"},{"v":77.23203208739397,"d":"77.2"},{"v":81.45463261773115,"d":"81.5"},{"v":84.87906541583028,"d":"84.9"},{"v":88.39368502744549,"d":"88.4"},{"v":92.05696818877601,"d":"92.1"},{"v":95.8722017757648,"d":"95.9"},{"v":99.85144577039637,"d":"99.9"},{"v":103.85747046573252,"d":"103.9"},{"v":108.02468645093272,"d":"108.0"},{"v":112.35912943133019,"d":"112.4"},{"v":116.87437934301659,"d":"116.9"},{"v":121.55704234629525,"d":"121.6"},{"v":125.84196046541584,"d":"125.8"},{"v":130.2530672269338,"d":"130.3"},{"v":134.82568154815908,"d":"134.8"},{"v":139.54266370952377,"d":"139.5"},{"v":144.43249657784358,"d":"144.4"},{"v":149.70605465168748,"d":"149.7"},{"v":155.1903842850813,"d":"155.2"},{"v":160.85744116950158,"d":"160.9"},{"v":166.74049249158122,"d":"166.7"},{"v":172.83909133518299,"d":"172.8"},{"v":178.11468802234452,"d":"178.1"},{"v":183.485319963542,"d":"183.5"},{"v":189.02621686052504,"d":"189.0"},{"v":194.7347932590149,"d":"194.7"},{"v":200.62760815117466,"d":"200.6"},{"v":206.67488453692047,"d":"206.7"},{"v":212.91596779278518,"d":"212.9"},{"v":219.34600876020602,"d":"219.3"},{"v":225.98357656380273,"d":"226.0"},{"v":232.79512736313814,"d":"232.8"},{"v":239.8249789806901,"d":"239.8"},{"v":247.06766939907473,"d":"247.1"},{"v":254.54411456888695,"d":"254.5"},{"v":262.216531270232,"d":"262.2"},{"v":270.13483835585873,"d":"270.1"},{"v":278.2928835008951,"d":"278.3"},{"v":286.7142260816706,"d":"286.7"},{"v":295.3563077123064,"d":"295.4"},{"v":304.2753561522107,"d":"304.3"},{"v":313.4644415257223,"d":"313.5"},{"v":322.95010071963077,"d":"323.0"},{"v":332.6843966810949,"d":"332.7"},{"v":342.7306634162861,"d":"342.7"},{"v":353.081095229361,"d":"353.1"},{"v":363.765582825007,"d":"363.8"},{"v":374.73013071002913,"d":"374.7"},{"v":386.04607724789673,"d":"386.0"},{"v":397.7046302335865,"d":"397.7"},{"v":409.7394580560769,"d":"409.7"},{"v":422.08974109646033,"d":"422.1"},{"v":434.8358336921634,"d":"434.8"},{"v":447.9678324507501,"d":"448.0"},{"$f":"CD34*$H$49","v":{"v":461.5236608814943,"d":"461.5"}},{"v":475.4348127846148,"d":"475.4"},{"v":489.79179793955274,"d":"489.8"},{"v":504.58346133098695,"d":"504.6"},{"v":519.8525193644026,"d":"519.9"},{"v":535.5218078041019,"d":"535.5"},{"v":551.6932753492691,"d":"551.7"},{"v":568.354357177535,"d":"568.4"},{"v":585.5531683323773,"d":"585.6"},{"v":603.2027923114971,"d":"603.2"},{"v":621.4180624216323,"d":"621.4"},{"v":640.1848258573737,"d":"640.2"},{"v":659.5572785975879,"d":"659.6"},{"v":679.4375193502625,"d":"679.4"},{"v":699.9548944282179,"d":"700.0"}]
[]
[null,"TOTAL OPEX",{"$nulls":8},"MCAD",null,{"$f":"SUM(O51:GJ51)","v":{"v":-49495.42316480768,"d":"(49,495)"}},null,null,{"$f":"+P47-P49","v":{"v":-172.20419049559123,"d":"(172.2)"}},{"v":-188.60567234836788,"d":"(188.6)"},{"$f":"+R47-R49","v":{"v":-191.1579175019238,"d":"(191.2)"}},{"v":-193.78997866356514,"d":"(193.8)"},{"v":-199.737873211017,"d":"(199.7)"},{"v":-205.9429772226686,"d":"(205.9)"},{"v":-212.39993864026104,"d":"(212.4)"},{"v":-219.11038347335892,"d":"(219.1)"},{"v":-226.09652409595094,"d":"(226.1)"},{"v":-232.91341239066176,"d":"(232.9)"},{"v":-239.97922012208983,"d":"(240.0)"},{"v":-247.30502327847358,"d":"(247.3)"},{"v":-254.91532017935825,"d":"(254.9)"},{"v":-262.8194058215381,"d":"(262.8)"},{"v":-269.97650507438345,"d":"(270.0)"},{"v":-277.3006131090701,"d":"(277.3)"},{"v":-284.85178773390476,"d":"(284.9)"},{"v":-292.63492943696554,"d":"(292.6)"},{"v":-300.6637450221067,"d":"(300.7)"},{"v":-308.89580844496663,"d":"(308.9)"},{"v":-317.3779989618872,"d":"(317.4)"},{"v":-326.1182239073509,"d":"(326.1)"},{"v":-335.1319742345111,"d":"(335.1)"},{"v":-344.407807337553,"d":"(344.4)"},{"v":-353.4548899665858,"d":"(353.5)"},{"v":-362.7299253527606,"d":"(362.7)"},{"v":-372.2704070411279,"d":"(372.3)"},{"v":-382.0614164101301,"d":"(382.1)"},{"v":-392.1337048878992,"d":"(392.1)"},{"v":-402.36128712794425,"d":"(402.4)"},{"v":-412.89872141086323,"d":"(412.9)"},{"v":-423.7199450377991,"d":"(423.7)"},{"v":-434.8602464372447,"d":"(434.9)"},{"v":-446.3212403597597,"d":"(446.3)"},{"v":-457.0664800274128,"d":"(457.1)"},{"v":-468.0161478087117,"d":"(468.0)"},{"v":-479.2476612625981,"d":"(479.2)"},{"v":-490.7606665491295,"d":"(490.8)"},{"v":-502.57399890709155,"d":"(502.6)"},{"v":-514.6602031079557,"d":"(514.7)"},{"v":-527.0609927352411,"d":"(527.1)"},{"v":-539.7739342015111,"d":"(539.8)"},{"v":-552.8200605139339,"d":"(552.8)"},{"v":-566.168340992272,"d":"(566.2)"},{"v":-579.8656568824066,"d":"(579.9)"},{"v":-593.9091608588255,"d":"(593.9)"},{"v":-608.3224358578327,"d":"(608.3)"},{"v":-623.0704189849567,"d":"(623.1)"},{"v":-638.205803824878,"d":"(638.2)"},{"v":-653.7252682792948,"d":"(653.7)"},{"v":-669.6552585556383,"d":"(669.7)"},{"v":-685.9561608357534,"d":"(686.0)"},{"v":-702.6872063381267,"d":"(702.7)"},{"v":-719.8445287153565,"d":"(719.8)"},{"v":-737.4577896530577,"d":"(737.5)"},{"v":-755.4822393931904,"d":"(755.5)"},{"v":-773.9844629826235,"d":"(774.0)"},{"v":-792.9599707870252,"d":"(793.0)"},{"v":-812.4420358938245,"d":"(812.4)"},{"v":-832.3801128402229,"d":"(832.4)"},{"v":-852.8490590206944,"d":"(852.8)"},{"v":-873.8436716418402,"d":"(873.8)"},{"v":-895.4012802924956,"d":"(895.4)"},{"v":-917.4647997776074,"d":"(917.5)"},{"v":-940.1183935469335,"d":"(940.1)"},{"v":-963.3560435026156,"d":"(963.4)"},{"$f":"+CD47-CD49","v":{"v":-987.219636154397,"d":"(987.2)"}},{"v":-1011.6447075629757,"d":"(1,011.6)"},{"v":-1036.725890613481,"d":"(1,036.7)"},{"v":-1062.4562358583937,"d":"(1,062.5)"},{"v":-1088.8827493823574,"d":"(1,088.9)"},{"v":-1115.932642422416,"d":"(1,115.9)"},{"v":-1143.7123266599494,"d":"(1,143.7)"},{"v":-1172.213789514429,"d":"(1,172.2)"},{"v":-1201.4897893160091,"d":"(1,201.5)"},{"v":-1231.4581457148015,"d":"(1,231.5)"},{"v":-1262.238522893003,"d":"(1,262.2)"},{"v":-1293.8216955381718,"d":"(1,293.8)"},{"v":-1326.266885672002,"d":"(1,326.3)"},{"v":-1359.4813185661646,"d":"(1,359.5)"},{"v":-1393.5995696284383,"d":"(1,393.6)"}]
[]
[null,"Capex"]
[]
[null,"Sensitivity",{"$nulls":5},{"$f":"+Inputs!L104","v":{"v":1,"d":"100%"}},null,null,"%"]
[]
[null,"Real CAPEX",{"$nulls":8},"MCAD",null,{"$f":"SUM(O57:GJ57)","v":{"v":-5221.850014325043,"d":"(5,222)"}},null,null,{"$f":"+IF(P$7<>O$7,INDEX(Inputs!$L$83:$L$99,P$7,1),O57*(1+P58))","v":{"v":-151.7685505574779,"d":"(151.8)"}},{"$f":"+IF(Q$7<>P$7,INDEX(Inputs!$L$83:$L$99,Q$7,1),P57*(1+Q58))","v":{"v":-116.53689014323585,"d":"(116.5)"}},{"$f":"+IF(R$7<>Q$7,INDEX(Inputs!$L$83:$L$99,R$7,1),Q57*(1+R58))","v":{"v":-89.48393270128301,"d":"(89.5)"}},{"$f":"+IF(S$7<>R$7,INDEX(Inputs!$L$83:$L$99,S$7,1),R57*(1+S58))","v":{"v":-68.71106824496397,"d":"(68.7)"}},{"$f":"+IF(T$7<>S$7,INDEX(Inputs!$L$83:$L$99,T$7,1),S57*(1+T58))","v":{"v":-70.69690220280468,"d":"(70.7)"}},{"$f":"+IF(U$7<>T$7,INDEX(Inputs!$L$83:$L$99,U$7,1),T57*(1+U58))","v":{"v":-72.7401291922026,"d":"(72.7)"}},{"$f":"+IF(V$7<>U$7,INDEX(Inputs!$L$83:$L$99,V$7,1),U57*(1+V58))","v":{"v":-74.8424079420048,"d":"(74.8)"}},{"$f":"+IF(W$7<>V$7,INDEX(Inputs!$L$83:$L$99,W$7,1),V57*(1+W58))","v":{"v":-77.00544512035188,"d":"(77.0)"}},{"$f":"+IF(X$7<>W$7,INDEX(Inputs!$L$83:$L$99,X$7,1),W57*(1+X58))","v":{"v":-79.2309967201823,"d":"(79.2)"}},{"$f":"+IF(Y$7<>X$7,INDEX(Inputs!$L$83:$L$99,Y$7,1),X57*(1+Y58))","v":{"v":-75.52974122640838,"d":"(75.5)"}},{"$f":"+IF(Z$7<>Y$7,INDEX(Inputs!$L$83:$L$99,Z$7,1),Y57*(1+Z58))","v":{"v":-72.0013889245326,"d":"(72.0)"}},{"$f":"+IF(AA$7<>Z$7,INDEX(Inputs!$L$83:$L$99,AA$7,1),Z57*(1+AA58))","v":{"v":-68.63786268672123,"d":"(68.6)"}},{"$f":"+IF(AB$7<>AA$7,INDEX(Inputs!$L$83:$L$99,AB$7,1),AA57*(1+AB58))","v":{"v":-65.43146270607559,"d":"(65.4)"}},{"$f":"+IF(AC$7<>AB$7,INDEX(Inputs!$L$83:$L$99,AC$7,1),AB57*(1+AC58))","v":{"v":-62.374848870182305,"d":"(62.4)"}},{"$f":"+IF(AD$7<>AC$7,INDEX(Inputs!$L$83:$L$99,AD$7,1),AC57*(1+AD58))","v":{"v":-61.969805406990375,"d":"(62.0)"}},{"$f":"+IF(AE$7<>AD$7,INDEX(Inputs!$L$83:$L$99,AE$7,1),AD57*(1+AE58))","v":{"v":-61.567392173932,"d":"(61.6)"}},{"$f":"+IF(AF$7<>AE$7,INDEX(Inputs!$L$83:$L$99,AF$7,1),AE57*(1+AF58))","v":{"v":-61.16759209108568,"d":"(61.2)"}},{"$f":"+IF(AG$7<>AF$7,INDEX(Inputs!$L$83:$L$99,AG$7,1),AF57*(1+AG58))","v":{"v":-60.77038818944178,"d":"(60.8)"}},{"$f":"+IF(AH$7<>AG$7,INDEX(Inputs!$L$83:$L$99,AH$7,1),AG57*(1+AH58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AI$7<>AH$7,INDEX(Inputs!$L$83:$L$99,AI$7,1),AH57*(1+AI58))","v":{"v":-61.4604992366144,"d":"(61.5)"}},{"$f":"+IF(AJ$7<>AI$7,INDEX(Inputs!$L$83:$L$99,AJ$7,1),AI57*(1+AJ58))","v":{"v":-62.5647236663161,"d":"(62.6)"}},{"$f":"+IF(AK$7<>AJ$7,INDEX(Inputs!$L$83:$L$99,AK$7,1),AJ57*(1+AK58))","v":{"v":-63.68878704308615,"d":"(63.7)"}},{"$f":"+IF(AL$7<>AK$7,INDEX(Inputs!$L$83:$L$99,AL$7,1),AK57*(1+AL58))","v":{"v":-64.8330458015498,"d":"(64.8)"}},{"$f":"+IF(AM$7<>AL$7,INDEX(Inputs!$L$83:$L$99,AM$7,1),AL57*(1+AM58))","v":{"v":-65.99786278018232,"d":"(66.0)"}},{"$f":"+IF(AN$7<>AM$7,INDEX(Inputs!$L$83:$L$99,AN$7,1),AM57*(1+AN58))","v":{"v":-64.83304580154979,"d":"(64.8)"}},{"$f":"+IF(AO$7<>AN$7,INDEX(Inputs!$L$83:$L$99,AO$7,1),AN57*(1+AO58))","v":{"v":-63.688787043086144,"d":"(63.7)"}},{"$f":"+IF(AP$7<>AO$7,INDEX(Inputs!$L$83:$L$99,AP$7,1),AO57*(1+AP58))","v":{"v":-62.5647236663161,"d":"(62.6)"}},{"$f":"+IF(AQ$7<>AP$7,INDEX(Inputs!$L$83:$L$99,AQ$7,1),AP57*(1+AQ58))","v":{"v":-61.46049923661441,"d":"(61.5)"}},{"$f":"+IF(AR$7<>AQ$7,INDEX(Inputs!$L$83:$L$99,AR$7,1),AQ57*(1+AR58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AS$7<>AR$7,INDEX(Inputs!$L$83:$L$99,AS$7,1),AR57*(1+AS58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AT$7<>AS$7,INDEX(Inputs!$L$83:$L$99,AT$7,1),AS57*(1+AT58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AU$7<>AT$7,INDEX(Inputs!$L$83:$L$99,AU$7,1),AT57*(1+AU58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AV$7<>AU$7,INDEX(Inputs!$L$83:$L$99,AV$7,1),AU57*(1+AV58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AW$7<>AV$7,INDEX(Inputs!$L$83:$L$99,AW$7,1),AV57*(1+AW58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AX$7<>AW$7,INDEX(Inputs!$L$83:$L$99,AX$7,1),AW57*(1+AX58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AY$7<>AX$7,INDEX(Inputs!$L$83:$L$99,AY$7,1),AX57*(1+AY58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(AZ$7<>AY$7,INDEX(Inputs!$L$83:$L$99,AZ$7,1),AY57*(1+AZ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BA$7<>AZ$7,INDEX(Inputs!$L$83:$L$99,BA$7,1),AZ57*(1+BA58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BB$7<>BA$7,INDEX(Inputs!$L$83:$L$99,BB$7,1),BA57*(1+BB58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BC$7<>BB$7,INDEX(Inputs!$L$83:$L$99,BC$7,1),BB57*(1+BC58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BD$7<>BC$7,INDEX(Inputs!$L$83:$L$99,BD$7,1),BC57*(1+BD58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BE$7<>BD$7,INDEX(Inputs!$L$83:$L$99,BE$7,1),BD57*(1+BE58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BF$7<>BE$7,INDEX(Inputs!$L$83:$L$99,BF$7,1),BE57*(1+BF58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BG$7<>BF$7,INDEX(Inputs!$L$83:$L$99,BG$7,1),BF57*(1+BG58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BH$7<>BG$7,INDEX(Inputs!$L$83:$L$99,BH$7,1),BG57*(1+BH58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BI$7<>BH$7,INDEX(Inputs!$L$83:$L$99,BI$7,1),BH57*(1+BI58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BJ$7<>BI$7,INDEX(Inputs!$L$83:$L$99,BJ$7,1),BI57*(1+BJ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BK$7<>BJ$7,INDEX(Inputs!$L$83:$L$99,BK$7,1),BJ57*(1+BK58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BL$7<>BK$7,INDEX(Inputs!$L$83:$L$99,BL$7,1),BK57*(1+BL58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BM$7<>BL$7,INDEX(Inputs!$L$83:$L$99,BM$7,1),BL57*(1+BM58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BN$7<>BM$7,INDEX(Inputs!$L$83:$L$99,BN$7,1),BM57*(1+BN58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BO$7<>BN$7,INDEX(Inputs!$L$83:$L$99,BO$7,1),BN57*(1+BO58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BP$7<>BO$7,INDEX(Inputs!$L$83:$L$99,BP$7,1),BO57*(1+BP58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BQ$7<>BP$7,INDEX(Inputs!$L$83:$L$99,BQ$7,1),BP57*(1+BQ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BR$7<>BQ$7,INDEX(Inputs!$L$83:$L$99,BR$7,1),BQ57*(1+BR58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BS$7<>BR$7,INDEX(Inputs!$L$83:$L$99,BS$7,1),BR57*(1+BS58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BT$7<>BS$7,INDEX(Inputs!$L$83:$L$99,BT$7,1),BS57*(1+BT58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BU$7<>BT$7,INDEX(Inputs!$L$83:$L$99,BU$7,1),BT57*(1+BU58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BV$7<>BU$7,INDEX(Inputs!$L$83:$L$99,BV$7,1),BU57*(1+BV58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BW$7<>BV$7,INDEX(Inputs!$L$83:$L$99,BW$7,1),BV57*(1+BW58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BX$7<>BW$7,INDEX(Inputs!$L$83:$L$99,BX$7,1),BW57*(1+BX58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BY$7<>BX$7,INDEX(Inputs!$L$83:$L$99,BY$7,1),BX57*(1+BY58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(BZ$7<>BY$7,INDEX(Inputs!$L$83:$L$99,BZ$7,1),BY57*(1+BZ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CA$7<>BZ$7,INDEX(Inputs!$L$83:$L$99,CA$7,1),BZ57*(1+CA58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CB$7<>CA$7,INDEX(Inputs!$L$83:$L$99,CB$7,1),CA57*(1+CB58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CC$7<>CB$7,INDEX(Inputs!$L$83:$L$99,CC$7,1),CB57*(1+CC58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CD$7<>CC$7,INDEX(Inputs!$L$83:$L$99,CD$7,1),CC57*(1+CD58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CE$7<>CD$7,INDEX(Inputs!$L$83:$L$99,CE$7,1),CD57*(1+CE58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CF$7<>CE$7,INDEX(Inputs!$L$83:$L$99,CF$7,1),CE57*(1+CF58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CG$7<>CF$7,INDEX(Inputs!$L$83:$L$99,CG$7,1),CF57*(1+CG58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CH$7<>CG$7,INDEX(Inputs!$L$83:$L$99,CH$7,1),CG57*(1+CH58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CI$7<>CH$7,INDEX(Inputs!$L$83:$L$99,CI$7,1),CH57*(1+CI58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CJ$7<>CI$7,INDEX(Inputs!$L$83:$L$99,CJ$7,1),CI57*(1+CJ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CK$7<>CJ$7,INDEX(Inputs!$L$83:$L$99,CK$7,1),CJ57*(1+CK58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CL$7<>CK$7,INDEX(Inputs!$L$83:$L$99,CL$7,1),CK57*(1+CL58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CM$7<>CL$7,INDEX(Inputs!$L$83:$L$99,CM$7,1),CL57*(1+CM58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CN$7<>CM$7,INDEX(Inputs!$L$83:$L$99,CN$7,1),CM57*(1+CN58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CO$7<>CN$7,INDEX(Inputs!$L$83:$L$99,CO$7,1),CN57*(1+CO58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CP$7<>CO$7,INDEX(Inputs!$L$83:$L$99,CP$7,1),CO57*(1+CP58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CQ$7<>CP$7,INDEX(Inputs!$L$83:$L$99,CQ$7,1),CP57*(1+CQ58))","v":{"v":-60.37576361018231,"d":"(60.4)"}},{"$f":"+IF(CR$7<>CQ$7,INDEX(Inputs!$L$83:$L$99,CR$7,1),CQ57*(1+CR58))","v":{"v":-60.37576361018231,"d":"(60.4)"}}]
[null,"Growth",{"$nulls":14},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,P$7+1,1)/INDEX(Inputs!$L$83:$L$99,P$7,1),1/(INDEX(Inputs!$B$83:$B$99,P$7+1,1)-INDEX(Inputs!$B$83:$B$99,P$7,1)))-1","v":{"v":-0.23214071877756448,"d":"-23.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,Q$7+1,1)/INDEX(Inputs!$L$83:$L$99,Q$7,1),1/(INDEX(Inputs!$B$83:$B$99,Q$7+1,1)-INDEX(Inputs!$B$83:$B$99,Q$7,1)))-1","v":{"v":-0.23214071877756448,"d":"-23.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,R$7+1,1)/INDEX(Inputs!$L$83:$L$99,R$7,1),1/(INDEX(Inputs!$B$83:$B$99,R$7+1,1)-INDEX(Inputs!$B$83:$B$99,R$7,1)))-1","v":{"v":-0.23214071877756448,"d":"-23.2%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,S$7+1,1)/INDEX(Inputs!$L$83:$L$99,S$7,1),1/(INDEX(Inputs!$B$83:$B$99,S$7+1,1)-INDEX(Inputs!$B$83:$B$99,S$7,1)))-1","v":{"v":0.02890122375569759,"d":"2.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,T$7+1,1)/INDEX(Inputs!$L$83:$L$99,T$7,1),1/(INDEX(Inputs!$B$83:$B$99,T$7+1,1)-INDEX(Inputs!$B$83:$B$99,T$7,1)))-1","v":{"v":0.02890122375569759,"d":"2.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,U$7+1,1)/INDEX(Inputs!$L$83:$L$99,U$7,1),1/(INDEX(Inputs!$B$83:$B$99,U$7+1,1)-INDEX(Inputs!$B$83:$B$99,U$7,1)))-1","v":{"v":0.02890122375569759,"d":"2.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,V$7+1,1)/INDEX(Inputs!$L$83:$L$99,V$7,1),1/(INDEX(Inputs!$B$83:$B$99,V$7+1,1)-INDEX(Inputs!$B$83:$B$99,V$7,1)))-1","v":{"v":0.02890122375569759,"d":"2.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,W$7+1,1)/INDEX(Inputs!$L$83:$L$99,W$7,1),1/(INDEX(Inputs!$B$83:$B$99,W$7+1,1)-INDEX(Inputs!$B$83:$B$99,W$7,1)))-1","v":{"v":0.02890122375569759,"d":"2.9%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,X$7+1,1)/INDEX(Inputs!$L$83:$L$99,X$7,1),1/(INDEX(Inputs!$B$83:$B$99,X$7+1,1)-INDEX(Inputs!$B$83:$B$99,X$7,1)))-1","v":{"v":-0.04671474103557649,"d":"-4.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,Y$7+1,1)/INDEX(Inputs!$L$83:$L$99,Y$7,1),1/(INDEX(Inputs!$B$83:$B$99,Y$7+1,1)-INDEX(Inputs!$B$83:$B$99,Y$7,1)))-1","v":{"v":-0.04671474103557649,"d":"-4.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,Z$7+1,1)/INDEX(Inputs!$L$83:$L$99,Z$7,1),1/(INDEX(Inputs!$B$83:$B$99,Z$7+1,1)-INDEX(Inputs!$B$83:$B$99,Z$7,1)))-1","v":{"v":-0.04671474103557649,"d":"-4.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AA$7+1,1)/INDEX(Inputs!$L$83:$L$99,AA$7,1),1/(INDEX(Inputs!$B$83:$B$99,AA$7+1,1)-INDEX(Inputs!$B$83:$B$99,AA$7,1)))-1","v":{"v":-0.04671474103557649,"d":"-4.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AB$7+1,1)/INDEX(Inputs!$L$83:$L$99,AB$7,1),1/(INDEX(Inputs!$B$83:$B$99,AB$7+1,1)-INDEX(Inputs!$B$83:$B$99,AB$7,1)))-1","v":{"v":-0.04671474103557649,"d":"-4.7%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AC$7+1,1)/INDEX(Inputs!$L$83:$L$99,AC$7,1),1/(INDEX(Inputs!$B$83:$B$99,AC$7+1,1)-INDEX(Inputs!$B$83:$B$99,AC$7,1)))-1","v":{"v":-0.006493698510355195,"d":"-0.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AD$7+1,1)/INDEX(Inputs!$L$83:$L$99,AD$7,1),1/(INDEX(Inputs!$B$83:$B$99,AD$7+1,1)-INDEX(Inputs!$B$83:$B$99,AD$7,1)))-1","v":{"v":-0.006493698510355195,"d":"-0.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AE$7+1,1)/INDEX(Inputs!$L$83:$L$99,AE$7,1),1/(INDEX(Inputs!$B$83:$B$99,AE$7+1,1)-INDEX(Inputs!$B$83:$B$99,AE$7,1)))-1","v":{"v":-0.006493698510355195,"d":"-0.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AF$7+1,1)/INDEX(Inputs!$L$83:$L$99,AF$7,1),1/(INDEX(Inputs!$B$83:$B$99,AF$7+1,1)-INDEX(Inputs!$B$83:$B$99,AF$7,1)))-1","v":{"v":-0.006493698510355195,"d":"-0.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AG$7+1,1)/INDEX(Inputs!$L$83:$L$99,AG$7,1),1/(INDEX(Inputs!$B$83:$B$99,AG$7+1,1)-INDEX(Inputs!$B$83:$B$99,AG$7,1)))-1","v":{"v":-0.006493698510355195,"d":"-0.6%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AH$7+1,1)/INDEX(Inputs!$L$83:$L$99,AH$7,1),1/(INDEX(Inputs!$B$83:$B$99,AH$7+1,1)-INDEX(Inputs!$B$83:$B$99,AH$7,1)))-1","v":{"v":0.017966408399166856,"d":"1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AI$7+1,1)/INDEX(Inputs!$L$83:$L$99,AI$7,1),1/(INDEX(Inputs!$B$83:$B$99,AI$7+1,1)-INDEX(Inputs!$B$83:$B$99,AI$7,1)))-1","v":{"v":0.017966408399166856,"d":"1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AJ$7+1,1)/INDEX(Inputs!$L$83:$L$99,AJ$7,1),1/(INDEX(Inputs!$B$83:$B$99,AJ$7+1,1)-INDEX(Inputs!$B$83:$B$99,AJ$7,1)))-1","v":{"v":0.017966408399166856,"d":"1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AK$7+1,1)/INDEX(Inputs!$L$83:$L$99,AK$7,1),1/(INDEX(Inputs!$B$83:$B$99,AK$7+1,1)-INDEX(Inputs!$B$83:$B$99,AK$7,1)))-1","v":{"v":0.017966408399166856,"d":"1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AL$7+1,1)/INDEX(Inputs!$L$83:$L$99,AL$7,1),1/(INDEX(Inputs!$B$83:$B$99,AL$7+1,1)-INDEX(Inputs!$B$83:$B$99,AL$7,1)))-1","v":{"v":0.017966408399166856,"d":"1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AM$7+1,1)/INDEX(Inputs!$L$83:$L$99,AM$7,1),1/(INDEX(Inputs!$B$83:$B$99,AM$7+1,1)-INDEX(Inputs!$B$83:$B$99,AM$7,1)))-1","v":{"v":-0.017649313622657092,"d":"-1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AN$7+1,1)/INDEX(Inputs!$L$83:$L$99,AN$7,1),1/(INDEX(Inputs!$B$83:$B$99,AN$7+1,1)-INDEX(Inputs!$B$83:$B$99,AN$7,1)))-1","v":{"v":-0.017649313622657092,"d":"-1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AO$7+1,1)/INDEX(Inputs!$L$83:$L$99,AO$7,1),1/(INDEX(Inputs!$B$83:$B$99,AO$7+1,1)-INDEX(Inputs!$B$83:$B$99,AO$7,1)))-1","v":{"v":-0.017649313622657092,"d":"-1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AP$7+1,1)/INDEX(Inputs!$L$83:$L$99,AP$7,1),1/(INDEX(Inputs!$B$83:$B$99,AP$7+1,1)-INDEX(Inputs!$B$83:$B$99,AP$7,1)))-1","v":{"v":-0.017649313622657092,"d":"-1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AQ$7+1,1)/INDEX(Inputs!$L$83:$L$99,AQ$7,1),1/(INDEX(Inputs!$B$83:$B$99,AQ$7+1,1)-INDEX(Inputs!$B$83:$B$99,AQ$7,1)))-1","v":{"v":-0.017649313622657092,"d":"-1.8%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AR$7+1,1)/INDEX(Inputs!$L$83:$L$99,AR$7,1),1/(INDEX(Inputs!$B$83:$B$99,AR$7+1,1)-INDEX(Inputs!$B$83:$B$99,AR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AS$7+1,1)/INDEX(Inputs!$L$83:$L$99,AS$7,1),1/(INDEX(Inputs!$B$83:$B$99,AS$7+1,1)-INDEX(Inputs!$B$83:$B$99,AS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AT$7+1,1)/INDEX(Inputs!$L$83:$L$99,AT$7,1),1/(INDEX(Inputs!$B$83:$B$99,AT$7+1,1)-INDEX(Inputs!$B$83:$B$99,AT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AU$7+1,1)/INDEX(Inputs!$L$83:$L$99,AU$7,1),1/(INDEX(Inputs!$B$83:$B$99,AU$7+1,1)-INDEX(Inputs!$B$83:$B$99,AU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AV$7+1,1)/INDEX(Inputs!$L$83:$L$99,AV$7,1),1/(INDEX(Inputs!$B$83:$B$99,AV$7+1,1)-INDEX(Inputs!$B$83:$B$99,AV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AW$7+1,1)/INDEX(Inputs!$L$83:$L$99,AW$7,1),1/(INDEX(Inputs!$B$83:$B$99,AW$7+1,1)-INDEX(Inputs!$B$83:$B$99,AW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AX$7+1,1)/INDEX(Inputs!$L$83:$L$99,AX$7,1),1/(INDEX(Inputs!$B$83:$B$99,AX$7+1,1)-INDEX(Inputs!$B$83:$B$99,AX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AY$7+1,1)/INDEX(Inputs!$L$83:$L$99,AY$7,1),1/(INDEX(Inputs!$B$83:$B$99,AY$7+1,1)-INDEX(Inputs!$B$83:$B$99,AY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,AZ$7+1,1)/INDEX(Inputs!$L$83:$L$99,AZ$7,1),1/(INDEX(Inputs!$B$83:$B$99,AZ$7+1,1)-INDEX(Inputs!$B$83:$B$99,AZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BA$7+1,1)/INDEX(Inputs!$L$83:$L$99,BA$7,1),1/(INDEX(Inputs!$B$83:$B$99,BA$7+1,1)-INDEX(Inputs!$B$83:$B$99,BA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BB$7+1,1)/INDEX(Inputs!$L$83:$L$99,BB$7,1),1/(INDEX(Inputs!$B$83:$B$99,BB$7+1,1)-INDEX(Inputs!$B$83:$B$99,BB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BC$7+1,1)/INDEX(Inputs!$L$83:$L$99,BC$7,1),1/(INDEX(Inputs!$B$83:$B$99,BC$7+1,1)-INDEX(Inputs!$B$83:$B$99,BC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BD$7+1,1)/INDEX(Inputs!$L$83:$L$99,BD$7,1),1/(INDEX(Inputs!$B$83:$B$99,BD$7+1,1)-INDEX(Inputs!$B$83:$B$99,BD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BE$7+1,1)/INDEX(Inputs!$L$83:$L$99,BE$7,1),1/(INDEX(Inputs!$B$83:$B$99,BE$7+1,1)-INDEX(Inputs!$B$83:$B$99,BE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BF$7+1,1)/INDEX(Inputs!$L$83:$L$99,BF$7,1),1/(INDEX(Inputs!$B$83:$B$99,BF$7+1,1)-INDEX(Inputs!$B$83:$B$99,BF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BG$7+1,1)/INDEX(Inputs!$L$83:$L$99,BG$7,1),1/(INDEX(Inputs!$B$83:$B$99,BG$7+1,1)-INDEX(Inputs!$B$83:$B$99,BG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BH$7+1,1)/INDEX(Inputs!$L$83:$L$99,BH$7,1),1/(INDEX(Inputs!$B$83:$B$99,BH$7+1,1)-INDEX(Inputs!$B$83:$B$99,BH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BI$7+1,1)/INDEX(Inputs!$L$83:$L$99,BI$7,1),1/(INDEX(Inputs!$B$83:$B$99,BI$7+1,1)-INDEX(Inputs!$B$83:$B$99,BI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BJ$7+1,1)/INDEX(Inputs!$L$83:$L$99,BJ$7,1),1/(INDEX(Inputs!$B$83:$B$99,BJ$7+1,1)-INDEX(Inputs!$B$83:$B$99,BJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BK$7+1,1)/INDEX(Inputs!$L$83:$L$99,BK$7,1),1/(INDEX(Inputs!$B$83:$B$99,BK$7+1,1)-INDEX(Inputs!$B$83:$B$99,BK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BL$7+1,1)/INDEX(Inputs!$L$83:$L$99,BL$7,1),1/(INDEX(Inputs!$B$83:$B$99,BL$7+1,1)-INDEX(Inputs!$B$83:$B$99,BL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BM$7+1,1)/INDEX(Inputs!$L$83:$L$99,BM$7,1),1/(INDEX(Inputs!$B$83:$B$99,BM$7+1,1)-INDEX(Inputs!$B$83:$B$99,BM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BN$7+1,1)/INDEX(Inputs!$L$83:$L$99,BN$7,1),1/(INDEX(Inputs!$B$83:$B$99,BN$7+1,1)-INDEX(Inputs!$B$83:$B$99,BN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BO$7+1,1)/INDEX(Inputs!$L$83:$L$99,BO$7,1),1/(INDEX(Inputs!$B$83:$B$99,BO$7+1,1)-INDEX(Inputs!$B$83:$B$99,BO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BP$7+1,1)/INDEX(Inputs!$L$83:$L$99,BP$7,1),1/(INDEX(Inputs!$B$83:$B$99,BP$7+1,1)-INDEX(Inputs!$B$83:$B$99,BP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BQ$7+1,1)/INDEX(Inputs!$L$83:$L$99,BQ$7,1),1/(INDEX(Inputs!$B$83:$B$99,BQ$7+1,1)-INDEX(Inputs!$B$83:$B$99,BQ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BR$7+1,1)/INDEX(Inputs!$L$83:$L$99,BR$7,1),1/(INDEX(Inputs!$B$83:$B$99,BR$7+1,1)-INDEX(Inputs!$B$83:$B$99,BR$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BS$7+1,1)/INDEX(Inputs!$L$83:$L$99,BS$7,1),1/(INDEX(Inputs!$B$83:$B$99,BS$7+1,1)-INDEX(Inputs!$B$83:$B$99,BS$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BT$7+1,1)/INDEX(Inputs!$L$83:$L$99,BT$7,1),1/(INDEX(Inputs!$B$83:$B$99,BT$7+1,1)-INDEX(Inputs!$B$83:$B$99,BT$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BU$7+1,1)/INDEX(Inputs!$L$83:$L$99,BU$7,1),1/(INDEX(Inputs!$B$83:$B$99,BU$7+1,1)-INDEX(Inputs!$B$83:$B$99,BU$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BV$7+1,1)/INDEX(Inputs!$L$83:$L$99,BV$7,1),1/(INDEX(Inputs!$B$83:$B$99,BV$7+1,1)-INDEX(Inputs!$B$83:$B$99,BV$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BW$7+1,1)/INDEX(Inputs!$L$83:$L$99,BW$7,1),1/(INDEX(Inputs!$B$83:$B$99,BW$7+1,1)-INDEX(Inputs!$B$83:$B$99,BW$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BX$7+1,1)/INDEX(Inputs!$L$83:$L$99,BX$7,1),1/(INDEX(Inputs!$B$83:$B$99,BX$7+1,1)-INDEX(Inputs!$B$83:$B$99,BX$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BY$7+1,1)/INDEX(Inputs!$L$83:$L$99,BY$7,1),1/(INDEX(Inputs!$B$83:$B$99,BY$7+1,1)-INDEX(Inputs!$B$83:$B$99,BY$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,BZ$7+1,1)/INDEX(Inputs!$L$83:$L$99,BZ$7,1),1/(INDEX(Inputs!$B$83:$B$99,BZ$7+1,1)-INDEX(Inputs!$B$83:$B$99,BZ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CA$7+1,1)/INDEX(Inputs!$L$83:$L$99,CA$7,1),1/(INDEX(Inputs!$B$83:$B$99,CA$7+1,1)-INDEX(Inputs!$B$83:$B$99,CA$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CB$7+1,1)/INDEX(Inputs!$L$83:$L$99,CB$7,1),1/(INDEX(Inputs!$B$83:$B$99,CB$7+1,1)-INDEX(Inputs!$B$83:$B$99,CB$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CC$7+1,1)/INDEX(Inputs!$L$83:$L$99,CC$7,1),1/(INDEX(Inputs!$B$83:$B$99,CC$7+1,1)-INDEX(Inputs!$B$83:$B$99,CC$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CD$7+1,1)/INDEX(Inputs!$L$83:$L$99,CD$7,1),1/(INDEX(Inputs!$B$83:$B$99,CD$7+1,1)-INDEX(Inputs!$B$83:$B$99,CD$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CE$7+1,1)/INDEX(Inputs!$L$83:$L$99,CE$7,1),1/(INDEX(Inputs!$B$83:$B$99,CE$7+1,1)-INDEX(Inputs!$B$83:$B$99,CE$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CF$7+1,1)/INDEX(Inputs!$L$83:$L$99,CF$7,1),1/(INDEX(Inputs!$B$83:$B$99,CF$7+1,1)-INDEX(Inputs!$B$83:$B$99,CF$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CG$7+1,1)/INDEX(Inputs!$L$83:$L$99,CG$7,1),1/(INDEX(Inputs!$B$83:$B$99,CG$7+1,1)-INDEX(Inputs!$B$83:$B$99,CG$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CH$7+1,1)/INDEX(Inputs!$L$83:$L$99,CH$7,1),1/(INDEX(Inputs!$B$83:$B$99,CH$7+1,1)-INDEX(Inputs!$B$83:$B$99,CH$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CI$7+1,1)/INDEX(Inputs!$L$83:$L$99,CI$7,1),1/(INDEX(Inputs!$B$83:$B$99,CI$7+1,1)-INDEX(Inputs!$B$83:$B$99,CI$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CJ$7+1,1)/INDEX(Inputs!$L$83:$L$99,CJ$7,1),1/(INDEX(Inputs!$B$83:$B$99,CJ$7+1,1)-INDEX(Inputs!$B$83:$B$99,CJ$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CK$7+1,1)/INDEX(Inputs!$L$83:$L$99,CK$7,1),1/(INDEX(Inputs!$B$83:$B$99,CK$7+1,1)-INDEX(Inputs!$B$83:$B$99,CK$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CL$7+1,1)/INDEX(Inputs!$L$83:$L$99,CL$7,1),1/(INDEX(Inputs!$B$83:$B$99,CL$7+1,1)-INDEX(Inputs!$B$83:$B$99,CL$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CM$7+1,1)/INDEX(Inputs!$L$83:$L$99,CM$7,1),1/(INDEX(Inputs!$B$83:$B$99,CM$7+1,1)-INDEX(Inputs!$B$83:$B$99,CM$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CN$7+1,1)/INDEX(Inputs!$L$83:$L$99,CN$7,1),1/(INDEX(Inputs!$B$83:$B$99,CN$7+1,1)-INDEX(Inputs!$B$83:$B$99,CN$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CO$7+1,1)/INDEX(Inputs!$L$83:$L$99,CO$7,1),1/(INDEX(Inputs!$B$83:$B$99,CO$7+1,1)-INDEX(Inputs!$B$83:$B$99,CO$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CP$7+1,1)/INDEX(Inputs!$L$83:$L$99,CP$7,1),1/(INDEX(Inputs!$B$83:$B$99,CP$7+1,1)-INDEX(Inputs!$B$83:$B$99,CP$7,1)))-1","v":{"v":0,"d":"0.0%"}},{"$f":"+POWER(INDEX(Inputs!$L$83:$L$99,CQ$7+1,1)/INDEX(Inputs!$L$83:$L$99,CQ$7,1),1/(INDEX(Inputs!$B$83:$B$99,CQ$7+1,1)-INDEX(Inputs!$B$83:$B$99,CQ$7,1)))-1","v":{"v":0,"d":"0.0%"}}]
[null,"Nominal CAPEX",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P59:CS59)","v":{"v":-12775.542124233678,"d":"(12,776)"}},null,null,{"$f":"P57*P$24*$H$55","v":{"v":-156.81728316032297,"d":"(156.8)"}},{"$f":"Q57*Q$24*$H$55","v":{"v":-122.82187845735555,"d":"(122.8)"}},{"$f":"R57*R$24*$H$55","v":{"v":-96.19611769686746,"d":"(96.2)"}},{"v":-75.34238342692757,"d":"(75.3)"},{"v":-79.07026791880949,"d":"(79.1)"},{"v":-82.98260533284105,"d":"(83.0)"},{"v":-87.08852226094415,"d":"(87.1)"},{"v":-91.39759687194797,"d":"(91.4)"},{"v":-95.91988125527479,"d":"(95.9)"},{"v":-93.26778901911679,"d":"(93.3)"},{"v":-90.68902457629054,"d":"(90.7)"},{"v":-88.18156048400888,"d":"(88.2)"},{"v":-85.74342535632309,"d":"(85.7)"},{"v":-83.37270231420518,"d":"(83.4)"},{"v":-84.4879312238108,"d":"(84.5)"},{"v":-85.61807791209334,"d":"(85.6)"},{"v":-86.76334192563803,"d":"(86.8)"},{"v":-87.92392548025052,"d":"(87.9)"},{"v":-89.10003349666157,"d":"(89.1)"},{"v":-92.51485790857888,"d":"(92.5)"},{"v":-96.0605579813304,"d":"(96.1)"},{"v":-99.74214962101632,"d":"(99.7)"},{"v":-103.56484097203268,"d":"(103.6)"},{"v":-107.53403978474559,"d":"(107.5)"},{"v":-107.74886054730278,"d":"(107.7)"},{"v":-107.96411045731989,"d":"(108.0)"},{"v":-108.1797903721048,"d":"(108.2)"},{"v":-108.39590115067813,"d":"(108.4)"},{"v":-108.61244365377642,"d":"(108.6)"},{"v":-110.78469252685196,"d":"(110.8)"},{"v":-113.00038637738899,"d":"(113.0)"},{"v":-115.2603941049368,"d":"(115.3)"},{"v":-117.56560198703552,"d":"(117.6)"},{"v":-119.91691402677624,"d":"(119.9)"},{"v":-122.31525230731175,"d":"(122.3)"},{"v":-124.761557353458,"d":"(124.8)"},{"v":-127.25678850052716,"d":"(127.3)"},{"v":-129.8019242705377,"d":"(129.8)"},{"v":-132.39796275594847,"d":"(132.4)"},{"v":-135.04592201106743,"d":"(135.0)"},{"v":-137.7468404512888,"d":"(137.7)"},{"v":-140.50177726031455,"d":"(140.5)"},{"v":-143.31181280552087,"d":"(143.3)"},{"v":-146.1780490616313,"d":"(146.2)"},{"v":-149.10161004286394,"d":"(149.1)"},{"v":-152.08364224372121,"d":"(152.1)"},{"v":-155.1253150885956,"d":"(155.1)"},{"v":-158.22782139036752,"d":"(158.2)"},{"v":-161.39237781817488,"d":"(161.4)"},{"v":-164.6202253745384,"d":"(164.6)"},{"v":-167.91262988202917,"d":"(167.9)"},{"v":-171.27088247966975,"d":"(171.3)"},{"v":-174.69630012926316,"d":"(174.7)"},{"v":-178.19022613184842,"d":"(178.2)"},{"v":-181.75403065448538,"d":"(181.8)"},{"v":-185.3891112675751,"d":"(185.4)"},{"v":-189.0968934929266,"d":"(189.1)"},{"v":-192.87883136278512,"d":"(192.9)"},{"v":-196.73640799004085,"d":"(196.7)"},{"v":-200.67113614984166,"d":"(200.7)"},{"v":-204.68455887283847,"d":"(204.7)"},{"v":-208.77825005029524,"d":"(208.8)"},{"v":-212.95381505130115,"d":"(213.0)"},{"v":-217.21289135232718,"d":"(217.2)"},{"v":-221.55714917937374,"d":"(221.6)"},{"v":-225.98829216296122,"d":"(226.0)"},{"$f":"CD57*CD$24*$H$55","v":{"v":-230.50805800622044,"d":"(230.5)"}},{"v":-235.11821916634486,"d":"(235.1)"},{"v":-239.82058354967177,"d":"(239.8)"},{"v":-244.6169952206652,"d":"(244.6)"},{"v":-249.50933512507854,"d":"(249.5)"},{"v":-254.4995218275801,"d":"(254.5)"},{"v":-259.58951226413177,"d":"(259.6)"},{"v":-264.7813025094144,"d":"(264.8)"},{"v":-270.07692855960266,"d":"(270.1)"},{"v":-275.47846713079474,"d":"(275.5)"},{"v":-280.98803647341066,"d":"(281.0)"},{"v":-286.6077972028788,"d":"(286.6)"},{"v":-292.3399531469364,"d":"(292.3)"},{"v":-298.1867522098752,"d":"(298.2)"},{"v":-304.1504872540727,"d":"(304.2)"}]
[]
[null,"Ancillary Calculations "]
[]
[null,"Accounts Receivable - Working Capital"]
[]
[null,"Net Accounts Receivable "]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"O69","v":{"v":194.05000000000004,"d":"194.1"}},{"v":218.00000000000003,"d":"218.0"},{"$f":"Q69","v":{"v":230.29288333109227,"d":"230.3"}},{"$f":"R69","v":{"v":241.37566819818252,"d":"241.4"}},{"$f":"S69","v":{"v":252.88144941288618,"d":"252.9"}},{"$f":"T69","v":{"v":267.9192140692649,"d":"267.9"}},{"$f":"U69","v":{"v":283.9800069559078,"d":"284.0"}},{"$f":"V69","v":{"v":301.02682701157846,"d":"301.0"}},{"$f":"W69","v":{"v":319.060315914762,"d":"319.1"}},{"$f":"X69","v":{"v":338.19249980205797,"d":"338.2"}},{"$f":"Y69","v":{"v":356.7549564344187,"d":"356.8"}},{"$f":"Z69","v":{"v":376.28553802276934,"d":"376.3"}},{"$f":"AA69","v":{"v":396.8363769493693,"d":"396.8"}},{"$f":"AB69","v":{"v":418.5321797825498,"d":"418.5"}},{"$f":"AC69","v":{"v":441.4150970973906,"d":"441.4"}},{"$f":"AD69","v":{"v":459.9726215437948,"d":"460.0"}},{"$f":"AE69","v":{"v":479.0188821095051,"d":"479.0"}},{"$f":"AF69","v":{"v":498.870773160843,"d":"498.9"}},{"$f":"AG69","v":{"v":519.5461067806436,"d":"519.5"}},{"$f":"AH69","v":{"v":541.1102378535539,"d":"541.1"}},{"$f":"AI69","v":{"v":562.81949763458,"d":"562.8"}},{"$f":"AJ69","v":{"v":585.4022776388266,"d":"585.4"}},{"$f":"AK69","v":{"v":608.8912862755038,"d":"608.9"}},{"$f":"AL69","v":{"v":633.3601152927521,"d":"633.4"}},{"$f":"AM69","v":{"v":658.7361814272234,"d":"658.7"}},{"$f":"AN69","v":{"v":681.9568072752645,"d":"682.0"}},{"$f":"AO69","v":{"v":705.8612686529291,"d":"705.9"}},{"$f":"AP69","v":{"v":730.640964168408,"d":"730.6"}},{"$f":"AQ69","v":{"v":756.2030110631135,"d":"756.2"}},{"$f":"AR69","v":{"v":782.7017623433392,"d":"782.7"}},{"$f":"AS69","v":{"v":811.2799791298428,"d":"811.3"}},{"$f":"AT69","v":{"v":841.0003991948356,"d":"841.0"}},{"$f":"AU69","v":{"v":871.7110461464036,"d":"871.7"}},{"$f":"AV69","v":{"v":903.5921999507782,"d":"903.6"}},{"$f":"AW69","v":{"v":936.6414387011413,"d":"936.6"}},{"$f":"AX69","v":{"v":965.23070304463,"d":"965.2"}},{"$f":"AY69","v":{"v":994.3349779472461,"d":"994.3"}},{"$f":"AZ69","v":{"v":1024.3619446547968,"d":"1,024.4"}},{"$f":"BA69","v":{"v":1055.2975921955945,"d":"1,055.3"}},{"$f":"BB69","v":{"v":1087.231656277708,"d":"1,087.2"}},{"$f":"BC69","v":{"v":1120.0027707889737,"d":"1,120.0"}},{"$f":"BD69","v":{"v":1153.8241543351899,"d":"1,153.8"}},{"$f":"BE69","v":{"v":1188.6695285853516,"d":"1,188.7"}},{"$f":"BF69","v":{"v":1224.639522462377,"d":"1,224.6"}},{"$f":"BG69","v":{"v":1261.5523567708083,"d":"1,261.6"}},{"$f":"BH69","v":{"v":1299.6481965606065,"d":"1,299.6"}},{"$f":"BI69","v":{"v":1338.8974423251948,"d":"1,338.9"}},{"$f":"BJ69","v":{"v":1379.413440795951,"d":"1,379.4"}},{"$f":"BK69","v":{"v":1420.9914389325313,"d":"1,421.0"}},{"$f":"BL69","v":{"v":1463.9019546235445,"d":"1,463.9"}},{"$f":"BM69","v":{"v":1508.1116474806852,"d":"1,508.1"}},{"$f":"BN69","v":{"v":1553.7481893631932,"d":"1,553.7"}},{"$f":"BO69","v":{"v":1600.5809498768083,"d":"1,600.6"}},{"$f":"BP69","v":{"v":1648.9146358390683,"d":"1,648.9"}},{"$f":"BQ69","v":{"v":1698.711693195164,"d":"1,698.7"}},{"$f":"BR69","v":{"v":1750.1159293883597,"d":"1,750.1"}},{"$f":"BS69","v":{"v":1802.8675662064857,"d":"1,802.9"}},{"$f":"BT69","v":{"v":1857.3098203038348,"d":"1,857.3"}},{"$f":"BU69","v":{"v":1913.4003914222392,"d":"1,913.4"}},{"$f":"BV69","v":{"v":1971.3012618564803,"d":"1,971.3"}},{"$f":"BW69","v":{"v":2030.7198217806272,"d":"2,030.7"}},{"$f":"BX69","v":{"v":2092.0426646839096,"d":"2,092.0"}},{"$f":"BY69","v":{"v":2155.2221442642162,"d":"2,155.2"}},{"$f":"BZ69","v":{"v":2220.4407146645767,"d":"2,220.4"}},{"$f":"CA69","v":{"v":2287.368785079376,"d":"2,287.4"}},{"$f":"CB69","v":{"v":2356.4418079379902,"d":"2,356.4"}},{"$f":"CC69","v":{"v":2427.6061152439756,"d":"2,427.6"}},{"$f":"CD69","v":{"v":2501.0672202872506,"d":"2,501.1"}},{"$f":"CE69","v":{"v":2576.4538775062506,"d":"2,576.5"}},{"$f":"CF69","v":{"v":2654.256573221966,"d":"2,654.3"}},{"$f":"CG69","v":{"v":2734.414856702341,"d":"2,734.4"}},{"$f":"CH69","v":{"v":2817.1602146740206,"d":"2,817.2"}},{"$f":"CI69","v":{"v":2902.074482356216,"d":"2,902.1"}},{"$f":"CJ69","v":{"v":2989.710135323404,"d":"2,989.7"}},{"$f":"CK69","v":{"v":3079.9990828837745,"d":"3,080.0"}},{"$f":"CL69","v":{"v":3173.202067807947,"d":"3,173.2"}},{"$f":"CM69","v":{"v":3268.848076292671,"d":"3,268.8"}},{"$f":"CN69","v":{"v":3367.5594075689996,"d":"3,367.6"}},{"$f":"CO69","v":{"v":3469.25936542245,"d":"3,469.3"}},{"$f":"CP69","v":{"v":3574.241646141433,"d":"3,574.2"}},{"$f":"CQ69","v":{"v":3681.975707669213,"d":"3,682.0"}}]
[null,"PDA",{"$nulls":8},"MCAD",null,{"$f":"SUM(O67:GJ67)","v":{"v":-21290.100406878497,"d":"(21,290)"}},null,null,{"$f":"-P$49","v":{"v":-26.6,"d":"(26.6)"}},{"$f":"-Q$49","v":{"v":-42.49610475391924,"d":"(42.5)"}},{"v":-44.541218696931956,"d":"(44.5)"},{"v":-46.66438844800393,"d":"(46.7)"},{"v":-49.439317542028505,"d":"(49.4)"},{"v":-52.40302674167632,"d":"(52.4)"},{"v":-55.54868821557209,"d":"(55.5)"},{"v":-58.8764203730897,"d":"(58.9)"},{"v":-62.40689547455805,"d":"(62.4)"},{"v":-65.83223841233689,"d":"(65.8)"},{"v":-69.43623011663225,"d":"(69.4)"},{"v":-73.22849061193433,"d":"(73.2)"},{"v":-77.23203208739397,"d":"(77.2)"},{"v":-81.45463261773115,"d":"(81.5)"},{"v":-84.87906541583028,"d":"(84.9)"},{"v":-88.39368502744549,"d":"(88.4)"},{"v":-92.05696818877601,"d":"(92.1)"},{"v":-95.8722017757648,"d":"(95.9)"},{"v":-99.85144577039637,"d":"(99.9)"},{"v":-103.85747046573252,"d":"(103.9)"},{"v":-108.02468645093272,"d":"(108.0)"},{"v":-112.35912943133019,"d":"(112.4)"},{"v":-116.87437934301659,"d":"(116.9)"},{"v":-121.55704234629525,"d":"(121.6)"},{"v":-125.84196046541584,"d":"(125.8)"},{"v":-130.2530672269338,"d":"(130.3)"},{"v":-134.82568154815908,"d":"(134.8)"},{"v":-139.54266370952377,"d":"(139.5)"},{"v":-144.43249657784358,"d":"(144.4)"},{"v":-149.70605465168748,"d":"(149.7)"},{"v":-155.1903842850813,"d":"(155.2)"},{"v":-160.85744116950158,"d":"(160.9)"},{"v":-166.74049249158122,"d":"(166.7)"},{"v":-172.83909133518299,"d":"(172.8)"},{"v":-178.11468802234452,"d":"(178.1)"},{"v":-183.485319963542,"d":"(183.5)"},{"v":-189.02621686052504,"d":"(189.0)"},{"v":-194.7347932590149,"d":"(194.7)"},{"v":-200.62760815117466,"d":"(200.6)"},{"v":-206.67488453692047,"d":"(206.7)"},{"v":-212.91596779278518,"d":"(212.9)"},{"v":-219.34600876020602,"d":"(219.3)"},{"v":-225.98357656380273,"d":"(226.0)"},{"v":-232.79512736313814,"d":"(232.8)"},{"v":-239.8249789806901,"d":"(239.8)"},{"v":-247.06766939907473,"d":"(247.1)"},{"v":-254.54411456888695,"d":"(254.5)"},{"v":-262.216531270232,"d":"(262.2)"},{"v":-270.13483835585873,"d":"(270.1)"},{"v":-278.2928835008951,"d":"(278.3)"},{"v":-286.7142260816706,"d":"(286.7)"},{"v":-295.3563077123064,"d":"(295.4)"},{"v":-304.2753561522107,"d":"(304.3)"},{"v":-313.4644415257223,"d":"(313.5)"},{"v":-322.95010071963077,"d":"(323.0)"},{"v":-332.6843966810949,"d":"(332.7)"},{"v":-342.7306634162861,"d":"(342.7)"},{"v":-353.081095229361,"d":"(353.1)"},{"v":-363.765582825007,"d":"(363.8)"},{"v":-374.73013071002913,"d":"(374.7)"},{"v":-386.04607724789673,"d":"(386.0)"},{"v":-397.7046302335865,"d":"(397.7)"},{"v":-409.7394580560769,"d":"(409.7)"},{"v":-422.08974109646033,"d":"(422.1)"},{"v":-434.8358336921634,"d":"(434.8)"},{"$f":"-CC$49","v":{"v":-447.9678324507501,"d":"(448.0)"}},{"v":-461.5236608814943,"d":"(461.5)"},{"v":-475.4348127846148,"d":"(475.4)"},{"v":-489.79179793955274,"d":"(489.8)"},{"v":-504.58346133098695,"d":"(504.6)"},{"v":-519.8525193644026,"d":"(519.9)"},{"v":-535.5218078041019,"d":"(535.5)"},{"v":-551.6932753492691,"d":"(551.7)"},{"v":-568.354357177535,"d":"(568.4)"},{"v":-585.5531683323773,"d":"(585.6)"},{"v":-603.2027923114971,"d":"(603.2)"},{"v":-621.4180624216323,"d":"(621.4)"},{"v":-640.1848258573737,"d":"(640.2)"},{"v":-659.5572785975879,"d":"(659.6)"},{"v":-679.4375193502625,"d":"(679.4)"},{"v":-699.9548944282179,"d":"(700.0)"}]
[null,"Movement",{"$nulls":8},"MCAD",null,{"$f":"SUM(O68:GJ68)","v":{"v":21096.050406878494,"d":"21,096"}},null,null,{"v":50.54999999999998,"d":"50.6"},{"$f":"(-SUM(Q66:Q67)+P69/P$34*Q$34)*R12-SUM(Q66:Q67)*(1-R12)","v":{"v":54.78898808501148,"d":"54.8"}},{"$f":"(-SUM(R66:R67)+Q69/Q$34*R$34)*S12-SUM(R66:R67)*(1-S12)","v":{"v":55.62400356402222,"d":"55.6"}},{"$f":"(-SUM(S66:S67)+R69/R$34*S$34)*T12-SUM(S66:S67)*(1-T12)","v":{"v":58.17016966270759,"d":"58.2"}},{"$f":"(-SUM(T66:T67)+S69/S$34*T$34)*U12-SUM(T66:T67)*(1-U12)","v":{"v":64.47708219840723,"d":"64.5"}},{"$f":"(-SUM(U66:U67)+T69/T$34*U$34)*V12-SUM(U66:U67)*(1-V12)","v":{"v":68.46381962831921,"d":"68.5"}},{"$f":"(-SUM(V66:V67)+U69/U$34*V$34)*W12-SUM(V66:V67)*(1-W12)","v":{"v":72.59550827124275,"d":"72.6"}},{"$f":"(-SUM(W66:W67)+V69/V$34*W$34)*X12-SUM(W66:W67)*(1-X12)","v":{"v":76.90990927627323,"d":"76.9"}},{"$f":"(-SUM(X66:X67)+W69/W$34*X$34)*Y12-SUM(X66:X67)*(1-Y12)","v":{"v":81.53907936185402,"d":"81.5"}},{"$f":"(-SUM(Y66:Y67)+X69/X$34*Y$34)*Z12-SUM(Y66:Y67)*(1-Z12)","v":{"v":84.39469504469764,"d":"84.4"}},{"$f":"(-SUM(Z66:Z67)+Y69/Y$34*Z$34)*AA12-SUM(Z66:Z67)*(1-AA12)","v":{"v":88.96681170498289,"d":"89.0"}},{"$f":"(-SUM(AA66:AA67)+Z69/Z$34*AA$34)*AB12-SUM(AA66:AA67)*(1-AB12)","v":{"v":93.77932953853428,"d":"93.8"}},{"$f":"(-SUM(AB66:AB67)+AA69/AA$34*AB$34)*AC12-SUM(AB66:AB67)*(1-AC12)","v":{"v":98.92783492057447,"d":"98.9"}},{"$f":"(-SUM(AC66:AC67)+AB69/AB$34*AC$34)*AD12-SUM(AC66:AC67)*(1-AD12)","v":{"v":104.33754993257196,"d":"104.3"}},{"$f":"(-SUM(AD66:AD67)+AC69/AC$34*AD$34)*AE12-SUM(AD66:AD67)*(1-AE12)","v":{"v":103.43658986223443,"d":"103.4"}},{"$f":"(-SUM(AE66:AE67)+AD69/AD$34*AE$34)*AF12-SUM(AE66:AE67)*(1-AF12)","v":{"v":107.43994559315581,"d":"107.4"}},{"$f":"(-SUM(AF66:AF67)+AE69/AE$34*AF$34)*AG12-SUM(AF66:AF67)*(1-AG12)","v":{"v":111.90885924011388,"d":"111.9"}},{"$f":"(-SUM(AG66:AG67)+AF69/AF$34*AG$34)*AH12-SUM(AG66:AG67)*(1-AH12)","v":{"v":116.54753539556543,"d":"116.5"}},{"$f":"(-SUM(AH66:AH67)+AG69/AG$34*AH$34)*AI12-SUM(AH66:AH67)*(1-AI12)","v":{"v":121.41557684330667,"d":"121.4"}},{"$f":"(-SUM(AI66:AI67)+AH69/AH$34*AI$34)*AJ12-SUM(AI66:AI67)*(1-AJ12)","v":{"v":125.56673024675854,"d":"125.6"}},{"$f":"(-SUM(AJ66:AJ67)+AI69/AI$34*AJ$34)*AK12-SUM(AJ66:AJ67)*(1-AK12)","v":{"v":130.60746645517935,"d":"130.6"}},{"$f":"(-SUM(AK66:AK67)+AJ69/AJ$34*AK$34)*AL12-SUM(AK66:AK67)*(1-AL12)","v":{"v":135.84813806800742,"d":"135.8"}},{"$f":"(-SUM(AL66:AL67)+AK69/AK$34*AL$34)*AM12-SUM(AL66:AL67)*(1-AM12)","v":{"v":141.34320836026484,"d":"141.3"}},{"$f":"(-SUM(AM66:AM67)+AL69/AL$34*AM$34)*AN12-SUM(AM66:AM67)*(1-AN12)","v":{"v":146.93310848076658,"d":"146.9"}},{"$f":"(-SUM(AN66:AN67)+AM69/AM$34*AN$34)*AO12-SUM(AN66:AN67)*(1-AO12)","v":{"v":149.0625863134569,"d":"149.1"}},{"$f":"(-SUM(AO66:AO67)+AN69/AN$34*AO$34)*AP12-SUM(AO66:AO67)*(1-AP12)","v":{"v":154.15752860459838,"d":"154.2"}},{"$f":"(-SUM(AP66:AP67)+AO69/AO$34*AP$34)*AQ12-SUM(AP66:AP67)*(1-AQ12)","v":{"v":159.605377063638,"d":"159.6"}},{"$f":"(-SUM(AQ66:AQ67)+AP69/AP$34*AQ$34)*AR12-SUM(AQ66:AQ67)*(1-AR12)","v":{"v":165.10471060422924,"d":"165.1"}},{"$f":"(-SUM(AR66:AR67)+AQ69/AQ$34*AR$34)*AS12-SUM(AR66:AR67)*(1-AS12)","v":{"v":170.93124785806924,"d":"170.9"}},{"$f":"(-SUM(AS66:AS67)+AR69/AR$34*AS$34)*AT12-SUM(AS66:AS67)*(1-AT12)","v":{"v":178.28427143819113,"d":"178.3"}},{"$f":"(-SUM(AT66:AT67)+AS69/AS$34*AT$34)*AU12-SUM(AT66:AT67)*(1-AU12)","v":{"v":184.91080435007416,"d":"184.9"}},{"$f":"(-SUM(AU66:AU67)+AT69/AT$34*AU$34)*AV12-SUM(AU66:AU67)*(1-AV12)","v":{"v":191.56808812106965,"d":"191.6"}},{"$f":"(-SUM(AV66:AV67)+AU69/AU$34*AV$34)*AW12-SUM(AV66:AV67)*(1-AW12)","v":{"v":198.62164629595577,"d":"198.6"}},{"$f":"(-SUM(AW66:AW67)+AV69/AV$34*AW$34)*AX12-SUM(AW66:AW67)*(1-AX12)","v":{"v":205.88833008554604,"d":"205.9"}},{"$f":"(-SUM(AX66:AX67)+AW69/AW$34*AX$34)*AY12-SUM(AX66:AX67)*(1-AY12)","v":{"v":206.70395236583317,"d":"206.7"}},{"$f":"(-SUM(AY66:AY67)+AX69/AX$34*AY$34)*AZ12-SUM(AY66:AY67)*(1-AZ12)","v":{"v":212.5895948661581,"d":"212.6"}},{"$f":"(-SUM(AZ66:AZ67)+AY69/AY$34*AZ$34)*BA12-SUM(AZ66:AZ67)*(1-BA12)","v":{"v":219.05318356807584,"d":"219.1"}},{"$f":"(-SUM(BA66:BA67)+AZ69/AZ$34*BA$34)*BB12-SUM(BA66:BA67)*(1-BB12)","v":{"v":225.67044079981247,"d":"225.7"}},{"$f":"(-SUM(BB66:BB67)+BA69/BA$34*BB$34)*BC12-SUM(BB66:BB67)*(1-BC12)","v":{"v":232.56167223328816,"d":"232.6"}},{"$f":"(-SUM(BC66:BC67)+BB69/BB$34*BC$34)*BD12-SUM(BC66:BC67)*(1-BD12)","v":{"v":239.4459990481862,"d":"239.4"}},{"$f":"(-SUM(BD66:BD67)+BC69/BC$34*BD$34)*BE12-SUM(BD66:BD67)*(1-BE12)","v":{"v":246.7373513390013,"d":"246.7"}},{"$f":"(-SUM(BE66:BE67)+BD69/BD$34*BE$34)*BF12-SUM(BE66:BE67)*(1-BF12)","v":{"v":254.19138301036776,"d":"254.2"}},{"$f":"(-SUM(BF66:BF67)+BE69/BE$34*BF$34)*BG12-SUM(BF66:BF67)*(1-BG12)","v":{"v":261.9535704408281,"d":"262.0"}},{"$f":"(-SUM(BG66:BG67)+BF69/BF$34*BG$34)*BH12-SUM(BG66:BG67)*(1-BH12)","v":{"v":269.70796167156936,"d":"269.7"}},{"$f":"(-SUM(BH66:BH67)+BG69/BG$34*BH$34)*BI12-SUM(BH66:BH67)*(1-BI12)","v":{"v":277.92081877048827,"d":"277.9"}},{"$f":"(-SUM(BI66:BI67)+BH69/BH$34*BI$34)*BJ12-SUM(BI66:BI67)*(1-BJ12)","v":{"v":286.316915163663,"d":"286.3"}},{"$f":"(-SUM(BJ66:BJ67)+BI69/BI$34*BJ$34)*BK12-SUM(BJ66:BJ67)*(1-BK12)","v":{"v":295.06011303964306,"d":"295.1"}},{"$f":"(-SUM(BK66:BK67)+BJ69/BJ$34*BK$34)*BL12-SUM(BK66:BK67)*(1-BL12)","v":{"v":303.79452940681244,"d":"303.8"}},{"$f":"(-SUM(BL66:BL67)+BK69/BK$34*BL$34)*BM12-SUM(BL66:BL67)*(1-BM12)","v":{"v":313.04535404687203,"d":"313.0"}},{"$f":"(-SUM(BM66:BM67)+BL69/BL$34*BM$34)*BN12-SUM(BM66:BM67)*(1-BN12)","v":{"v":322.50257635803587,"d":"322.5"}},{"$f":"(-SUM(BN66:BN67)+BM69/BM$34*BN$34)*BO12-SUM(BN66:BN67)*(1-BO12)","v":{"v":332.35076796417866,"d":"332.4"}},{"$f":"(-SUM(BO66:BO67)+BN69/BN$34*BO$34)*BP12-SUM(BO66:BO67)*(1-BP12)","v":{"v":342.1890682259216,"d":"342.2"}},{"$f":"(-SUM(BP66:BP67)+BO69/BO$34*BP$34)*BQ12-SUM(BP66:BP67)*(1-BQ12)","v":{"v":352.60904211447064,"d":"352.6"}},{"$f":"(-SUM(BQ66:BQ67)+BP69/BP$34*BQ$34)*BR12-SUM(BQ66:BQ67)*(1-BR12)","v":{"v":363.26149888181794,"d":"363.3"}},{"$f":"(-SUM(BR66:BR67)+BQ69/BQ$34*BR$34)*BS12-SUM(BR66:BR67)*(1-BS12)","v":{"v":374.3543369128265,"d":"374.4"}},{"$f":"(-SUM(BS66:BS67)+BR69/BR$34*BS$34)*BT12-SUM(BS66:BS67)*(1-BT12)","v":{"v":385.4360334992207,"d":"385.4"}},{"$f":"(-SUM(BT66:BT67)+BS69/BS$34*BT$34)*BU12-SUM(BT66:BT67)*(1-BU12)","v":{"v":397.1729175136352,"d":"397.2"}},{"$f":"(-SUM(BU66:BU67)+BT69/BT$34*BU$34)*BV12-SUM(BU66:BU67)*(1-BV12)","v":{"v":409.17166634776527,"d":"409.2"}},{"$f":"(-SUM(BV66:BV67)+BU69/BU$34*BV$34)*BW12-SUM(BV66:BV67)*(1-BW12)","v":{"v":421.6664532592481,"d":"421.7"}},{"$f":"(-SUM(BW66:BW67)+BV69/BV$34*BW$34)*BX12-SUM(BW66:BW67)*(1-BX12)","v":{"v":434.1486906341761,"d":"434.1"}},{"$f":"(-SUM(BX66:BX67)+BW69/BW$34*BX$34)*BY12-SUM(BX66:BX67)*(1-BY12)","v":{"v":447.3689201511793,"d":"447.4"}},{"$f":"(-SUM(BY66:BY67)+BX69/BX$34*BY$34)*BZ12-SUM(BY66:BY67)*(1-BZ12)","v":{"v":460.88410981389325,"d":"460.9"}},{"$f":"(-SUM(BZ66:BZ67)+BY69/BY$34*BZ$34)*CA12-SUM(BZ66:BZ67)*(1-CA12)","v":{"v":474.95802845643743,"d":"475.0"}},{"$f":"(-SUM(CA66:CA67)+BZ69/BZ$34*CA$34)*CB12-SUM(CA66:CA67)*(1-CB12)","v":{"v":489.0178115112594,"d":"489.0"}},{"$f":"(-SUM(CB66:CB67)+CA69/CA$34*CB$34)*CC12-SUM(CB66:CB67)*(1-CC12)","v":{"v":503.9088565507777,"d":"503.9"}},{"$f":"(-SUM(CC66:CC67)+CB69/CB$34*CC$34)*CD12-SUM(CC66:CC67)*(1-CD12)","v":{"v":519.1321397567356,"d":"519.1"}},{"$f":"(-SUM(CD66:CD67)+CC69/CC$34*CD$34)*CE12-SUM(CD66:CD67)*(1-CE12)","v":{"v":534.9847659247694,"d":"535.0"}},{"$f":"(-SUM(CE66:CE67)+CD69/CD$34*CE$34)*CF12-SUM(CE66:CE67)*(1-CF12)","v":{"v":550.8214700036146,"d":"550.8"}},{"$f":"(-SUM(CF66:CF67)+CE69/CE$34*CF$34)*CG12-SUM(CF66:CF67)*(1-CG12)","v":{"v":567.5944936552683,"d":"567.6"}},{"$f":"(-SUM(CG66:CG67)+CF69/CF$34*CG$34)*CH12-SUM(CG66:CG67)*(1-CH12)","v":{"v":584.741744811362,"d":"584.7"}},{"$f":"(-SUM(CH66:CH67)+CG69/CG$34*CH$34)*CI12-SUM(CH66:CH67)*(1-CI12)","v":{"v":602.5978773360825,"d":"602.6"}},{"$f":"(-SUM(CI66:CI67)+CH69/CH$34*CI$34)*CJ12-SUM(CI66:CI67)*(1-CJ12)","v":{"v":620.4360754862969,"d":"620.4"}},{"$f":"(-SUM(CJ66:CJ67)+CI69/CI$34*CJ$34)*CK12-SUM(CJ66:CJ67)*(1-CK12)","v":{"v":639.3289283164572,"d":"639.3"}},{"$f":"(-SUM(CK66:CK67)+CJ69/CJ$34*CK$34)*CL12-SUM(CK66:CK67)*(1-CL12)","v":{"v":658.6433047379055,"d":"658.6"}},{"$f":"(-SUM(CL66:CL67)+CK69/CK$34*CL$34)*CM12-SUM(CL66:CL67)*(1-CM12)","v":{"v":678.7561532565496,"d":"678.8"}},{"$f":"(-SUM(CM66:CM67)+CL69/CL$34*CM$34)*CN12-SUM(CM66:CM67)*(1-CN12)","v":{"v":698.848800796221,"d":"698.8"}},{"$f":"(-SUM(CN66:CN67)+CM69/CM$34*CN$34)*CO12-SUM(CN66:CN67)*(1-CO12)","v":{"v":720.129393697961,"d":"720.1"}},{"$f":"(-SUM(CO66:CO67)+CN69/CN$34*CO$34)*CP12-SUM(CO66:CO67)*(1-CP12)","v":{"v":741.8847837108242,"d":"741.9"}},{"$f":"(-SUM(CP66:CP67)+CO69/CO$34*CP$34)*CQ12-SUM(CP66:CP67)*(1-CQ12)","v":{"v":764.5395593165708,"d":"764.5"}},{"$f":"(-SUM(CQ66:CQ67)+CP69/CP$34*CQ$34)*CR12-SUM(CQ66:CQ67)*(1-CR12)","v":{"v":787.1715808780423,"d":"787.2"}},{"$f":"(-SUM(CR66:CR67)+CQ69/CQ$34*CR$34)*CS12-SUM(CR66:CR67)*(1-CS12)","v":{"v":-2982.0208132409953,"d":"(2,982.0)"}}]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L237","v":{"v":194.05000000000004,"d":"194.1"}},{"$f":"+SUM(P66:P68)","v":{"v":218.00000000000003,"d":"218.0"}},{"$f":"+SUM(Q66:Q68)","v":{"v":230.29288333109227,"d":"230.3"}},{"$f":"+SUM(R66:R68)","v":{"v":241.37566819818252,"d":"241.4"}},{"v":252.88144941288618,"d":"252.9"},{"v":267.9192140692649,"d":"267.9"},{"v":283.9800069559078,"d":"284.0"},{"v":301.02682701157846,"d":"301.0"},{"v":319.060315914762,"d":"319.1"},{"v":338.19249980205797,"d":"338.2"},{"v":356.7549564344187,"d":"356.8"},{"v":376.28553802276934,"d":"376.3"},{"v":396.8363769493693,"d":"396.8"},{"v":418.5321797825498,"d":"418.5"},{"v":441.4150970973906,"d":"441.4"},{"v":459.9726215437948,"d":"460.0"},{"v":479.0188821095051,"d":"479.0"},{"v":498.870773160843,"d":"498.9"},{"v":519.5461067806436,"d":"519.5"},{"v":541.1102378535539,"d":"541.1"},{"v":562.81949763458,"d":"562.8"},{"v":585.4022776388266,"d":"585.4"},{"v":608.8912862755038,"d":"608.9"},{"v":633.3601152927521,"d":"633.4"},{"v":658.7361814272234,"d":"658.7"},{"v":681.9568072752645,"d":"682.0"},{"v":705.8612686529291,"d":"705.9"},{"v":730.640964168408,"d":"730.6"},{"v":756.2030110631135,"d":"756.2"},{"v":782.7017623433392,"d":"782.7"},{"v":811.2799791298428,"d":"811.3"},{"v":841.0003991948356,"d":"841.0"},{"v":871.7110461464036,"d":"871.7"},{"v":903.5921999507782,"d":"903.6"},{"v":936.6414387011413,"d":"936.6"},{"v":965.23070304463,"d":"965.2"},{"v":994.3349779472461,"d":"994.3"},{"v":1024.3619446547968,"d":"1,024.4"},{"v":1055.2975921955945,"d":"1,055.3"},{"v":1087.231656277708,"d":"1,087.2"},{"v":1120.0027707889737,"d":"1,120.0"},{"v":1153.8241543351899,"d":"1,153.8"},{"v":1188.6695285853516,"d":"1,188.7"},{"v":1224.639522462377,"d":"1,224.6"},{"v":1261.5523567708083,"d":"1,261.6"},{"v":1299.6481965606065,"d":"1,299.6"},{"v":1338.8974423251948,"d":"1,338.9"},{"v":1379.413440795951,"d":"1,379.4"},{"v":1420.9914389325313,"d":"1,421.0"},{"v":1463.9019546235445,"d":"1,463.9"},{"v":1508.1116474806852,"d":"1,508.1"},{"v":1553.7481893631932,"d":"1,553.7"},{"v":1600.5809498768083,"d":"1,600.6"},{"v":1648.9146358390683,"d":"1,648.9"},{"v":1698.711693195164,"d":"1,698.7"},{"v":1750.1159293883597,"d":"1,750.1"},{"v":1802.8675662064857,"d":"1,802.9"},{"v":1857.3098203038348,"d":"1,857.3"},{"v":1913.4003914222392,"d":"1,913.4"},{"v":1971.3012618564803,"d":"1,971.3"},{"v":2030.7198217806272,"d":"2,030.7"},{"v":2092.0426646839096,"d":"2,092.0"},{"v":2155.2221442642162,"d":"2,155.2"},{"v":2220.4407146645767,"d":"2,220.4"},{"v":2287.368785079376,"d":"2,287.4"},{"v":2356.4418079379902,"d":"2,356.4"},{"v":2427.6061152439756,"d":"2,427.6"},{"$f":"+SUM(CD66:CD68)","v":{"v":2501.0672202872506,"d":"2,501.1"}},{"v":2576.4538775062506,"d":"2,576.5"},{"v":2654.256573221966,"d":"2,654.3"},{"v":2734.414856702341,"d":"2,734.4"},{"v":2817.1602146740206,"d":"2,817.2"},{"v":2902.074482356216,"d":"2,902.1"},{"v":2989.710135323404,"d":"2,989.7"},{"v":3079.9990828837745,"d":"3,080.0"},{"v":3173.202067807947,"d":"3,173.2"},{"v":3268.848076292671,"d":"3,268.8"},{"v":3367.5594075689996,"d":"3,367.6"},{"v":3469.25936542245,"d":"3,469.3"},{"v":3574.241646141433,"d":"3,574.2"},{"v":3681.975707669213,"d":"3,682.0"},0]
[]
[null,"Total Cash Receipts"]
[null,"Change in Account Receivable Working Capital",{"$nulls":8},"MCAD",null,{"$f":"SUM(O72:GJ72)","v":0},null,{"$f":"-O69+O66","v":{"v":-194.05000000000004,"d":"(194.1)"}},{"v":-23.94999999999999,"d":"(24.0)"},{"$f":"-Q69+Q66","v":{"v":-12.292883331092241,"d":"(12.3)"}},{"$f":"-R69+R66","v":{"v":-11.082784867090254,"d":"(11.1)"}},{"v":-11.50578121470366,"d":"(11.5)"},{"v":-15.037764656378727,"d":"(15.0)"},{"v":-16.0607928866429,"d":"(16.1)"},{"v":-17.04682005567065,"d":"(17.0)"},{"v":-18.033488903183525,"d":"(18.0)"},{"v":-19.13218388729598,"d":"(19.1)"},{"v":-18.56245663236075,"d":"(18.6)"},{"v":-19.53058158835063,"d":"(19.5)"},{"v":-20.550838926599965,"d":"(20.6)"},{"v":-21.695802833180494,"d":"(21.7)"},{"v":-22.882917314840824,"d":"(22.9)"},{"v":-18.55752444640416,"d":"(18.6)"},{"v":-19.046260565710327,"d":"(19.0)"},{"v":-19.851891051337873,"d":"(19.9)"},{"v":-20.675333619800654,"d":"(20.7)"},{"v":-21.5641310729103,"d":"(21.6)"},{"v":-21.70925978102605,"d":"(21.7)"},{"v":-22.582780004246615,"d":"(22.6)"},{"v":-23.489008636677227,"d":"(23.5)"},{"v":-24.468829017248254,"d":"(24.5)"},{"v":-25.37606613447133,"d":"(25.4)"},{"v":-23.220625848041095,"d":"(23.2)"},{"v":-23.904461377664575,"d":"(23.9)"},{"v":-24.77969551547892,"d":"(24.8)"},{"v":-25.56204689470553,"d":"(25.6)"},{"v":-26.498751280225633,"d":"(26.5)"},{"v":-28.578216786503617,"d":"(28.6)"},{"v":-29.720420064992823,"d":"(29.7)"},{"v":-30.710646951568037,"d":"(30.7)"},{"v":-31.88115380437455,"d":"(31.9)"},{"v":-33.04923875036309,"d":"(33.0)"},{"v":-28.589264343488708,"d":"(28.6)"},{"v":-29.104274902616112,"d":"(29.1)"},{"v":-30.02696670755074,"d":"(30.0)"},{"v":-30.935647540797618,"d":"(30.9)"},{"v":-31.934064082113537,"d":"(31.9)"},{"v":-32.77111451126575,"d":"(32.8)"},{"v":-33.82138354621611,"d":"(33.8)"},{"v":-34.84537425016174,"d":"(34.8)"},{"v":-35.969993877025445,"d":"(36.0)"},{"v":-36.91283430843123,"d":"(36.9)"},{"v":-38.09583978979822,"d":"(38.1)"},{"v":-39.249245764588295,"d":"(39.2)"},{"v":-40.51599847075613,"d":"(40.5)"},{"v":-41.57799813658039,"d":"(41.6)"},{"v":-42.91051569101319,"d":"(42.9)"},{"v":-44.20969285714068,"d":"(44.2)"},{"v":-45.63654188250803,"d":"(45.6)"},{"v":-46.832760513615085,"d":"(46.8)"},{"v":-48.333685962260006,"d":"(48.3)"},{"v":-49.79705735609559,"d":"(49.8)"},{"v":-51.40423619319586,"d":"(51.4)"},{"v":-52.75163681812592,"d":"(52.8)"},{"v":-54.44225409734918,"d":"(54.4)"},{"v":-56.09057111840434,"d":"(56.1)"},{"v":-57.90087043424114,"d":"(57.9)"},{"v":-59.41855992414685,"d":"(59.4)"},{"v":-61.322842903282435,"d":"(61.3)"},{"v":-63.179479580306634,"d":"(63.2)"},{"v":-65.21857040036048,"d":"(65.2)"},{"v":-66.9280704147991,"d":"(66.9)"},{"v":-69.07302285861442,"d":"(69.1)"},{"v":-71.1643073059854,"d":"(71.2)"},{"$f":"-CD69+CD66","v":{"v":-73.46110504327498,"d":"(73.5)"}},{"v":-75.38665721899997,"d":"(75.4)"},{"v":-77.80269571571534,"d":"(77.8)"},{"v":-80.15828348037485,"d":"(80.2)"},{"v":-82.74535797167982,"d":"(82.7)"},{"v":-84.91426768219526,"d":"(84.9)"},{"v":-87.63565296718798,"d":"(87.6)"},{"v":-90.28894756037062,"d":"(90.3)"},{"v":-93.2029849241726,"d":"(93.2)"},{"v":-95.646008484724,"d":"(95.6)"},{"v":-98.71133127632856,"d":"(98.7)"},{"v":-101.69995785345054,"d":"(101.7)"},{"v":-104.98228071898302,"d":"(105.0)"},{"v":-107.73406152777989,"d":"(107.7)"},{"v":3681.975707669213,"d":"3,682.0"}]
[null,"Toll revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O73:GJ73)","v":{"v":710124.2699128132,"d":"710,124"}},null,{"$f":"+O$34","v":0},{"v":1340.9230168633158,"d":"1,340.9"},{"v":1416.5368251306413,"d":"1,416.5"},{"v":1484.707289897732,"d":"1,484.7"},{"v":1555.4796149334645,"d":"1,555.5"},{"v":1647.9772514009503,"d":"1,648.0"},{"v":1746.7675580558773,"d":"1,746.8"},{"v":1851.6229405190697,"d":"1,851.6"},{"v":1962.5473457696567,"d":"1,962.5"},{"v":2080.229849151935,"d":"2,080.2"},{"v":2194.4079470778966,"d":"2,194.4"},{"v":2314.5410038877417,"d":"2,314.5"},{"v":2440.949687064478,"d":"2,440.9"},{"v":2574.4010695797992,"d":"2,574.4"},{"v":2715.1544205910386,"d":"2,715.2"},{"v":2829.3021805276762,"d":"2,829.3"},{"v":2946.456167581516,"d":"2,946.5"},{"v":3068.5656062925336,"d":"3,068.6"},{"v":3195.74005919216,"d":"3,195.7"},{"v":3328.381525679879,"d":"3,328.4"},{"v":3461.915682191084,"d":"3,461.9"},{"v":3600.8228816977576,"d":"3,600.8"},{"v":3745.304314377673,"d":"3,745.3"},{"v":3895.81264476722,"d":"3,895.8"},{"v":4051.901411543175,"d":"4,051.9"},{"v":4194.732015513861,"d":"4,194.7"},{"v":4341.76890756446,"d":"4,341.8"},{"v":4494.189384938636,"d":"4,494.2"},{"v":4651.422123650792,"d":"4,651.4"},{"v":4814.4165525947865,"d":"4,814.4"},{"v":4990.201821722916,"d":"4,990.2"},{"v":5173.01280950271,"d":"5,173.0"},{"v":5361.914705650053,"d":"5,361.9"},{"v":5558.016416386041,"d":"5,558.0"},{"v":5761.3030445060995,"d":"5,761.3"},{"v":5937.156267411484,"d":"5,937.2"},{"v":6116.177332118067,"d":"6,116.2"},{"v":6300.873895350835,"d":"6,300.9"},{"v":6491.159775300497,"d":"6,491.2"},{"v":6687.5869383724885,"d":"6,687.6"},{"v":6889.16281789735,"d":"6,889.2"},{"v":7097.198926426173,"d":"7,097.2"},{"v":7311.533625340201,"d":"7,311.5"},{"v":7532.785885460091,"d":"7,532.8"},{"v":7759.837578771271,"d":"7,759.8"},{"v":7994.165966023003,"d":"7,994.2"},{"v":8235.588979969158,"d":"8,235.6"},{"v":8484.803818962899,"d":"8,484.8"},{"v":8740.551042341067,"d":"8,740.6"},{"v":9004.494611861957,"d":"9,004.5"},{"v":9276.429450029837,"d":"9,276.4"},{"v":9557.140869389019,"d":"9,557.1"},{"v":9845.21025707688,"d":"9,845.2"},{"v":10142.511871740357,"d":"10,142.5"},{"v":10448.814717524077,"d":"10,448.8"},{"v":10765.003357321026,"d":"10,765.0"},{"v":11089.47988936983,"d":"11,089.5"},{"v":11424.355447209538,"d":"11,424.4"},{"v":11769.3698409787,"d":"11,769.4"},{"v":12125.519427500234,"d":"12,125.5"},{"v":12491.004357000971,"d":"12,491.0"},{"v":12868.202574929892,"d":"12,868.2"},{"v":13256.821007786217,"d":"13,256.8"},{"v":13657.981935202564,"d":"13,658.0"},{"$f":"+CA$34","v":{"v":14069.658036548679,"d":"14,069.7"}},{"v":14494.52778973878,"d":"14,494.5"},{"v":14932.261081691671,"d":"14,932.3"},{"v":15384.122029383145,"d":"15,384.1"},{"v":15847.827092820493,"d":"15,847.8"},{"v":16326.393264651759,"d":"16,326.4"},{"v":16819.4487110329,"d":"16,819.4"},{"v":17328.417312146754,"d":"17,328.4"},{"v":17850.726926803396,"d":"17,850.7"},{"v":18389.775844975637,"d":"18,389.8"},{"v":18945.145239251167,"d":"18,945.1"},{"v":19518.438944412577,"d":"19,518.4"},{"v":20106.75974371657,"d":"20,106.8"},{"v":20713.93541405441,"d":"20,713.9"},{"v":21339.49419524579,"d":"21,339.5"},{"v":21985.242619919598,"d":"21,985.2"},{"v":22647.917311675417,"d":"22,647.9"},{"v":23331.829814273933,"d":"23,331.8"}]
[null,"PDA",{"$nulls":8},"MCAD",null,{"$f":"SUM(O74:GJ74)","v":{"v":-21290.100406878497,"d":"(21,290)"}},null,{"$f":"+O67","v":0},{"v":-26.6,"d":"(26.6)"},{"$f":"+Q67","v":{"v":-42.49610475391924,"d":"(42.5)"}},{"$f":"+R67","v":{"v":-44.541218696931956,"d":"(44.5)"}},{"v":-46.66438844800393,"d":"(46.7)"},{"v":-49.439317542028505,"d":"(49.4)"},{"v":-52.40302674167632,"d":"(52.4)"},{"v":-55.54868821557209,"d":"(55.5)"},{"v":-58.8764203730897,"d":"(58.9)"},{"v":-62.40689547455805,"d":"(62.4)"},{"v":-65.83223841233689,"d":"(65.8)"},{"v":-69.43623011663225,"d":"(69.4)"},{"v":-73.22849061193433,"d":"(73.2)"},{"v":-77.23203208739397,"d":"(77.2)"},{"v":-81.45463261773115,"d":"(81.5)"},{"v":-84.87906541583028,"d":"(84.9)"},{"v":-88.39368502744549,"d":"(88.4)"},{"v":-92.05696818877601,"d":"(92.1)"},{"v":-95.8722017757648,"d":"(95.9)"},{"v":-99.85144577039637,"d":"(99.9)"},{"v":-103.85747046573252,"d":"(103.9)"},{"v":-108.02468645093272,"d":"(108.0)"},{"v":-112.35912943133019,"d":"(112.4)"},{"v":-116.87437934301659,"d":"(116.9)"},{"v":-121.55704234629525,"d":"(121.6)"},{"v":-125.84196046541584,"d":"(125.8)"},{"v":-130.2530672269338,"d":"(130.3)"},{"v":-134.82568154815908,"d":"(134.8)"},{"v":-139.54266370952377,"d":"(139.5)"},{"v":-144.43249657784358,"d":"(144.4)"},{"v":-149.70605465168748,"d":"(149.7)"},{"v":-155.1903842850813,"d":"(155.2)"},{"v":-160.85744116950158,"d":"(160.9)"},{"v":-166.74049249158122,"d":"(166.7)"},{"v":-172.83909133518299,"d":"(172.8)"},{"v":-178.11468802234452,"d":"(178.1)"},{"v":-183.485319963542,"d":"(183.5)"},{"v":-189.02621686052504,"d":"(189.0)"},{"v":-194.7347932590149,"d":"(194.7)"},{"v":-200.62760815117466,"d":"(200.6)"},{"v":-206.67488453692047,"d":"(206.7)"},{"v":-212.91596779278518,"d":"(212.9)"},{"v":-219.34600876020602,"d":"(219.3)"},{"v":-225.98357656380273,"d":"(226.0)"},{"v":-232.79512736313814,"d":"(232.8)"},{"v":-239.8249789806901,"d":"(239.8)"},{"v":-247.06766939907473,"d":"(247.1)"},{"v":-254.54411456888695,"d":"(254.5)"},{"v":-262.216531270232,"d":"(262.2)"},{"v":-270.13483835585873,"d":"(270.1)"},{"v":-278.2928835008951,"d":"(278.3)"},{"v":-286.7142260816706,"d":"(286.7)"},{"v":-295.3563077123064,"d":"(295.4)"},{"v":-304.2753561522107,"d":"(304.3)"},{"v":-313.4644415257223,"d":"(313.5)"},{"v":-322.95010071963077,"d":"(323.0)"},{"v":-332.6843966810949,"d":"(332.7)"},{"v":-342.7306634162861,"d":"(342.7)"},{"v":-353.081095229361,"d":"(353.1)"},{"v":-363.765582825007,"d":"(363.8)"},{"v":-374.73013071002913,"d":"(374.7)"},{"v":-386.04607724789673,"d":"(386.0)"},{"v":-397.7046302335865,"d":"(397.7)"},{"v":-409.7394580560769,"d":"(409.7)"},{"v":-422.08974109646033,"d":"(422.1)"},{"v":-434.8358336921634,"d":"(434.8)"},{"v":-447.9678324507501,"d":"(448.0)"},{"$f":"+CD67","v":{"v":-461.5236608814943,"d":"(461.5)"}},{"v":-475.4348127846148,"d":"(475.4)"},{"v":-489.79179793955274,"d":"(489.8)"},{"v":-504.58346133098695,"d":"(504.6)"},{"v":-519.8525193644026,"d":"(519.9)"},{"v":-535.5218078041019,"d":"(535.5)"},{"v":-551.6932753492691,"d":"(551.7)"},{"v":-568.354357177535,"d":"(568.4)"},{"v":-585.5531683323773,"d":"(585.6)"},{"v":-603.2027923114971,"d":"(603.2)"},{"v":-621.4180624216323,"d":"(621.4)"},{"v":-640.1848258573737,"d":"(640.2)"},{"v":-659.5572785975879,"d":"(659.6)"},{"v":-679.4375193502625,"d":"(679.4)"},{"v":-699.9548944282179,"d":"(700.0)"}]
[null,"Total Cash Receipts",{"$nulls":8},"MCAD",null,{"$f":"SUM(O75:GJ75)","v":{"v":688834.1695059345,"d":"688,834"}},null,{"$f":"SUM(O72:O74)","v":{"v":-194.05000000000004,"d":"(194.1)"}},{"v":1290.3730168633158,"d":"1,290.4"},{"v":1361.7478370456297,"d":"1,361.7"},{"$f":"SUM(R72:R74)","v":{"v":1429.0832863337096,"d":"1,429.1"}},{"v":1497.309445270757,"d":"1,497.3"},{"v":1583.5001692025432,"d":"1,583.5"},{"v":1678.303738427558,"d":"1,678.3"},{"v":1779.027432247827,"d":"1,779.0"},{"v":1885.6374364933833,"d":"1,885.6"},{"v":1998.690769790081,"d":"1,998.7"},{"v":2110.013252033199,"d":"2,110.0"},{"v":2225.574192182759,"d":"2,225.6"},{"v":2347.1703575259435,"d":"2,347.2"},{"v":2475.4732346592245,"d":"2,475.5"},{"v":2610.816870658467,"d":"2,610.8"},{"v":2725.865590665442,"d":"2,725.9"},{"v":2839.0162219883605,"d":"2,839.0"},{"v":2956.6567470524196,"d":"2,956.7"},{"v":3079.1925237965943,"d":"3,079.2"},{"v":3206.9659488365724,"d":"3,207.0"},{"v":3336.3489519443256,"d":"3,336.3"},{"v":3470.2154152425783,"d":"3,470.2"},{"v":3609.456176309666,"d":"3,609.5"},{"v":3754.4694364069546,"d":"3,754.5"},{"v":3904.9683030624083,"d":"3,905.0"},{"v":4045.6694292004045,"d":"4,045.7"},{"v":4187.611378959861,"d":"4,187.6"},{"v":4334.584007874998,"d":"4,334.6"},{"v":4486.317413046563,"d":"4,486.3"},{"v":4643.485304736718,"d":"4,643.5"},{"v":4811.917550284725,"d":"4,811.9"},{"v":4988.102005152636,"d":"4,988.1"},{"v":5170.346617528983,"d":"5,170.3"},{"v":5359.394770090085,"d":"5,359.4"},{"v":5555.4147144205535,"d":"5,555.4"},{"v":5730.452315045651,"d":"5,730.5"},{"v":5903.587737251909,"d":"5,903.6"},{"v":6081.820711782759,"d":"6,081.8"},{"v":6265.489334500685,"d":"6,265.5"},{"v":6455.0252661392,"d":"6,455.0"},{"v":6649.716818849163,"d":"6,649.7"},{"v":6850.461575087171,"d":"6,850.5"},{"v":7057.342242329833,"d":"7,057.3"},{"v":7270.832315019263,"d":"7,270.8"},{"v":7490.129617099702,"d":"7,490.1"},{"v":7716.2451472525145,"d":"7,716.2"},{"v":7949.272064805496,"d":"7,949.3"},{"v":8189.743705923256,"d":"8,189.7"},{"v":8436.756512934253,"d":"8,436.8"},{"v":8691.449257815086,"d":"8,691.4"},{"v":8953.9268736718,"d":"8,953.9"},{"v":9224.79010142484,"d":"9,224.8"},{"v":9503.021188850958,"d":"9,503.0"},{"v":9789.902829625886,"d":"9,789.9"},{"v":10085.553218642259,"d":"10,085.6"},{"v":10390.6490204082,"d":"10,390.6"},{"v":10704.043855870608,"d":"10,704.0"},{"v":11027.182529695901,"d":"11,027.2"},{"v":11360.198174630934,"d":"11,360.2"},{"v":11703.852974240986,"d":"11,703.9"},{"v":12056.855666366795,"d":"12,056.9"},{"v":12420.833654778713,"d":"12,420.8"},{"v":12795.936897972324,"d":"12,795.9"},{"v":13183.023906746126,"d":"13,183.0"},{"v":13580.64022503742,"d":"13,580.6"},{"v":13990.618933188003,"d":"13,990.6"},{"v":14413.128941934936,"d":"14,413.1"},{"$f":"SUM(CD72:CD74)","v":{"v":14849.137263458377,"d":"14,849.1"}},{"v":15297.005622816878,"d":"15,297.0"},{"v":15758.798770996491,"d":"15,758.8"},{"v":16234.706966221538,"d":"16,234.7"},{"v":16725.819434810674,"d":"16,725.8"},{"v":17230.2908513171,"d":"17,230.3"},{"v":17750.44691665918,"d":"17,750.4"},{"v":18286.501934513264,"d":"18,286.5"},{"v":18839.682791156025,"d":"18,839.7"},{"v":19407.91094292035,"d":"19,407.9"},{"v":19993.80602035645,"d":"19,993.8"},{"v":20597.609411534962,"d":"20,597.6"},{"v":21220.703060603024,"d":"21,220.7"},{"v":21860.745730797375,"d":"21,860.7"},{"v":26313.85062751493,"d":"26,313.9"}]
[]
[null,"Interest Charge Accounts Receivable"]
[null,"Current Net A/R",{"$nulls":5},{"$f":"30","v":{"v":30,"d":"30 days"}},null,null,"MCAD",null,{"$f":"SUM(O78:GJ78)","v":{"v":58327.228165035776,"d":"58,327"}},null,{"$f":"O$34/O13*$H$78","v":0},{"v":110.21285070109445,"d":"110.2"},{"$f":"Q$34/Q13*$H$78","v":{"v":116.42768425731299,"d":"116.4"}},{"$f":"R$34/R13*$H$78","v":{"v":121.69731884407638,"d":"121.7"}},{"v":127.84763958357243,"d":"127.8"},{"v":135.45018504665344,"d":"135.5"},{"v":143.56993627856525,"d":"143.6"},{"v":151.77237217369427,"d":"151.8"},{"v":161.30526129613617,"d":"161.3"},{"v":170.97779582070697,"d":"171.0"},{"v":180.36229702010107,"d":"180.4"},{"v":189.7164757285034,"d":"189.7"},{"v":200.62600167653244,"d":"200.6"},{"v":211.59460845861364,"d":"211.6"},{"v":223.1633770348799,"d":"223.2"},{"v":231.91001479735053,"d":"231.9"},{"v":242.1744795272479,"d":"242.2"},{"v":252.21087175007128,"d":"252.2"},{"v":262.66356650894465,"d":"262.7"},{"v":272.818157842613,"d":"272.8"},{"v":284.54101497460965,"d":"284.5"},{"v":295.95804507104856,"d":"296.0"},{"v":307.8332313187128,"d":"307.8"},{"v":319.32890530878853,"d":"319.3"},{"v":333.032992729576,"d":"333.0"},{"v":344.7724944257968,"d":"344.8"},{"v":356.85771842995564,"d":"356.9"},{"v":368.3761790933308,"d":"368.4"},{"v":382.30866769732535,"d":"382.3"},{"v":395.7054700762838,"d":"395.7"},{"v":410.1535743881849,"d":"410.2"},{"v":424.0174434018615,"d":"424.0"},{"v":440.70531827260714,"d":"440.7"},{"v":456.82326710022255,"d":"456.8"},{"v":473.5317570826931,"d":"473.5"},{"v":486.6521530665151,"d":"486.7"},{"v":502.69950674943016,"d":"502.7"},{"v":517.8800461932193,"d":"517.9"},{"v":533.5199815315477,"d":"533.5"},{"v":548.1628638010237,"d":"548.2"},{"v":566.2325603751245,"d":"566.2"},{"v":583.3314186103704,"d":"583.3"},{"v":600.9479692060439,"d":"600.9"},{"v":617.441466021319,"d":"617.4"},{"v":637.7948694880497,"d":"637.8"},{"v":657.0547369333975,"d":"657.1"},{"v":676.8977243810266,"d":"676.9"},{"v":695.4757228658113,"d":"695.5"},{"v":718.4014555348822,"d":"718.4"},{"v":740.0954475502979,"d":"740.1"},{"v":762.4462561668358,"d":"762.4"},{"v":783.3722024089359,"d":"783.4"},{"v":809.19536359536,"d":"809.2"},{"v":833.6311127457827,"d":"833.6"},{"v":858.806689111568,"d":"858.8"},{"v":882.3773243705758,"d":"882.4"},{"v":911.4641004961503,"d":"911.5"},{"v":938.9881189487292,"d":"939.0"},{"v":967.345466381811,"d":"967.3"},{"v":993.8950350410028,"d":"993.9"},{"v":1026.6578923562442,"d":"1,026.7"},{"v":1057.6604856106762,"d":"1,057.7"},{"v":1089.6017266673603,"d":"1,089.6"},{"v":1119.5067160002102,"d":"1,119.5"},{"v":1156.4102495793436,"d":"1,156.4"},{"v":1191.3310512114065,"d":"1,191.3"},{"v":1227.309130002055,"d":"1,227.3"},{"$f":"CD$34/CD13*$H$78","v":{"v":1260.9936089658315,"d":"1,261.0"}},{"v":1302.561130916753,"d":"1,302.6"},{"v":1341.8953368206924,"d":"1,341.9"},{"v":1382.420442002704,"d":"1,382.4"},{"v":1420.3620747661273,"d":"1,420.4"},{"v":1467.183035079731,"d":"1,467.2"},{"v":1511.488425614436,"d":"1,511.5"},{"v":1557.1352251439316,"d":"1,557.1"},{"v":1599.8720446239818,"d":"1,599.9"},{"v":1652.6103898945128,"d":"1,652.6"},{"v":1702.5152395113214,"d":"1,702.5"},{"v":1753.9310297462293,"d":"1,753.9"},{"v":1802.0690672065243,"d":"1,802.1"},{"v":1861.472655754144,"d":"1,861.5"},{"v":1917.6846422690905,"d":"1,917.7"}]
[null,"Delinquent Net A/R",{"$nulls":8},"MCAD",null,{"$f":"SUM(O79:GJ79)","v":{"v":53521.81623703516,"d":"53,522"}},null,{"$f":"O66-O78","v":0},{"v":83.83714929890559,"d":"83.8"},{"v":101.57231574268704,"d":"101.6"},{"$f":"R66-R78","v":{"v":108.59556448701589,"d":"108.6"}},{"v":113.5280286146101,"d":"113.5"},{"v":117.43126436623274,"d":"117.4"},{"v":124.34927779069966,"d":"124.3"},{"v":132.20763478221355,"d":"132.2"},{"v":139.7215657154423,"d":"139.7"},{"v":148.082520094055,"d":"148.1"},{"v":157.8302027819569,"d":"157.8"},{"v":167.0384807059153,"d":"167.0"},{"v":175.6595363462369,"d":"175.7"},{"v":185.24176849075567,"d":"185.2"},{"v":195.36880274766992,"d":"195.4"},{"v":209.5050823000401,"d":"209.5"},{"v":217.79814201654688,"d":"217.8"},{"v":226.80801035943384,"d":"226.8"},{"v":236.20720665189833,"d":"236.2"},{"v":246.72794893803064,"d":"246.7"},{"v":256.5692228789443,"d":"256.6"},{"v":266.86145256353143,"d":"266.9"},{"v":277.5690463201138,"d":"277.6"},{"v":289.5623809667153,"d":"289.6"},{"v":300.3271225631761,"d":"300.3"},{"v":313.9636870014266,"d":"314.0"},{"v":325.09908884530887,"d":"325.1"},{"v":337.4850895595983,"d":"337.5"},{"v":348.33229647108266,"d":"348.3"},{"v":360.49754098682973,"d":"360.5"},{"v":372.5481879551543,"d":"372.5"},{"v":387.2625357279813,"d":"387.3"},{"v":400.29508092222846,"d":"400.3"},{"v":414.8877790461811,"d":"414.9"},{"v":430.0604428680851,"d":"430.1"},{"v":449.9892856346262,"d":"450.0"},{"v":462.53119629519983,"d":"462.5"},{"v":476.4549317540268,"d":"476.5"},{"v":490.8419631232491,"d":"490.8"},{"v":507.13472839457074,"d":"507.1"},{"v":520.9990959025835,"d":"521.0"},{"v":536.6713521786033,"d":"536.7"},{"v":552.8761851291459,"d":"552.9"},{"v":571.2280625640326,"d":"571.2"},{"v":586.8446529743273,"d":"586.8"},{"v":604.4976198374108,"d":"604.5"},{"v":622.7504721795799,"d":"622.8"},{"v":643.4217194593834,"d":"643.4"},{"v":661.0119852610687,"d":"661.0"},{"v":680.8959913822334,"d":"680.9"},{"v":701.4556984567087,"d":"701.5"},{"v":724.7394450717493,"d":"724.7"},{"v":744.5528257678332,"d":"744.6"},{"v":766.9498371310256,"d":"766.9"},{"v":790.1079467275003,"d":"790.1"},{"v":816.3343688245881,"d":"816.3"},{"v":838.6518288922094,"d":"838.7"},{"v":863.8794472577565,"d":"863.9"},{"v":889.9643539220239,"d":"890.0"},{"v":919.5053563812364,"d":"919.5"},{"v":944.6433695002361,"d":"944.6"},{"v":973.0593361699509,"d":"973.1"},{"v":1002.4409380165494,"d":"1,002.4"},{"v":1035.715428264006,"d":"1,035.7"},{"v":1064.0304650852331,"d":"1,064.0"},{"v":1096.0377338679693,"d":"1,096.0"},{"v":1129.1326779359351,"d":"1,129.1"},{"$f":"CD66-CD78","v":{"v":1166.612506278144,"d":"1,166.6"}},{"v":1198.5060893704976,"d":"1,198.5"},{"v":1234.5585406855582,"d":"1,234.6"},{"v":1271.836131219262,"d":"1,271.8"},{"v":1314.0527819362135,"d":"1,314.1"},{"v":1349.9771795942895,"d":"1,350.0"},{"v":1390.5860567417799,"d":"1,390.6"},{"v":1432.5749101794722,"d":"1,432.6"},{"v":1480.1270382597927,"d":"1,480.1"},{"v":1520.5916779134343,"d":"1,520.6"},{"v":1566.3328367813497,"d":"1,566.3"},{"v":1613.6283778227703,"d":"1,613.6"},{"v":1667.1902982159258,"d":"1,667.2"},{"v":1712.7689903872893,"d":"1,712.8"},{"v":1764.2910654001225,"d":"1,764.3"}]
[]
[null,"Net Interest Charge (Copy)",{"$nulls":5},{"$f":"+Inputs!L106","v":{"v":0.02,"d":"2%"}},null,null,"MCAD",null,{"$f":"SUM(O81:GJ81)","v":{"v":14349.199408290138,"d":"14,349"}},null,0,14.9,{"$f":"Q79*((1+$H$81)^12-1)","v":{"v":27.245940252691838,"d":"27.2"}},{"v":29.129869099529753,"d":"29.1"},{"v":30.452962128731002,"d":"30.5"},{"v":31.499973091346945,"d":"31.5"},{"v":33.35567342713373,"d":"33.4"},{"v":35.46361320885054,"d":"35.5"},{"v":37.47916352659884,"d":"37.5"},{"v":39.72192093337349,"d":"39.7"},{"v":42.336656830402546,"d":"42.3"},{"v":44.80670182555581,"d":"44.8"},{"v":47.11922926153923,"d":"47.1"},{"v":49.68958440789986,"d":"49.7"},{"v":52.4060782505709,"d":"52.4"},{"v":56.1980192461365,"d":"56.2"},{"v":58.42256446690663,"d":"58.4"},{"v":60.83938771997489,"d":"60.8"},{"v":63.36064500091119,"d":"63.4"},{"v":66.18274779187337,"d":"66.2"},{"v":68.82258877456566,"d":"68.8"},{"v":71.58339493520921,"d":"71.6"},{"v":74.45561909992158,"d":"74.5"},{"v":77.67273270831511,"d":"77.7"},{"v":80.56028631215183,"d":"80.6"},{"v":84.21818282873593,"d":"84.2"},{"v":87.205163002514,"d":"87.2"},{"v":90.52760606156795,"d":"90.5"},{"v":93.43728030949576,"d":"93.4"},{"v":96.70050732969192,"d":"96.7"},{"v":99.932994498115,"d":"99.9"},{"v":103.8799975505155,"d":"103.9"},{"v":107.37587086113784,"d":"107.4"},{"v":111.29024239341638,"d":"111.3"},{"$f":"AW79*((1+$H$81)^12-1)","v":{"v":115.36018496529812,"d":"115.4"}},{"v":120.7059335125499,"d":"120.7"},{"v":124.0701981353853,"d":"124.1"},{"v":127.80512592187519,"d":"127.8"},{"v":131.664329034783,"d":"131.7"},{"v":136.03472962954865,"d":"136.0"},{"v":139.7537324503726,"d":"139.8"},{"v":143.95768659869628,"d":"144.0"},{"v":148.3045000699361,"d":"148.3"},{"v":153.22724060666198,"d":"153.2"},{"v":157.41626284326767,"d":"157.4"},{"v":162.15152635397433,"d":"162.2"},{"v":167.04770422212295,"d":"167.0"},{"v":172.59259668830356,"d":"172.6"},{"v":177.3110411537798,"d":"177.3"},{"v":182.64476263881366,"d":"182.6"},{"v":188.15973536015113,"d":"188.2"},{"v":194.40540933630922,"d":"194.4"},{"v":199.72018613057767,"d":"199.7"},{"v":205.7280006514781,"d":"205.7"},{"v":211.9399735283126,"d":"211.9"},{"v":218.97499605659021,"d":"219.0"},{"v":224.96147159520692,"d":"225.0"},{"v":231.7285732181203,"d":"231.7"},{"v":238.72563539273986,"d":"238.7"},{"v":246.6497669055756,"d":"246.6"},{"v":253.39283265635285,"d":"253.4"},{"v":261.01518255006664,"d":"261.0"},{"v":268.89655615652043,"d":"268.9"},{"v":277.8221651336521,"d":"277.8"},{"v":285.4174414236826,"d":"285.4"},{"v":294.0031286410095,"d":"294.0"},{"$f":"CC79*((1+$H$81)^12-1)","v":{"v":302.8805758287477,"d":"302.9"}},{"v":312.93423224315796,"d":"312.9"},{"v":321.4894242068805,"d":"321.5"},{"v":331.1601984460112,"d":"331.2"},{"v":341.15960622773963,"d":"341.2"},{"v":352.4838763764749,"d":"352.5"},{"v":362.12030127285567,"d":"362.1"},{"v":373.0132993540684,"d":"373.0"},{"v":384.2764647518187,"d":"384.3"},{"v":397.0319329233519,"d":"397.0"},{"v":407.88624048037144,"d":"407.9"},{"v":420.15593102047154,"d":"420.2"},{"v":432.84257182422874,"d":"432.8"},{"v":447.210117470705,"d":"447.2"},{"v":459.4362276525653,"d":"459.4"},{"v":473.2566015135938,"d":"473.3"}]
[null,"Net Interest Charge (Paste)",{"$nulls":8},"MCAD",null,{"$f":"SUM(O82:GJ82)","v":{"v":14349.199408290122,"d":"14,349"}},null,{"$f":"+Mac!O31","v":0},{"$f":"+Mac!P31","v":14.9},{"$f":"+Mac!Q31","v":{"v":27.245940252691838,"d":"27.2"}},{"$f":"+Mac!R31","v":{"v":29.129869099529753,"d":"29.1"}},{"$f":"+Mac!S31","v":{"v":30.452962128731002,"d":"30.5"}},{"$f":"+Mac!T31","v":{"v":31.499973091346945,"d":"31.5"}},{"$f":"+Mac!U31","v":{"v":33.35567342713373,"d":"33.4"}},{"$f":"+Mac!V31","v":{"v":35.46361320885054,"d":"35.5"}},{"$f":"+Mac!W31","v":{"v":37.47916352659884,"d":"37.5"}},{"$f":"+Mac!X31","v":{"v":39.72192093337349,"d":"39.7"}},{"$f":"+Mac!Y31","v":{"v":42.33665683040255,"d":"42.3"}},{"$f":"+Mac!Z31","v":{"v":44.8067018255558,"d":"44.8"}},{"$f":"+Mac!AA31","v":{"v":47.11922926153923,"d":"47.1"}},{"$f":"+Mac!AB31","v":{"v":49.68958440789986,"d":"49.7"}},{"$f":"+Mac!AC31","v":{"v":52.4060782505709,"d":"52.4"}},{"$f":"+Mac!AD31","v":{"v":56.1980192461365,"d":"56.2"}},{"$f":"+Mac!AE31","v":{"v":58.42256446690663,"d":"58.4"}},{"$f":"+Mac!AF31","v":{"v":60.83938771997489,"d":"60.8"}},{"$f":"+Mac!AG31","v":{"v":63.36064500091119,"d":"63.4"}},{"$f":"+Mac!AH31","v":{"v":66.18274779187335,"d":"66.2"}},{"$f":"+Mac!AI31","v":{"v":68.82258877456567,"d":"68.8"}},{"$f":"+Mac!AJ31","v":{"v":71.58339493520914,"d":"71.6"}},{"$f":"+Mac!AK31","v":{"v":74.4556190999215,"d":"74.5"}},{"$f":"+Mac!AL31","v":{"v":77.672732708315,"d":"77.7"}},{"$f":"+Mac!AM31","v":{"v":80.56028631215177,"d":"80.6"}},{"$f":"+Mac!AN31","v":{"v":84.21818282873585,"d":"84.2"}},{"$f":"+Mac!AO31","v":{"v":87.20516300251388,"d":"87.2"}},{"$f":"+Mac!AP31","v":{"v":90.5276060615679,"d":"90.5"}},{"$f":"+Mac!AQ31","v":{"v":93.43728030949568,"d":"93.4"}},{"$f":"+Mac!AR31","v":{"v":96.7005073296918,"d":"96.7"}},{"$f":"+Mac!AS31","v":{"v":99.93299449811487,"d":"99.9"}},{"$f":"+Mac!AT31","v":{"v":103.87999755051538,"d":"103.9"}},{"$f":"+Mac!AU31","v":{"v":107.37587086113771,"d":"107.4"}},{"$f":"+Mac!AV31","v":{"v":111.29024239341626,"d":"111.3"}},{"$f":"+Mac!AW31","v":{"v":115.36018496529799,"d":"115.4"}},{"$f":"+Mac!AX31","v":{"v":120.70593351254975,"d":"120.7"}},{"$f":"+Mac!AY31","v":{"v":124.07019813538517,"d":"124.1"}},{"$f":"+Mac!AZ31","v":{"v":127.80512592187506,"d":"127.8"}},{"$f":"+Mac!BA31","v":{"v":131.66432903478284,"d":"131.7"}},{"$f":"+Mac!BB31","v":{"v":136.03472962954845,"d":"136.0"}},{"$f":"+Mac!BC31","v":{"v":139.75373245037244,"d":"139.8"}},{"$f":"+Mac!BD31","v":{"v":143.9576865986961,"d":"144.0"}},{"$f":"+Mac!BE31","v":{"v":148.30450006993598,"d":"148.3"}},{"$f":"+Mac!BF31","v":{"v":153.22724060666187,"d":"153.2"}},{"$f":"+Mac!BG31","v":{"v":157.41626284326756,"d":"157.4"}},{"$f":"+Mac!BH31","v":{"v":162.1515263539742,"d":"162.2"}},{"$f":"+Mac!BI31","v":{"v":167.04770422212283,"d":"167.0"}},{"$f":"+Mac!BJ31","v":{"v":172.5925966883034,"d":"172.6"}},{"$f":"+Mac!BK31","v":{"v":177.31104115377963,"d":"177.3"}},{"$f":"+Mac!BL31","v":{"v":182.64476263881346,"d":"182.6"}},{"$f":"+Mac!BM31","v":{"v":188.15973536015102,"d":"188.2"}},{"$f":"+Mac!BN31","v":{"v":194.4054093363091,"d":"194.4"}},{"$f":"+Mac!BO31","v":{"v":199.72018613057753,"d":"199.7"}},{"$f":"+Mac!BP31","v":{"v":205.7280006514779,"d":"205.7"}},{"$f":"+Mac!BQ31","v":{"v":211.9399735283125,"d":"211.9"}},{"$f":"+Mac!BR31","v":{"v":218.97499605659002,"d":"219.0"}},{"$f":"+Mac!BS31","v":{"v":224.96147159520677,"d":"225.0"}},{"$f":"+Mac!BT31","v":{"v":231.72857321812015,"d":"231.7"}},{"$f":"+Mac!BU31","v":{"v":238.72563539273966,"d":"238.7"}},{"$f":"+Mac!BV31","v":{"v":246.6497669055754,"d":"246.6"}},{"$f":"+Mac!BW31","v":{"v":253.39283265635268,"d":"253.4"}},{"$f":"+Mac!BX31","v":{"v":261.01518255006647,"d":"261.0"}},{"$f":"+Mac!BY31","v":{"v":268.89655615652026,"d":"268.9"}},{"$f":"+Mac!BZ31","v":{"v":277.8221651336519,"d":"277.8"}},{"$f":"+Mac!CA31","v":{"v":285.41744142368236,"d":"285.4"}},{"$f":"+Mac!CB31","v":{"v":294.00312864100925,"d":"294.0"}},{"$f":"+Mac!CC31","v":{"v":302.88057582874745,"d":"302.9"}},{"$f":"+Mac!CD31","v":{"v":312.93423224315774,"d":"312.9"}},{"$f":"+Mac!CE31","v":{"v":321.4894242068803,"d":"321.5"}},{"$f":"+Mac!CF31","v":{"v":331.16019844601095,"d":"331.2"}},{"$f":"+Mac!CG31","v":{"v":341.1596062277394,"d":"341.2"}},{"$f":"+Mac!CH31","v":{"v":352.4838763764746,"d":"352.5"}},{"$f":"+Mac!CI31","v":{"v":362.12030127285544,"d":"362.1"}},{"$f":"+Mac!CJ31","v":{"v":373.0132993540682,"d":"373.0"}},{"$f":"+Mac!CK31","v":{"v":384.2764647518185,"d":"384.3"}},{"$f":"+Mac!CL31","v":{"v":397.03193292335163,"d":"397.0"}},{"$f":"+Mac!CM31","v":{"v":407.8862404803711,"d":"407.9"}},{"$f":"+Mac!CN31","v":{"v":420.1559310204713,"d":"420.2"}},{"$f":"+Mac!CO31","v":{"v":432.84257182422846,"d":"432.8"}},{"$f":"+Mac!CP31","v":{"v":447.2101174707046,"d":"447.2"}},{"$f":"+Mac!CQ31","v":{"v":459.4362276525651,"d":"459.4"}},{"$f":"+Mac!CR31","v":{"v":473.2566015135935,"d":"473.3"}}]

{"sheet":"Fin","index":4,"n_rows":183,"n_cols":98,"rows_kept":183}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Financing Figures"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[]
[{"$nulls":10},"Units",null,"Sum",null,null,{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(O8,Inputs!$B$112:$B$121,0),1),O6)","v":0},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(P8,Inputs!$B$112:$B$121,0),1),P7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(Q8,Inputs!$B$112:$B$121,0),1),Q7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(R8,Inputs!$B$112:$B$121,0),1),R7)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(S8,Inputs!$B$112:$B$121,0),1),S7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(T8,Inputs!$B$112:$B$121,0),1),T7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(U8,Inputs!$B$112:$B$121,0),1),U7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(V8,Inputs!$B$112:$B$121,0),1),V7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(W8,Inputs!$B$112:$B$121,0),1),W7)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(X8,Inputs!$B$112:$B$121,0),1),X7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(Y8,Inputs!$B$112:$B$121,0),1),Y7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(Z8,Inputs!$B$112:$B$121,0),1),Z7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AA8,Inputs!$B$112:$B$121,0),1),AA7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AB8,Inputs!$B$112:$B$121,0),1),AB7)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AC8,Inputs!$B$112:$B$121,0),1),AC7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AD8,Inputs!$B$112:$B$121,0),1),AD7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AE8,Inputs!$B$112:$B$121,0),1),AE7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AF8,Inputs!$B$112:$B$121,0),1),AF7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AG8,Inputs!$B$112:$B$121,0),1),AG7)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AH8,Inputs!$B$112:$B$121,0),1),AH7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AI8,Inputs!$B$112:$B$121,0),1),AI7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AJ8,Inputs!$B$112:$B$121,0),1),AJ7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AK8,Inputs!$B$112:$B$121,0),1),AK7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AL8,Inputs!$B$112:$B$121,0),1),AL7)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AM8,Inputs!$B$112:$B$121,0),1),AM7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AN8,Inputs!$B$112:$B$121,0),1),AN7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AO8,Inputs!$B$112:$B$121,0),1),AO7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AP8,Inputs!$B$112:$B$121,0),1),AP7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AQ8,Inputs!$B$112:$B$121,0),1),AQ7)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AR8,Inputs!$B$112:$B$121,0),1),AR7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AS8,Inputs!$B$112:$B$121,0),1),AS7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AT8,Inputs!$B$112:$B$121,0),1),AT7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AU8,Inputs!$B$112:$B$121,0),1),AU7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AV8,Inputs!$B$112:$B$121,0),1),AV7)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AW8,Inputs!$B$112:$B$121,0),1),AW7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AX8,Inputs!$B$112:$B$121,0),1),AX7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AY8,Inputs!$B$112:$B$121,0),1),AY7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(AZ8,Inputs!$B$112:$B$121,0),1),AZ7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BA8,Inputs!$B$112:$B$121,0),1),BA7)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BB8,Inputs!$B$112:$B$121,0),1),BB7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BC8,Inputs!$B$112:$B$121,0),1),BC7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BD8,Inputs!$B$112:$B$121,0),1),BD7)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BE8,Inputs!$B$112:$B$121,0),1),BE7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BF8,Inputs!$B$112:$B$121,0),1),BF7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BG8,Inputs!$B$112:$B$121,0),1),BG7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BH8,Inputs!$B$112:$B$121,0),1),BH7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BI8,Inputs!$B$112:$B$121,0),1),BI7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BJ8,Inputs!$B$112:$B$121,0),1),BJ7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BK8,Inputs!$B$112:$B$121,0),1),BK7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BL8,Inputs!$B$112:$B$121,0),1),BL7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BM8,Inputs!$B$112:$B$121,0),1),BM7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BN8,Inputs!$B$112:$B$121,0),1),BN7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BO8,Inputs!$B$112:$B$121,0),1),BO7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BP8,Inputs!$B$112:$B$121,0),1),BP7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BQ8,Inputs!$B$112:$B$121,0),1),BQ7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BR8,Inputs!$B$112:$B$121,0),1),BR7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BS8,Inputs!$B$112:$B$121,0),1),BS7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BT8,Inputs!$B$112:$B$121,0),1),BT7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BU8,Inputs!$B$112:$B$121,0),1),BU7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BV8,Inputs!$B$112:$B$121,0),1),BV7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BW8,Inputs!$B$112:$B$121,0),1),BW7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BX8,Inputs!$B$112:$B$121,0),1),BX7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BY8,Inputs!$B$112:$B$121,0),1),BY7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(BZ8,Inputs!$B$112:$B$121,0),1),BZ7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CA8,Inputs!$B$112:$B$121,0),1),CA7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CB8,Inputs!$B$112:$B$121,0),1),CB7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CC8,Inputs!$B$112:$B$121,0),1),CC7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CD8,Inputs!$B$112:$B$121,0),1),CD7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CE8,Inputs!$B$112:$B$121,0),1),CE7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CF8,Inputs!$B$112:$B$121,0),1),CF7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CG8,Inputs!$B$112:$B$121,0),1),CG7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CH8,Inputs!$B$112:$B$121,0),1),CH7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CI8,Inputs!$B$112:$B$121,0),1),CI7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CJ8,Inputs!$B$112:$B$121,0),1),CJ7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CK8,Inputs!$B$112:$B$121,0),1),CK7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CL8,Inputs!$B$112:$B$121,0),1),CL7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CM8,Inputs!$B$112:$B$121,0),1),CM7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CN8,Inputs!$B$112:$B$121,0),1),CN7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CO8,Inputs!$B$112:$B$121,0),1),CO7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CP8,Inputs!$B$112:$B$121,0),1),CP7)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$112:$A$121,MATCH(CQ8,Inputs!$B$112:$B$121,0),1),CQ7)","v":10}]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+Oper!O8","v":2017},{"$f":"+Oper!P8","v":2018},{"$f":"+Oper!Q8","v":2019},{"$f":"+Oper!R8","v":2020},{"$f":"+Oper!S8","v":2021},{"$f":"+Oper!T8","v":2022},{"$f":"+Oper!U8","v":2023},{"$f":"+Oper!V8","v":2024},{"$f":"+Oper!W8","v":2025},{"$f":"+Oper!X8","v":2026},{"$f":"+Oper!Y8","v":2027},{"$f":"+Oper!Z8","v":2028},{"$f":"+Oper!AA8","v":2029},{"$f":"+Oper!AB8","v":2030},{"$f":"+Oper!AC8","v":2031},{"$f":"+Oper!AD8","v":2032},{"$f":"+Oper!AE8","v":2033},{"$f":"+Oper!AF8","v":2034},{"$f":"+Oper!AG8","v":2035},{"$f":"+Oper!AH8","v":2036},{"$f":"+Oper!AI8","v":2037},{"$f":"+Oper!AJ8","v":2038},{"$f":"+Oper!AK8","v":2039},{"$f":"+Oper!AL8","v":2040},{"$f":"+Oper!AM8","v":2041},{"$f":"+Oper!AN8","v":2042},{"$f":"+Oper!AO8","v":2043},{"$f":"+Oper!AP8","v":2044},{"$f":"+Oper!AQ8","v":2045},{"$f":"+Oper!AR8","v":2046},{"$f":"+Oper!AS8","v":2047},{"$f":"+Oper!AT8","v":2048},{"$f":"+Oper!AU8","v":2049},{"$f":"+Oper!AV8","v":2050},{"$f":"+Oper!AW8","v":2051},{"$f":"+Oper!AX8","v":2052},{"$f":"+Oper!AY8","v":2053},{"$f":"+Oper!AZ8","v":2054},{"$f":"+Oper!BA8","v":2055},{"$f":"+Oper!BB8","v":2056},{"$f":"+Oper!BC8","v":2057},{"$f":"+Oper!BD8","v":2058},{"$f":"+Oper!BE8","v":2059},{"$f":"+Oper!BF8","v":2060},{"$f":"+Oper!BG8","v":2061},{"$f":"+Oper!BH8","v":2062},{"$f":"+Oper!BI8","v":2063},{"$f":"+Oper!BJ8","v":2064},{"$f":"+Oper!BK8","v":2065},{"$f":"+Oper!BL8","v":2066},{"$f":"+Oper!BM8","v":2067},{"$f":"+Oper!BN8","v":2068},{"$f":"+Oper!BO8","v":2069},{"$f":"+Oper!BP8","v":2070},{"$f":"+Oper!BQ8","v":2071},{"$f":"+Oper!BR8","v":2072},{"$f":"+Oper!BS8","v":2073},{"$f":"+Oper!BT8","v":2074},{"$f":"+Oper!BU8","v":2075},{"$f":"+Oper!BV8","v":2076},{"$f":"+Oper!BW8","v":2077},{"$f":"+Oper!BX8","v":2078},{"$f":"+Oper!BY8","v":2079},{"$f":"+Oper!BZ8","v":2080},{"$f":"+Oper!CA8","v":2081},{"$f":"+Oper!CB8","v":2082},{"$f":"+Oper!CC8","v":2083},{"$f":"+Oper!CD8","v":2084},{"$f":"+Oper!CE8","v":2085},{"$f":"+Oper!CF8","v":2086},{"$f":"+Oper!CG8","v":2087},{"$f":"+Oper!CH8","v":2088},{"$f":"+Oper!CI8","v":2089},{"$f":"+Oper!CJ8","v":2090},{"$f":"+Oper!CK8","v":2091},{"$f":"+Oper!CL8","v":2092},{"$f":"+Oper!CM8","v":2093},{"$f":"+Oper!CN8","v":2094},{"$f":"+Oper!CO8","v":2095},{"$f":"+Oper!CP8","v":2096},{"$f":"+Oper!CQ8","v":2097},{"$f":"+Oper!CR8","v":2098}]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O9","v":"2017-01-01"},{"$f":"+Oper!P9","v":"2018-01-01"},{"$f":"+Oper!Q9","v":"2019-01-01"},{"$f":"+Oper!R9","v":"2020-01-01"},{"$f":"+Oper!S9","v":"2021-01-01"},{"$f":"+Oper!T9","v":"2022-01-01"},{"$f":"+Oper!U9","v":"2023-01-01"},{"$f":"+Oper!V9","v":"2024-01-01"},{"$f":"+Oper!W9","v":"2025-01-01"},{"$f":"+Oper!X9","v":"2026-01-01"},{"$f":"+Oper!Y9","v":"2027-01-01"},{"$f":"+Oper!Z9","v":"2028-01-01"},{"$f":"+Oper!AA9","v":"2029-01-01"},{"$f":"+Oper!AB9","v":"2030-01-01"},{"$f":"+Oper!AC9","v":"2031-01-01"},{"$f":"+Oper!AD9","v":"2032-01-01"},{"$f":"+Oper!AE9","v":"2033-01-01"},{"$f":"+Oper!AF9","v":"2034-01-01"},{"$f":"+Oper!AG9","v":"2035-01-01"},{"$f":"+Oper!AH9","v":"2036-01-01"},{"$f":"+Oper!AI9","v":"2037-01-01"},{"$f":"+Oper!AJ9","v":"2038-01-01"},{"$f":"+Oper!AK9","v":"2039-01-01"},{"$f":"+Oper!AL9","v":"2040-01-01"},{"$f":"+Oper!AM9","v":"2041-01-01"},{"$f":"+Oper!AN9","v":"2042-01-01"},{"$f":"+Oper!AO9","v":"2043-01-01"},{"$f":"+Oper!AP9","v":"2044-01-01"},{"$f":"+Oper!AQ9","v":"2045-01-01"},{"$f":"+Oper!AR9","v":"2046-01-01"},{"$f":"+Oper!AS9","v":"2047-01-01"},{"$f":"+Oper!AT9","v":"2048-01-01"},{"$f":"+Oper!AU9","v":"2049-01-01"},{"$f":"+Oper!AV9","v":"2050-01-01"},{"$f":"+Oper!AW9","v":"2051-01-01"},{"$f":"+Oper!AX9","v":"2052-01-01"},{"$f":"+Oper!AY9","v":"2053-01-01"},{"$f":"+Oper!AZ9","v":"2054-01-01"},{"$f":"+Oper!BA9","v":"2055-01-01"},{"$f":"+Oper!BB9","v":"2056-01-01"},{"$f":"+Oper!BC9","v":"2057-01-01"},{"$f":"+Oper!BD9","v":"2058-01-01"},{"$f":"+Oper!BE9","v":"2059-01-01"},{"$f":"+Oper!BF9","v":"2060-01-01"},{"$f":"+Oper!BG9","v":"2061-01-01"},{"$f":"+Oper!BH9","v":"2062-01-01"},{"$f":"+Oper!BI9","v":"2063-01-01"},{"$f":"+Oper!BJ9","v":"2064-01-01"},{"$f":"+Oper!BK9","v":"2065-01-01"},{"$f":"+Oper!BL9","v":"2066-01-01"},{"$f":"+Oper!BM9","v":"2067-01-01"},{"$f":"+Oper!BN9","v":"2068-01-01"},{"$f":"+Oper!BO9","v":"2069-01-01"},{"$f":"+Oper!BP9","v":"2070-01-01"},{"$f":"+Oper!BQ9","v":"2071-01-01"},{"$f":"+Oper!BR9","v":"2072-01-01"},{"$f":"+Oper!BS9","v":"2073-01-01"},{"$f":"+Oper!BT9","v":"2074-01-01"},{"$f":"+Oper!BU9","v":"2075-01-01"},{"$f":"+Oper!BV9","v":"2076-01-01"},{"$f":"+Oper!BW9","v":"2077-01-01"},{"$f":"+Oper!BX9","v":"2078-01-01"},{"$f":"+Oper!BY9","v":"2079-01-01"},{"$f":"+Oper!BZ9","v":"2080-01-01"},{"$f":"+Oper!CA9","v":"2081-01-01"},{"$f":"+Oper!CB9","v":"2082-01-01"},{"$f":"+Oper!CC9","v":"2083-01-01"},{"$f":"+Oper!CD9","v":"2084-01-01"},{"$f":"+Oper!CE9","v":"2085-01-01"},{"$f":"+Oper!CF9","v":"2086-01-01"},{"$f":"+Oper!CG9","v":"2087-01-01"},{"$f":"+Oper!CH9","v":"2088-01-01"},{"$f":"+Oper!CI9","v":"2089-01-01"},{"$f":"+Oper!CJ9","v":"2090-01-01"},{"$f":"+Oper!CK9","v":"2091-01-01"},{"$f":"+Oper!CL9","v":"2092-01-01"},{"$f":"+Oper!CM9","v":"2093-01-01"},{"$f":"+Oper!CN9","v":"2094-01-01"},{"$f":"+Oper!CO9","v":"2095-01-01"},{"$f":"+Oper!CP9","v":"2096-01-01"},{"$f":"+Oper!CQ9","v":"2097-01-01"},{"$f":"+Oper!CR9","v":"2098-01-01"}]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O10","v":"2017-12-31"},{"$f":"+Oper!P10","v":"2018-12-31"},{"$f":"+Oper!Q10","v":"2019-12-31"},{"$f":"+Oper!R10","v":"2020-12-31"},{"$f":"+Oper!S10","v":"2021-12-31"},{"$f":"+Oper!T10","v":"2022-12-31"},{"$f":"+Oper!U10","v":"2023-12-31"},{"$f":"+Oper!V10","v":"2024-12-31"},{"$f":"+Oper!W10","v":"2025-12-31"},{"$f":"+Oper!X10","v":"2026-12-31"},{"$f":"+Oper!Y10","v":"2027-12-31"},{"$f":"+Oper!Z10","v":"2028-12-31"},{"$f":"+Oper!AA10","v":"2029-12-31"},{"$f":"+Oper!AB10","v":"2030-12-31"},{"$f":"+Oper!AC10","v":"2031-12-31"},{"$f":"+Oper!AD10","v":"2032-12-31"},{"$f":"+Oper!AE10","v":"2033-12-31"},{"$f":"+Oper!AF10","v":"2034-12-31"},{"$f":"+Oper!AG10","v":"2035-12-31"},{"$f":"+Oper!AH10","v":"2036-12-31"},{"$f":"+Oper!AI10","v":"2037-12-31"},{"$f":"+Oper!AJ10","v":"2038-12-31"},{"$f":"+Oper!AK10","v":"2039-12-31"},{"$f":"+Oper!AL10","v":"2040-12-31"},{"$f":"+Oper!AM10","v":"2041-12-31"},{"$f":"+Oper!AN10","v":"2042-12-31"},{"$f":"+Oper!AO10","v":"2043-12-31"},{"$f":"+Oper!AP10","v":"2044-12-31"},{"$f":"+Oper!AQ10","v":"2045-12-31"},{"$f":"+Oper!AR10","v":"2046-12-31"},{"$f":"+Oper!AS10","v":"2047-12-31"},{"$f":"+Oper!AT10","v":"2048-12-31"},{"$f":"+Oper!AU10","v":"2049-12-31"},{"$f":"+Oper!AV10","v":"2050-12-31"},{"$f":"+Oper!AW10","v":"2051-12-31"},{"$f":"+Oper!AX10","v":"2052-12-31"},{"$f":"+Oper!AY10","v":"2053-12-31"},{"$f":"+Oper!AZ10","v":"2054-12-31"},{"$f":"+Oper!BA10","v":"2055-12-31"},{"$f":"+Oper!BB10","v":"2056-12-31"},{"$f":"+Oper!BC10","v":"2057-12-31"},{"$f":"+Oper!BD10","v":"2058-12-31"},{"$f":"+Oper!BE10","v":"2059-12-31"},{"$f":"+Oper!BF10","v":"2060-12-31"},{"$f":"+Oper!BG10","v":"2061-12-31"},{"$f":"+Oper!BH10","v":"2062-12-31"},{"$f":"+Oper!BI10","v":"2063-12-31"},{"$f":"+Oper!BJ10","v":"2064-12-31"},{"$f":"+Oper!BK10","v":"2065-12-31"},{"$f":"+Oper!BL10","v":"2066-12-31"},{"$f":"+Oper!BM10","v":"2067-12-31"},{"$f":"+Oper!BN10","v":"2068-12-31"},{"$f":"+Oper!BO10","v":"2069-12-31"},{"$f":"+Oper!BP10","v":"2070-12-31"},{"$f":"+Oper!BQ10","v":"2071-12-31"},{"$f":"+Oper!BR10","v":"2072-12-31"},{"$f":"+Oper!BS10","v":"2073-12-31"},{"$f":"+Oper!BT10","v":"2074-12-31"},{"$f":"+Oper!BU10","v":"2075-12-31"},{"$f":"+Oper!BV10","v":"2076-12-31"},{"$f":"+Oper!BW10","v":"2077-12-31"},{"$f":"+Oper!BX10","v":"2078-12-31"},{"$f":"+Oper!BY10","v":"2079-12-31"},{"$f":"+Oper!BZ10","v":"2080-12-31"},{"$f":"+Oper!CA10","v":"2081-12-31"},{"$f":"+Oper!CB10","v":"2082-12-31"},{"$f":"+Oper!CC10","v":"2083-12-31"},{"$f":"+Oper!CD10","v":"2084-12-31"},{"$f":"+Oper!CE10","v":"2085-12-31"},{"$f":"+Oper!CF10","v":"2086-12-31"},{"$f":"+Oper!CG10","v":"2087-12-31"},{"$f":"+Oper!CH10","v":"2088-12-31"},{"$f":"+Oper!CI10","v":"2089-12-31"},{"$f":"+Oper!CJ10","v":"2090-12-31"},{"$f":"+Oper!CK10","v":"2091-12-31"},{"$f":"+Oper!CL10","v":"2092-12-31"},{"$f":"+Oper!CM10","v":"2093-12-31"},{"$f":"+Oper!CN10","v":"2094-12-31"},{"$f":"+Oper!CO10","v":"2095-12-31"},{"$f":"+Oper!CP10","v":"2096-12-31"},{"$f":"+Oper!CQ10","v":"2097-12-31"},{"$f":"+Oper!CR10","v":"2098-12-31"}]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+AU10-AU9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+CA10-CA9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Summary"]
[]
[null,"Total Debt"]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O21","v":{"v":8340.300492707387,"d":"8,340.3"}},{"v":8684.30959311665,"d":"8,684.3"},{"$f":"+Q21","v":{"v":8948.475950074915,"d":"8,948.5"}},{"$f":"+R21","v":{"v":9220.639543465973,"d":"9,220.6"}},{"$f":"+S21","v":{"v":9501.042477512705,"d":"9,501.0"}},{"$f":"+T21","v":{"v":9943.064650491084,"d":"9,943.1"}},{"$f":"+U21","v":{"v":10405.561425184043,"d":"10,405.6"}},{"$f":"+V21","v":{"v":10889.481191380599,"d":"10,889.5"}},{"$f":"+W21","v":{"v":11395.81626857372,"d":"11,395.8"}},{"$f":"+X21","v":{"v":11925.604940797602,"d":"11,925.6"}},{"$f":"+Y21","v":{"v":12320.36864875308,"d":"12,320.4"}},{"$f":"+Z21","v":{"v":12728.154381713137,"d":"12,728.2"}},{"$f":"+AA21","v":{"v":13149.391695718014,"d":"13,149.4"}},{"$f":"+AB21","v":{"v":13584.524316523617,"d":"13,584.5"}},{"$f":"+AC21","v":{"v":14034.010607016298,"d":"14,034.0"}},{"$f":"+AD21","v":{"v":14330.762017462015,"d":"14,330.8"}},{"$f":"+AE21","v":{"v":14633.76970004045,"d":"14,633.8"}},{"$f":"+AF21","v":{"v":14943.16555283067,"d":"14,943.2"}},{"$f":"+AG21","v":{"v":15259.084254657671,"d":"15,259.1"}},{"$f":"+AH21","v":{"v":15581.663323717563,"d":"15,581.7"}},{"$f":"+AI21","v":{"v":15706.637305364207,"d":"15,706.6"}},{"$f":"+AJ21","v":{"v":15832.610976256741,"d":"15,832.6"}},{"$f":"+AK21","v":{"v":15959.592333088358,"d":"15,959.6"}},{"$f":"+AL21","v":{"v":16087.589436519229,"d":"16,087.6"}},{"$f":"+AM21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AN21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AO21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AP21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AQ21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AR21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AS21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AT21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AU21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AV21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AW21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AX21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AY21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+AZ21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BA21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BB21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BC21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BD21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BE21","v":{"v":16216.610411688198,"d":"16,216.6"}},{"$f":"+BF21","v":{"v":16051.663780400762,"d":"16,051.7"}},{"$f":"+BG21","v":{"v":15851.054007145838,"d":"15,851.1"}},{"$f":"+BH21","v":{"v":15610.217361227362,"d":"15,610.2"}},{"$f":"+BI21","v":{"v":15326.947068674326,"d":"15,326.9"}},{"$f":"+BJ21","v":{"v":14997.501696256531,"d":"14,997.5"}},{"$f":"+BK21","v":{"v":14620.84526262133,"d":"14,620.8"}},{"$f":"+BL21","v":{"v":14525.363048365069,"d":"14,525.4"}},{"$f":"+BM21","v":{"v":14400.312035000823,"d":"14,400.3"}},{"$f":"+BN21","v":{"v":14242.877722459725,"d":"14,242.9"}},{"$f":"+BO21","v":{"v":14052.499830317858,"d":"14,052.5"}},{"$f":"+BP21","v":{"v":13824.985346274716,"d":"13,825.0"}},{"$f":"+BQ21","v":{"v":13558.271609407446,"d":"13,558.3"}},{"$f":"+BR21","v":{"v":13248.900794280356,"d":"13,248.9"}},{"$f":"+BS21","v":{"v":12895.940258568162,"d":"12,895.9"}},{"$f":"+BT21","v":{"v":12494.35070892215,"d":"12,494.4"}},{"$f":"+BU21","v":{"v":12041.477003027418,"d":"12,041.5"}},{"$f":"+BV21","v":{"v":11533.076286463633,"d":"11,533.1"}},{"$f":"+BW21","v":{"v":10967.733189817807,"d":"10,967.7"}},{"$f":"+BX21","v":{"v":10339.388771241991,"d":"10,339.4"}},{"$f":"+BY21","v":{"v":9644.65089204585,"d":"9,644.7"}},{"$f":"+BZ21","v":{"v":8878.319421366068,"d":"8,878.3"}},{"$f":"+CA21","v":{"v":8038.358704391042,"d":"8,038.4"}},{"$f":"+CB21","v":{"v":7117.480974706036,"d":"7,117.5"}},{"$f":"+CC21","v":{"v":6111.379744118542,"d":"6,111.4"}},{"$f":"+CD21","v":{"v":5013.688301633788,"d":"5,013.7"}},{"$f":"+CE21","v":{"v":3821.579739442644,"d":"3,821.6"}},{"$f":"+CF21","v":{"v":2526.2850404143946,"d":"2,526.3"}},{"$f":"+CG21","v":{"v":1122.366084595677,"d":"1,122.4"}},{"$f":"+CH21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CI21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CJ21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CK21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CL21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CM21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CN21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CO21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CP21","v":{"v":5.5396767493220977E-6,"d":"0.0"}},{"$f":"+CQ21","v":{"v":5.5396767493220977E-6,"d":"0.0"}}]
[null,"Draw",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P19:CS19)","v":{"v":17016.610406148524,"d":"17,017"}},null,null,{"$f":"+P25+P31","v":{"v":800,"d":"800.0"}},{"$f":"+Q25+Q31","v":{"v":282.3933298907046,"d":"282.4"}},{"$f":"+R25+R31","v":{"v":591.1407447316067,"d":"591.1"}},{"v":1019.9780575368204,"d":"1,020.0"},{"v":762.5879965958568,"d":"762.6"},{"v":483.9104032236917,"d":"483.9"},{"v":756.2328839362476,"d":"756.2"},{"v":529.5778431271617,"d":"529.6"},{"v":907.1199355825539,"d":"907.1"},{"v":770.0039182500275,"d":"770.0"},{"v":434.1093653151109,"d":"434.1"},{"v":848.681622214106,"d":"848.7"},{"v":463.75722810902255,"d":"463.8"},{"v":869.2056512437834,"d":"869.2"},{"v":327.9192330904053,"d":"327.9"},{"v":585.5330140511323,"d":"585.5"},{"v":343.3528088955513,"d":"343.4"},{"v":691.3717775565625,"d":"691.4"},{"v":839.6267145014385,"d":"839.6"},{"v":163.67426140341033,"d":"163.7"},{"v":157.14674999928525,"d":"157.1"},{"v":167.26878829420667,"d":"167.3"},{"v":292.997103430871,"d":"293.0"},{"v":479.020975168969,"d":"479.0"},{"v":400,"d":"400.0"},0,{"v":500,"d":"500.0"},{"v":150,"d":"150.0"},{"v":500,"d":"500.0"},{"v":500,"d":"500.0"},0,{"v":800,"d":"800.0"},0,0,{"v":400,"d":"400.0"},{"v":200,"d":"200.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD25+CD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal repayments",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P20:CS20)","v":{"v":-25356.91089331623,"d":"(25,357)"}},null,null,{"$f":"+P26+P32","v":{"v":-455.99089959073666,"d":"(456.0)"}},{"v":-18.2269729324394,"d":"(18.2)"},{"$f":"+R26+R32","v":{"v":-318.97715134054835,"d":"(319.0)"}},{"v":-739.575123490089,"d":"(739.6)"},{"v":-320.56582361747786,"d":"(320.6)"},{"v":-21.41362853073202,"d":"(21.4)"},{"v":-272.31311773969225,"d":"(272.3)"},{"v":-23.24276593403991,"d":"(23.2)"},{"v":-377.3312633586721,"d":"(377.3)"},{"v":-375.2402102945504,"d":"(375.2)"},{"v":-26.32363235505346,"d":"(26.3)"},{"v":-427.44430820922935,"d":"(427.4)"},{"v":-28.624607303419108,"d":"(28.6)"},{"v":-419.7193607511022,"d":"(419.7)"},{"v":-31.167822644688513,"d":"(31.2)"},{"v":-282.5253314726978,"d":"(282.5)"},{"v":-33.95695610533172,"d":"(34.0)"},{"v":-375.4530757295603,"d":"(375.5)"},{"v":-517.047645441547,"d":"(517.0)"},{"v":-38.70027975676586,"d":"(38.7)"},{"v":-31.17307910675139,"d":"(31.2)"},{"v":-40.287431462589964,"d":"(40.3)"},{"v":-165,"d":"(165.0)"},{"v":-350,"d":"(350.0)"},{"v":-400,"d":"(400.0)"},0,{"v":-500,"d":"(500.0)"},{"v":-150,"d":"(150.0)"},{"v":-500,"d":"(500.0)"},{"v":-500,"d":"(500.0)"},0,{"v":-800,"d":"(800.0)"},0,0,{"v":-400,"d":"(400.0)"},{"v":-200,"d":"(200.0)"},0,0,0,0,0,0,{"v":-164.94663128743468,"d":"(164.9)"},{"v":-200.60977325492465,"d":"(200.6)"},{"v":-240.83664591847713,"d":"(240.8)"},{"v":-283.2702925530352,"d":"(283.3)"},{"v":-329.4453724177938,"d":"(329.4)"},{"v":-376.65643363520286,"d":"(376.7)"},{"v":-95.48221425626026,"d":"(95.5)"},{"v":-125.0510133642455,"d":"(125.1)"},{"v":-157.43431254109854,"d":"(157.4)"},{"v":-190.37789214186745,"d":"(190.4)"},{"v":-227.51448404314212,"d":"(227.5)"},{"v":-266.71373686727037,"d":"(266.7)"},{"v":-309.3708151270891,"d":"(309.4)"},{"v":-352.9605357121945,"d":"(353.0)"},{"v":-401.58954964601327,"d":"(401.6)"},{"v":-452.873705894731,"d":"(452.9)"},{"v":-508.4007165637841,"d":"(508.4)"},{"v":-565.343096645825,"d":"(565.3)"},{"v":-628.3444185758159,"d":"(628.3)"},{"v":-694.7378791961421,"d":"(694.7)"},{"v":-766.3314706797813,"d":"(766.3)"},{"v":-839.9607169750263,"d":"(840.0)"},{"v":-920.8777296850061,"d":"(920.9)"},{"v":-1006.1012305874948,"d":"(1,006.1)"},{"$f":"+CD26+CD32","v":{"v":-1097.691442484754,"d":"(1,097.7)"}},{"v":-1192.1085621911438,"d":"(1,192.1)"},{"v":-1295.2946990282492,"d":"(1,295.3)"},{"v":-1403.9189558187177,"d":"(1,403.9)"},{"v":-1122.3660790560002,"d":"(1,122.4)"},0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O27+O33","v":{"v":8340.300492707387,"d":"8,340.3"}},{"$f":"+SUM(P18:P20)","v":{"v":8684.30959311665,"d":"8,684.3"}},{"v":8948.475950074915,"d":"8,948.5"},{"$f":"+SUM(R18:R20)","v":{"v":9220.639543465973,"d":"9,220.6"}},{"v":9501.042477512705,"d":"9,501.0"},{"v":9943.064650491084,"d":"9,943.1"},{"v":10405.561425184043,"d":"10,405.6"},{"v":10889.481191380599,"d":"10,889.5"},{"v":11395.81626857372,"d":"11,395.8"},{"v":11925.604940797602,"d":"11,925.6"},{"v":12320.36864875308,"d":"12,320.4"},{"v":12728.154381713137,"d":"12,728.2"},{"v":13149.391695718014,"d":"13,149.4"},{"v":13584.524316523617,"d":"13,584.5"},{"v":14034.010607016298,"d":"14,034.0"},{"v":14330.762017462015,"d":"14,330.8"},{"v":14633.76970004045,"d":"14,633.8"},{"v":14943.16555283067,"d":"14,943.2"},{"v":15259.084254657671,"d":"15,259.1"},{"v":15581.663323717563,"d":"15,581.7"},{"v":15706.637305364207,"d":"15,706.6"},{"v":15832.610976256741,"d":"15,832.6"},{"v":15959.592333088358,"d":"15,959.6"},{"v":16087.589436519229,"d":"16,087.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16216.610411688198,"d":"16,216.6"},{"v":16051.663780400762,"d":"16,051.7"},{"v":15851.054007145838,"d":"15,851.1"},{"v":15610.217361227362,"d":"15,610.2"},{"v":15326.947068674326,"d":"15,326.9"},{"v":14997.501696256531,"d":"14,997.5"},{"v":14620.84526262133,"d":"14,620.8"},{"v":14525.363048365069,"d":"14,525.4"},{"v":14400.312035000823,"d":"14,400.3"},{"v":14242.877722459725,"d":"14,242.9"},{"v":14052.499830317858,"d":"14,052.5"},{"v":13824.985346274716,"d":"13,825.0"},{"v":13558.271609407446,"d":"13,558.3"},{"v":13248.900794280356,"d":"13,248.9"},{"v":12895.940258568162,"d":"12,895.9"},{"v":12494.35070892215,"d":"12,494.4"},{"v":12041.477003027418,"d":"12,041.5"},{"v":11533.076286463633,"d":"11,533.1"},{"v":10967.733189817807,"d":"10,967.7"},{"v":10339.388771241991,"d":"10,339.4"},{"v":9644.65089204585,"d":"9,644.7"},{"v":8878.319421366068,"d":"8,878.3"},{"v":8038.358704391042,"d":"8,038.4"},{"v":7117.480974706036,"d":"7,117.5"},{"v":6111.379744118542,"d":"6,111.4"},{"$f":"+SUM(CD18:CD20)","v":{"v":5013.688301633788,"d":"5,013.7"}},{"v":3821.579739442644,"d":"3,821.6"},{"v":2526.2850404143946,"d":"2,526.3"},{"v":1122.366084595677,"d":"1,122.4"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"},{"v":5.5396767493220977E-6,"d":"0.0"}]
[]
[null,"Current Debt"]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O27","v":{"v":8340.300492707387,"d":"8,340.3"}},{"v":8684.30959311665,"d":"8,684.3"},{"$f":"+Q27","v":{"v":8666.08262018421,"d":"8,666.1"}},{"$f":"+R27","v":{"v":8347.105468843662,"d":"8,347.1"}},{"$f":"+S27","v":{"v":7607.530345353573,"d":"7,607.5"}},{"$f":"+T27","v":{"v":7286.964521736095,"d":"7,287.0"}},{"$f":"+U27","v":{"v":7265.550893205363,"d":"7,265.6"}},{"$f":"+V27","v":{"v":6993.23777546567,"d":"6,993.2"}},{"$f":"+W27","v":{"v":6969.99500953163,"d":"6,970.0"}},{"$f":"+X27","v":{"v":6592.663746172958,"d":"6,592.7"}},{"$f":"+Y27","v":{"v":6217.423535878407,"d":"6,217.4"}},{"$f":"+Z27","v":{"v":6191.0999035233535,"d":"6,191.1"}},{"$f":"+AA27","v":{"v":5763.655595314124,"d":"5,763.7"}},{"$f":"+AB27","v":{"v":5735.030988010705,"d":"5,735.0"}},{"$f":"+AC27","v":{"v":5315.311627259603,"d":"5,315.3"}},{"$f":"+AD27","v":{"v":5284.143804614914,"d":"5,284.1"}},{"$f":"+AE27","v":{"v":5001.618473142216,"d":"5,001.6"}},{"$f":"+AF27","v":{"v":4967.661517036885,"d":"4,967.7"}},{"$f":"+AG27","v":{"v":4592.208441307324,"d":"4,592.2"}},{"$f":"+AH27","v":{"v":4075.1607958657773,"d":"4,075.2"}},{"$f":"+AI27","v":{"v":4036.4605161090117,"d":"4,036.5"}},{"$f":"+AJ27","v":{"v":4005.2874370022605,"d":"4,005.3"}},{"$f":"+AK27","v":{"v":3965.0000055396704,"d":"3,965.0"}},{"$f":"+AL27","v":{"v":3800.0000055396704,"d":"3,800.0"}},{"$f":"+AM27","v":{"v":3450.0000055396704,"d":"3,450.0"}},{"$f":"+AN27","v":{"v":3050.0000055396704,"d":"3,050.0"}},{"$f":"+AO27","v":{"v":3050.0000055396704,"d":"3,050.0"}},{"$f":"+AP27","v":{"v":2550.0000055396704,"d":"2,550.0"}},{"$f":"+AQ27","v":{"v":2400.0000055396704,"d":"2,400.0"}},{"$f":"+AR27","v":{"v":1900.0000055396704,"d":"1,900.0"}},{"$f":"+AS27","v":{"v":1400.0000055396704,"d":"1,400.0"}},{"$f":"+AT27","v":{"v":1400.0000055396704,"d":"1,400.0"}},{"$f":"+AU27","v":{"v":600.0000055396704,"d":"600.0"}},{"$f":"+AV27","v":{"v":600.0000055396704,"d":"600.0"}},{"$f":"+AW27","v":{"v":600.0000055396704,"d":"600.0"}},{"$f":"+AX27","v":{"v":200.00000553967038,"d":"200.0"}},{"$f":"+AY27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+AZ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BA27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BB27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BC27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BD27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BE27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BF27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BG27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BH27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BI27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BJ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BK27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BL27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BM27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BN27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BO27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BP27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BQ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BR27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BS27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BT27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BU27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BV27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BW27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BX27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BY27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+BZ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CA27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CB27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CC27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CD27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CE27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CF27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CG27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CH27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CI27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CJ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CK27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CL27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CM27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CN27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CO27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CP27","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"$f":"+CQ27","v":{"v":5.5396703828591853E-6,"d":"0.0"}}]
[null,"Draw",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P25:CS25)","v":800},null,null,{"$f":"+P53","v":{"v":800,"d":"800.0"}},{"$f":"+Q53","v":0},{"$f":"+R53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal repayments",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P26:CS26)","v":{"v":-9140.300487167713,"d":"(9,140)"}},null,null,{"$f":"+P54","v":{"v":-455.99089959073666,"d":"(456.0)"}},{"v":-18.2269729324394,"d":"(18.2)"},{"$f":"+R54","v":{"v":-318.97715134054835,"d":"(319.0)"}},{"v":-739.575123490089,"d":"(739.6)"},{"v":-320.56582361747786,"d":"(320.6)"},{"v":-21.41362853073202,"d":"(21.4)"},{"v":-272.31311773969225,"d":"(272.3)"},{"v":-23.24276593403991,"d":"(23.2)"},{"v":-377.3312633586721,"d":"(377.3)"},{"v":-375.2402102945504,"d":"(375.2)"},{"v":-26.32363235505346,"d":"(26.3)"},{"v":-427.44430820922935,"d":"(427.4)"},{"v":-28.624607303419108,"d":"(28.6)"},{"v":-419.7193607511022,"d":"(419.7)"},{"v":-31.167822644688513,"d":"(31.2)"},{"v":-282.5253314726978,"d":"(282.5)"},{"v":-33.95695610533172,"d":"(34.0)"},{"v":-375.4530757295603,"d":"(375.5)"},{"v":-517.047645441547,"d":"(517.0)"},{"v":-38.70027975676586,"d":"(38.7)"},{"v":-31.17307910675139,"d":"(31.2)"},{"v":-40.287431462589964,"d":"(40.3)"},{"v":-165,"d":"(165.0)"},{"v":-350,"d":"(350.0)"},{"v":-400,"d":"(400.0)"},0,{"v":-500,"d":"(500.0)"},{"v":-150,"d":"(150.0)"},{"v":-500,"d":"(500.0)"},{"v":-500,"d":"(500.0)"},0,{"v":-800,"d":"(800.0)"},0,0,{"v":-400,"d":"(400.0)"},{"v":-200,"d":"(200.0)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O55","v":{"v":8340.300492707387,"d":"8,340.3"}},{"$f":"+SUM(P24:P26)","v":{"v":8684.30959311665,"d":"8,684.3"}},{"v":8666.08262018421,"d":"8,666.1"},{"$f":"+SUM(R24:R26)","v":{"v":8347.105468843662,"d":"8,347.1"}},{"v":7607.530345353573,"d":"7,607.5"},{"v":7286.964521736095,"d":"7,287.0"},{"v":7265.550893205363,"d":"7,265.6"},{"v":6993.23777546567,"d":"6,993.2"},{"v":6969.99500953163,"d":"6,970.0"},{"v":6592.663746172958,"d":"6,592.7"},{"v":6217.423535878407,"d":"6,217.4"},{"v":6191.0999035233535,"d":"6,191.1"},{"v":5763.655595314124,"d":"5,763.7"},{"v":5735.030988010705,"d":"5,735.0"},{"v":5315.311627259603,"d":"5,315.3"},{"v":5284.143804614914,"d":"5,284.1"},{"v":5001.618473142216,"d":"5,001.6"},{"v":4967.661517036885,"d":"4,967.7"},{"v":4592.208441307324,"d":"4,592.2"},{"v":4075.1607958657773,"d":"4,075.2"},{"v":4036.4605161090117,"d":"4,036.5"},{"v":4005.2874370022605,"d":"4,005.3"},{"v":3965.0000055396704,"d":"3,965.0"},{"v":3800.0000055396704,"d":"3,800.0"},{"v":3450.0000055396704,"d":"3,450.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":2550.0000055396704,"d":"2,550.0"},{"v":2400.0000055396704,"d":"2,400.0"},{"v":1900.0000055396704,"d":"1,900.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":200.00000553967038,"d":"200.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"$f":"+SUM(CD24:CD26)","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"}]
[]
[null,"Refinancing/Senior additional leverage"]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O33","v":0},0,{"$f":"+Q33","v":{"v":282.3933298907046,"d":"282.4"}},{"$f":"+R33","v":{"v":873.5340746223112,"d":"873.5"}},{"$f":"+S33","v":{"v":1893.5121321591316,"d":"1,893.5"}},{"$f":"+T33","v":{"v":2656.1001287549884,"d":"2,656.1"}},{"$f":"+U33","v":{"v":3140.01053197868,"d":"3,140.0"}},{"$f":"+V33","v":{"v":3896.2434159149275,"d":"3,896.2"}},{"$f":"+W33","v":{"v":4425.821259042089,"d":"4,425.8"}},{"$f":"+X33","v":{"v":5332.941194624643,"d":"5,332.9"}},{"$f":"+Y33","v":{"v":6102.9451128746705,"d":"6,102.9"}},{"$f":"+Z33","v":{"v":6537.054478189782,"d":"6,537.1"}},{"$f":"+AA33","v":{"v":7385.736100403888,"d":"7,385.7"}},{"$f":"+AB33","v":{"v":7849.49332851291,"d":"7,849.5"}},{"$f":"+AC33","v":{"v":8718.698979756693,"d":"8,718.7"}},{"$f":"+AD33","v":{"v":9046.6182128471,"d":"9,046.6"}},{"$f":"+AE33","v":{"v":9632.151226898231,"d":"9,632.2"}},{"$f":"+AF33","v":{"v":9975.504035793783,"d":"9,975.5"}},{"$f":"+AG33","v":{"v":10666.875813350345,"d":"10,666.9"}},{"$f":"+AH33","v":{"v":11506.502527851784,"d":"11,506.5"}},{"$f":"+AI33","v":{"v":11670.176789255194,"d":"11,670.2"}},{"$f":"+AJ33","v":{"v":11827.32353925448,"d":"11,827.3"}},{"$f":"+AK33","v":{"v":11994.592327548686,"d":"11,994.6"}},{"$f":"+AL33","v":{"v":12287.589430979557,"d":"12,287.6"}},{"$f":"+AM33","v":{"v":12766.610406148526,"d":"12,766.6"}},{"$f":"+AN33","v":{"v":13166.610406148526,"d":"13,166.6"}},{"$f":"+AO33","v":{"v":13166.610406148526,"d":"13,166.6"}},{"$f":"+AP33","v":{"v":13666.610406148526,"d":"13,666.6"}},{"$f":"+AQ33","v":{"v":13816.610406148526,"d":"13,816.6"}},{"$f":"+AR33","v":{"v":14316.610406148526,"d":"14,316.6"}},{"$f":"+AS33","v":{"v":14816.610406148526,"d":"14,816.6"}},{"$f":"+AT33","v":{"v":14816.610406148526,"d":"14,816.6"}},{"$f":"+AU33","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AV33","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AW33","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AX33","v":{"v":16016.610406148526,"d":"16,016.6"}},{"$f":"+AY33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+AZ33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BA33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BB33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BC33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BD33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BE33","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BF33","v":{"v":16051.663774861092,"d":"16,051.7"}},{"$f":"+BG33","v":{"v":15851.054001606168,"d":"15,851.1"}},{"$f":"+BH33","v":{"v":15610.217355687691,"d":"15,610.2"}},{"$f":"+BI33","v":{"v":15326.947063134656,"d":"15,326.9"}},{"$f":"+BJ33","v":{"v":14997.501690716861,"d":"14,997.5"}},{"$f":"+BK33","v":{"v":14620.845257081659,"d":"14,620.8"}},{"$f":"+BL33","v":{"v":14525.363042825398,"d":"14,525.4"}},{"$f":"+BM33","v":{"v":14400.312029461153,"d":"14,400.3"}},{"$f":"+BN33","v":{"v":14242.877716920055,"d":"14,242.9"}},{"$f":"+BO33","v":{"v":14052.499824778188,"d":"14,052.5"}},{"$f":"+BP33","v":{"v":13824.985340735046,"d":"13,825.0"}},{"$f":"+BQ33","v":{"v":13558.271603867775,"d":"13,558.3"}},{"$f":"+BR33","v":{"v":13248.900788740686,"d":"13,248.9"}},{"$f":"+BS33","v":{"v":12895.940253028491,"d":"12,895.9"}},{"$f":"+BT33","v":{"v":12494.350703382479,"d":"12,494.4"}},{"$f":"+BU33","v":{"v":12041.476997487747,"d":"12,041.5"}},{"$f":"+BV33","v":{"v":11533.076280923962,"d":"11,533.1"}},{"$f":"+BW33","v":{"v":10967.733184278137,"d":"10,967.7"}},{"$f":"+BX33","v":{"v":10339.38876570232,"d":"10,339.4"}},{"$f":"+BY33","v":{"v":9644.650886506179,"d":"9,644.7"}},{"$f":"+BZ33","v":{"v":8878.319415826398,"d":"8,878.3"}},{"$f":"+CA33","v":{"v":8038.358698851372,"d":"8,038.4"}},{"$f":"+CB33","v":{"v":7117.480969166366,"d":"7,117.5"}},{"$f":"+CC33","v":{"v":6111.379738578871,"d":"6,111.4"}},{"$f":"+CD33","v":{"v":5013.6882960941175,"d":"5,013.7"}},{"$f":"+CE33","v":{"v":3821.5797339029737,"d":"3,821.6"}},{"$f":"+CF33","v":{"v":2526.2850348747243,"d":"2,526.3"}},{"$f":"+CG33","v":{"v":1122.3660790560066,"d":"1,122.4"}},{"$f":"+CH33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CI33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CJ33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CK33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CL33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CM33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CN33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CO33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CP33","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CQ33","v":{"v":6.366462912410498e-12,"d":"0.0"}}]
[null,"Draw",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P31:CS31)","v":{"v":16216.610406148526,"d":"16,217"}},null,null,{"$f":"+SUM(P71:P73)","v":0},{"$f":"+SUM(Q71:Q73)","v":{"v":282.3933298907046,"d":"282.4"}},{"$f":"+SUM(R71:R73)","v":{"v":591.1407447316067,"d":"591.1"}},{"v":1019.9780575368204,"d":"1,020.0"},{"v":762.5879965958568,"d":"762.6"},{"v":483.9104032236917,"d":"483.9"},{"v":756.2328839362476,"d":"756.2"},{"v":529.5778431271617,"d":"529.6"},{"v":907.1199355825539,"d":"907.1"},{"v":770.0039182500275,"d":"770.0"},{"v":434.1093653151109,"d":"434.1"},{"v":848.681622214106,"d":"848.7"},{"v":463.75722810902255,"d":"463.8"},{"v":869.2056512437834,"d":"869.2"},{"v":327.9192330904053,"d":"327.9"},{"v":585.5330140511323,"d":"585.5"},{"v":343.3528088955513,"d":"343.4"},{"v":691.3717775565625,"d":"691.4"},{"v":839.6267145014385,"d":"839.6"},{"v":163.67426140341033,"d":"163.7"},{"v":157.14674999928525,"d":"157.1"},{"v":167.26878829420667,"d":"167.3"},{"v":292.997103430871,"d":"293.0"},{"v":479.020975168969,"d":"479.0"},{"v":400,"d":"400.0"},0,{"v":500,"d":"500.0"},{"v":150,"d":"150.0"},{"v":500,"d":"500.0"},{"v":500,"d":"500.0"},0,{"v":800,"d":"800.0"},0,0,{"v":400,"d":"400.0"},{"v":200,"d":"200.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(CD71:CD73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal repayments",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P32:CS32)","v":{"v":-16216.610406148522,"d":"(16,217)"}},null,null,{"$f":"+P74","v":0},0,{"$f":"+R74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-164.94663128743468,"d":"(164.9)"},{"v":-200.60977325492465,"d":"(200.6)"},{"v":-240.83664591847713,"d":"(240.8)"},{"v":-283.2702925530352,"d":"(283.3)"},{"v":-329.4453724177938,"d":"(329.4)"},{"v":-376.65643363520286,"d":"(376.7)"},{"v":-95.48221425626026,"d":"(95.5)"},{"v":-125.0510133642455,"d":"(125.1)"},{"v":-157.43431254109854,"d":"(157.4)"},{"v":-190.37789214186745,"d":"(190.4)"},{"v":-227.51448404314212,"d":"(227.5)"},{"v":-266.71373686727037,"d":"(266.7)"},{"v":-309.3708151270891,"d":"(309.4)"},{"v":-352.9605357121945,"d":"(353.0)"},{"v":-401.58954964601327,"d":"(401.6)"},{"v":-452.873705894731,"d":"(452.9)"},{"v":-508.4007165637841,"d":"(508.4)"},{"v":-565.343096645825,"d":"(565.3)"},{"v":-628.3444185758159,"d":"(628.3)"},{"v":-694.7378791961421,"d":"(694.7)"},{"v":-766.3314706797813,"d":"(766.3)"},{"v":-839.9607169750263,"d":"(840.0)"},{"v":-920.8777296850061,"d":"(920.9)"},{"v":-1006.1012305874948,"d":"(1,006.1)"},{"$f":"+CD74","v":{"v":-1097.691442484754,"d":"(1,097.7)"}},{"v":-1192.1085621911438,"d":"(1,192.1)"},{"v":-1295.2946990282492,"d":"(1,295.3)"},{"v":-1403.9189558187177,"d":"(1,403.9)"},{"v":-1122.3660790560002,"d":"(1,122.4)"},0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O75","v":0},{"$f":"+SUM(P30:P32)","v":0},{"v":282.3933298907046,"d":"282.4"},{"$f":"+SUM(R30:R32)","v":{"v":873.5340746223112,"d":"873.5"}},{"v":1893.5121321591316,"d":"1,893.5"},{"v":2656.1001287549884,"d":"2,656.1"},{"v":3140.01053197868,"d":"3,140.0"},{"v":3896.2434159149275,"d":"3,896.2"},{"v":4425.821259042089,"d":"4,425.8"},{"v":5332.941194624643,"d":"5,332.9"},{"v":6102.9451128746705,"d":"6,102.9"},{"v":6537.054478189782,"d":"6,537.1"},{"v":7385.736100403888,"d":"7,385.7"},{"v":7849.49332851291,"d":"7,849.5"},{"v":8718.698979756693,"d":"8,718.7"},{"v":9046.6182128471,"d":"9,046.6"},{"v":9632.151226898231,"d":"9,632.2"},{"v":9975.504035793783,"d":"9,975.5"},{"v":10666.875813350345,"d":"10,666.9"},{"v":11506.502527851784,"d":"11,506.5"},{"v":11670.176789255194,"d":"11,670.2"},{"v":11827.32353925448,"d":"11,827.3"},{"v":11994.592327548686,"d":"11,994.6"},{"v":12287.589430979557,"d":"12,287.6"},{"v":12766.610406148526,"d":"12,766.6"},{"v":13166.610406148526,"d":"13,166.6"},{"v":13166.610406148526,"d":"13,166.6"},{"v":13666.610406148526,"d":"13,666.6"},{"v":13816.610406148526,"d":"13,816.6"},{"v":14316.610406148526,"d":"14,316.6"},{"v":14816.610406148526,"d":"14,816.6"},{"v":14816.610406148526,"d":"14,816.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":16016.610406148526,"d":"16,016.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16051.663774861092,"d":"16,051.7"},{"v":15851.054001606168,"d":"15,851.1"},{"v":15610.217355687691,"d":"15,610.2"},{"v":15326.947063134656,"d":"15,326.9"},{"v":14997.501690716861,"d":"14,997.5"},{"v":14620.845257081659,"d":"14,620.8"},{"v":14525.363042825398,"d":"14,525.4"},{"v":14400.312029461153,"d":"14,400.3"},{"v":14242.877716920055,"d":"14,242.9"},{"v":14052.499824778188,"d":"14,052.5"},{"v":13824.985340735046,"d":"13,825.0"},{"v":13558.271603867775,"d":"13,558.3"},{"v":13248.900788740686,"d":"13,248.9"},{"v":12895.940253028491,"d":"12,895.9"},{"v":12494.350703382479,"d":"12,494.4"},{"v":12041.476997487747,"d":"12,041.5"},{"v":11533.076280923962,"d":"11,533.1"},{"v":10967.733184278137,"d":"10,967.7"},{"v":10339.38876570232,"d":"10,339.4"},{"v":9644.650886506179,"d":"9,644.7"},{"v":8878.319415826398,"d":"8,878.3"},{"v":8038.358698851372,"d":"8,038.4"},{"v":7117.480969166366,"d":"7,117.5"},{"v":6111.379738578871,"d":"6,111.4"},{"$f":"+SUM(CD30:CD32)","v":{"v":5013.6882960941175,"d":"5,013.7"}},{"v":3821.5797339029737,"d":"3,821.6"},{"v":2526.2850348747243,"d":"2,526.3"},{"v":1122.3660790560066,"d":"1,122.4"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"}]
[]
[null,"Cash Accounts"]
[null,{"$f":"+B96","v":"R&R Reserve Fund"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P111","v":{"v":68,"d":"68.0"}},{"$f":"+Q111","v":{"v":83.39784359386138,"d":"83.4"}},{"$f":"+R111","v":{"v":81.12094473488057,"d":"81.1"}},{"v":85.13474809613567,"d":"85.1"},{"v":89.347151430252,"d":"89.3"},{"v":91.91844735182092,"d":"91.9"},{"v":92.81857293065752,"d":"92.8"},{"v":92.01456383367275,"d":"92.0"},{"v":89.47044985893481,"d":"89.5"},{"v":86.99667818270692,"d":"87.0"},{"v":85.44640484458698,"d":"85.4"},{"v":84.8055342016081,"d":"84.8"},{"v":85.06051334393683,"d":"85.1"},{"v":86.19831913544817,"d":"86.2"},{"v":87.35134470366086,"d":"87.4"},{"v":89.07553970278224,"d":"89.1"},{"v":91.39984371670535,"d":"91.4"},{"v":94.35439975189679,"d":"94.4"},{"v":97.97060162073957,"d":"98.0"},{"v":101.72539708978125,"d":"101.7"},{"v":104.64747273127435,"d":"104.6"},{"v":106.70296294035023,"d":"106.7"},{"v":107.85670029036825,"d":"107.9"},{"v":108.07216563185139,"d":"108.1"},{"v":108.28806140846982,"d":"108.3"},{"v":108.99320692585283,"d":"109.0"},{"v":110.19835592717388,"d":"110.2"},{"v":111.91447916573854,"d":"111.9"},{"v":114.15276874905331,"d":"114.2"},{"v":116.43582412403438,"d":"116.4"},{"v":118.76454060651508,"d":"118.8"},{"v":121.13983141864537,"d":"121.1"},{"v":123.56262804701828,"d":"123.6"},{"v":126.03388060795865,"d":"126.0"},{"v":128.55455822011783,"d":"128.6"},{"v":131.1256493845202,"d":"131.1"},{"v":133.7481623722106,"d":"133.7"},{"v":136.4231256196548,"d":"136.4"},{"v":139.15158813204792,"d":"139.2"},{"v":141.9346198946889,"d":"141.9"},{"v":144.7733122925827,"d":"144.8"},{"v":147.66877853843434,"d":"147.7"},{"v":150.62215410920302,"d":"150.6"},{"v":153.63459719138706,"d":"153.6"},{"v":156.7072891352148,"d":"156.7"},{"v":159.84143491791912,"d":"159.8"},{"v":163.0382636162775,"d":"163.0"},{"v":166.29902888860306,"d":"166.3"},{"v":169.62500946637513,"d":"169.6"},{"v":173.0175096557026,"d":"173.0"},{"v":176.4778598488167,"d":"176.5"},{"v":180.00741704579303,"d":"180.0"},{"v":183.60756538670887,"d":"183.6"},{"v":187.27971669444304,"d":"187.3"},{"v":191.02531102833194,"d":"191.0"},{"v":194.84581724889858,"d":"194.8"},{"v":198.74273359387652,"d":"198.7"},{"v":202.71758826575405,"d":"202.7"},{"v":206.77194003106914,"d":"206.8"},{"v":210.9073788316905,"d":"210.9"},{"v":215.12552640832433,"d":"215.1"},{"v":219.42803693649083,"d":"219.4"},{"v":223.81659767522063,"d":"223.8"},{"v":228.29292962872503,"d":"228.3"},{"v":232.85878822129956,"d":"232.9"},{"v":237.51596398572556,"d":"237.5"},{"$f":"+CD111","v":{"v":242.2662832654401,"d":"242.3"}},{"v":247.1116089307489,"d":"247.1"},{"v":252.05384110936393,"d":"252.1"},{"v":257.0949179315512,"d":"257.1"},{"v":262.2368162901823,"d":"262.2"},{"v":267.4815526159859,"d":"267.5"},{"v":272.8311836683056,"d":"272.8"},{"v":278.28780734167174,"d":"278.3"},{"v":283.8535634885052,"d":"283.9"},{"v":289.53063475827526,"d":"289.5"},{"v":295.3212474534408,"d":"295.3"},{"v":223.66929815272107,"d":"223.7"},{"v":150.58430986598697,"d":"150.6"},{"v":76.03762181351817,"d":"76.0"},0]
[null,{"$f":"+B113","v":"O&M Reserve Fund"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P127","v":{"v":90,"d":"90.0"}},{"$f":"+Q127","v":{"v":100.7198862235899,"d":"100.7"}},{"$f":"+R127","v":{"v":104.08502539977424,"d":"104.1"}},{"v":109.6970690774068,"d":"109.7"},{"v":115.89700771502197,"d":"115.9"},{"v":122.18265437475105,"d":"122.2"},{"v":128.91445788975838,"d":"128.9"},{"v":135.472903540372,"d":"135.5"},{"v":142.80469423935025,"d":"142.8"},{"v":149.97644085337078,"d":"150.0"},{"v":157.419387688236,"d":"157.4"},{"v":166.191542788074,"d":"166.2"},{"v":175.23351128816236,"d":"175.2"},{"v":183.3825860832581,"d":"183.4"},{"v":190.96734978771298,"d":"191.0"},{"v":198.96876847421828,"d":"199.0"},{"v":206.91860930615175,"d":"206.9"},{"v":216.8050550069839,"d":"216.8"},{"v":226.1977224961467,"d":"226.2"},{"v":235.9837430942759,"d":"236.0"},{"v":247.1960314574011,"d":"247.2"},{"v":261.5431739392797,"d":"261.5"},{"v":273.0470554186822,"d":"273.0"},{"v":284.4486821290393,"d":"284.4"},{"v":295.81591355089404,"d":"295.8"},{"v":306.72735272602966,"d":"306.7"},{"v":319.3758685979419,"d":"319.4"},{"v":331.8043469309611,"d":"331.8"},{"v":344.9584879638634,"d":"345.0"},{"v":358.85960799285556,"d":"358.9"},{"v":372.06116550478566,"d":"372.1"},{"v":387.8881022660742,"d":"387.9"},{"v":403.45483660141724,"d":"403.5"},{"v":416.3251591976174,"d":"416.3"},{"v":430.32064816873026,"d":"430.3"},{"v":444.85730359782417,"d":"444.9"},{"v":464.56387799685047,"d":"464.6"},{"v":481.7281429653126,"d":"481.7"},{"v":497.260282095461,"d":"497.3"},{"v":513.3550636023999,"d":"513.4"},{"v":530.0060052043514,"d":"530.0"},{"v":545.7806221006349,"d":"545.8"},{"v":563.9339882811596,"d":"563.9"},{"v":582.8007786578645,"d":"582.8"},{"v":602.2538982549127,"d":"602.3"},{"v":622.347373174139,"d":"622.3"},{"v":642.990903510991,"d":"643.0"},{"v":663.7562244252389,"d":"663.8"},{"v":685.0292381806073,"d":"685.0"},{"v":707.0666151284116,"d":"707.1"},{"v":729.772368295587,"d":"729.8"},{"v":753.2911254751219,"d":"753.3"},{"v":777.6151357962542,"d":"777.6"},{"v":802.818482966395,"d":"802.8"},{"v":828.7931050696232,"d":"828.8"},{"v":855.7027786016755,"d":"855.7"},{"v":883.5396850802839,"d":"883.5"},{"v":912.3882269712556,"d":"912.4"},{"v":942.1286242462031,"d":"942.1"},{"v":972.9534252091986,"d":"973.0"},{"v":1004.855503590648,"d":"1,004.9"},{"v":1037.9316910573755,"d":"1,037.9"},{"v":1072.0489167875676,"d":"1,072.0"},{"v":1107.4181677339138,"d":"1,107.4"},{"v":1144.029398295693,"d":"1,144.0"},{"v":1181.9929544329848,"d":"1,182.0"},{"$f":"+CD127","v":{"v":1221.1602839516356,"d":"1,221.2"}},{"v":1261.7704392742282,"d":"1,261.8"},{"v":1303.8174891575322,"d":"1,303.8"},{"v":1346.3519398117307,"d":"1,346.4"},{"v":1387.6236912631716,"d":"1,387.6"},{"v":1429.3857172306552,"d":"1,429.4"},{"v":1471.9293284596786,"d":"1,471.9"},{"v":1515.3209231319834,"d":"1,515.3"},{"v":1559.0208637830308,"d":"1,559.0"},{"v":1603.2018103857254,"d":"1,603.2"},{"v":1647.7202212445154,"d":"1,647.7"},{"v":1692.5859383154236,"d":"1,692.6"},{"v":1741.7314813268267,"d":"1,741.7"},{"v":1741.7314813268267,"d":"1,741.7"},0]
[null,{"$f":"+B129","v":"East Tolling Reserve"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P131","v":{"v":9,"d":"9.0"}},{"$f":"+Q131","v":{"v":9,"d":"9.0"}},{"$f":"+R131","v":{"v":9,"d":"9.0"}},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B133","v":"Debt Service Reserve Fund"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P142","v":{"v":458.16197984031623,"d":"458.2"}},{"$f":"+Q142","v":{"v":477.78052793057657,"d":"477.8"}},{"$f":"+R142","v":{"v":493.1629181197871,"d":"493.2"}},{"v":498.3276428377723,"d":"498.3"},{"v":526.3738568337121,"d":"526.4"},{"v":554.2770807948108,"d":"554.3"},{"v":569.9338221537375,"d":"569.9"},{"v":604.5273220136625,"d":"604.5"},{"v":635.5375797194772,"d":"635.5"},{"v":649.1504118086057,"d":"649.2"},{"v":681.220186496836,"d":"681.2"},{"v":682.8760835049142,"d":"682.9"},{"v":716.2001554887343,"d":"716.2"},{"v":735.0432909770891,"d":"735.0"},{"v":757.8795971556275,"d":"757.9"},{"v":767.6917427292947,"d":"767.7"},{"v":793.5598573905975,"d":"793.6"},{"v":807.3466573420474,"d":"807.3"},{"v":832.4291817396686,"d":"832.4"},{"v":840.449707024736,"d":"840.4"},{"v":848.5600954820733,"d":"848.6"},{"v":811.0910736352004,"d":"811.1"},{"v":817.1503569401964,"d":"817.2"},{"v":817.8764889603945,"d":"817.9"},{"v":804.3304889603944,"d":"804.3"},{"v":816.8304889603944,"d":"816.8"},{"v":805.5204889603945,"d":"805.5"},{"v":813.8604889603945,"d":"813.9"},{"v":810.6804889603944,"d":"810.7"},{"v":795.7904889603944,"d":"795.8"},{"v":815.7904889603944,"d":"815.8"},{"v":789.7617436391043,"d":"789.8"},{"v":789.7617436391043,"d":"789.8"},{"v":799.7617436391043,"d":"799.8"},{"v":791.8037436391044,"d":"791.8"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":971.6534858126752,"d":"971.7"},{"v":998.1777176666062,"d":"998.2"},{"v":1027.3684298508238,"d":"1,027.4"},{"v":1056.699403023594,"d":"1,056.7"},{"v":1087.5565912640818,"d":"1,087.6"},{"v":1117.115107330166,"d":"1,117.1"},{"v":824.1374217539368,"d":"824.1"},{"v":848.1928901714093,"d":"848.2"},{"v":873.5140562006287,"d":"873.5"},{"v":897.7623306843236,"d":"897.8"},{"v":924.451613180973,"d":"924.5"},{"v":951.2951604823409,"d":"951.3"},{"v":979.5501249423007,"d":"979.6"},{"v":1006.581561756424,"d":"1,006.6"},{"v":1036.3468235562875,"d":"1,036.3"},{"v":1066.2693984164866,"d":"1,066.3"},{"v":1097.7645485240769,"d":"1,097.8"},{"v":1127.8633332758775,"d":"1,127.9"},{"v":1161.0224673253274,"d":"1,161.0"},{"v":1194.3388705013547,"d":"1,194.3"},{"v":1229.4057282380957,"d":"1,229.4"},{"v":1262.8776698419706,"d":"1,262.9"},{"v":1299.7737213854496,"d":"1,299.8"},{"v":1336.8227482811258,"d":"1,336.8"},{"v":1375.8181433515786,"d":"1,375.8"},{"$f":"+CD142","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"v":1453.9913182476917,"d":"1,454.0"},{"v":1495.1352336669859,"d":"1,495.1"},{"v":1150.4252310324005,"d":"1,150.4"},0,{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},0]
[null,{"$f":"+B144","v":"Debt Service Fund"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P146","v":84.3},{"$f":"+Q146","v":{"v":68.95,"d":"69.0"}},{"$f":"+R146","v":{"v":68.95,"d":"69.0"}},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"$f":"+CD146","v":{"v":68.95,"d":"69.0"}},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B148","v":"Working Capital Reserve"},{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P150","v":{"v":10,"d":"10.0"}},{"$f":"+Q150","v":{"v":10,"d":"10.0"}},{"$f":"+R150","v":{"v":10,"d":"10.0"}},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"$f":"+CD150","v":{"v":10,"d":"10.0"}},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},0]
[null,"General funds",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+CF!P55","v":{"v":549.0850878139099,"d":"549.1"}},{"$f":"+CF!Q55","v":{"v":372.26775175643263,"d":"372.3"}},{"$f":"+CF!R55","v":{"v":220.05237990912553,"d":"220.1"}},{"$f":"+CF!S55","v":{"v":61.06136847675805,"d":"61.1"}},{"$f":"+CF!T55","v":{"v":60.000000000000114,"d":"60.0"}},{"$f":"+CF!U55","v":{"v":80.56522896276886,"d":"80.6"}},{"$f":"+CF!V55","v":{"v":133.3983589599128,"d":"133.4"}},{"$f":"+CF!W55","v":{"v":190.72766476336653,"d":"190.7"}},{"$f":"+CF!X55","v":{"v":236.46473624421185,"d":"236.5"}},{"$f":"+CF!Y55","v":{"v":188.29989472052864,"d":"188.3"}},{"$f":"+CF!Z55","v":{"v":151.33286671909366,"d":"151.3"}},{"$f":"+CF!AA55","v":{"v":174.20158324972238,"d":"174.2"}},{"$f":"+CF!AB55","v":{"v":208.26805880320592,"d":"208.3"}},{"$f":"+CF!AC55","v":{"v":301.49282595217585,"d":"301.5"}},{"$f":"+CF!AD55","v":{"v":269.3752382259996,"d":"269.4"}},{"$f":"+CF!AE55","v":{"v":273.509342700674,"d":"273.5"}},{"$f":"+CF!AF55","v":{"v":287.6826163393322,"d":"287.7"}},{"$f":"+CF!AG55","v":{"v":335.494796369548,"d":"335.5"}},{"$f":"+CF!AH55","v":{"v":415.38118289849865,"d":"415.4"}},{"$f":"+CF!AI55","v":{"v":349.1158526475068,"d":"349.1"}},{"$f":"+CF!AJ55","v":{"v":312.0237195570809,"d":"312.0"}},{"$f":"+CF!AK55","v":{"v":363.6855976057442,"d":"363.7"}},{"$f":"+CF!AL55","v":{"v":455.0667334033634,"d":"455.1"}},{"$f":"+CF!AM55","v":{"v":599.919218067013,"d":"599.9"}},{"$f":"+CF!AN55","v":{"v":643.7330472243522,"d":"643.7"}},{"$f":"+CF!AO55","v":{"v":667.1722159546595,"d":"667.2"}},{"$f":"+CF!AP55","v":{"v":707.6069812063907,"d":"707.6"}},{"$f":"+CF!AQ55","v":{"v":746.7081892793082,"d":"746.7"}},{"$f":"+CF!AR55","v":{"v":788.6328142202034,"d":"788.6"}},{"$f":"+CF!AS55","v":{"v":840.0275280982606,"d":"840.0"}},{"$f":"+CF!AT55","v":{"v":859.1690041231583,"d":"859.2"}},{"$f":"+CF!AU55","v":{"v":910.0899160530608,"d":"910.1"}},{"$f":"+CF!AV55","v":{"v":946.2753142456442,"d":"946.3"}},{"$f":"+CF!AW55","v":{"v":976.7614780525765,"d":"976.8"}},{"$f":"+CF!AX55","v":{"v":1025.089003312416,"d":"1,025.1"}},{"$f":"+CF!AY55","v":{"v":987.5873045610501,"d":"987.6"}},{"$f":"+CF!AZ55","v":{"v":1029.4723453779843,"d":"1,029.5"}},{"$f":"+CF!BA55","v":{"v":1055.0589004828298,"d":"1,055.1"}},{"$f":"+CF!BB55","v":{"v":1074.636024407418,"d":"1,074.6"}},{"$f":"+CF!BC55","v":{"v":1148.7626302532508,"d":"1,148.8"}},{"$f":"+CF!BD55","v":{"v":1280.7521730199733,"d":"1,280.8"}},{"$f":"+CF!BE55","v":{"v":1288.1561656608437,"d":"1,288.2"}},{"$f":"+CF!BF55","v":{"v":1338.205652224553,"d":"1,338.2"}},{"$f":"+CF!BG55","v":{"v":1422.1417170958284,"d":"1,422.1"}},{"$f":"+CF!BH55","v":{"v":1447.8603889070455,"d":"1,447.9"}},{"$f":"+CF!BI55","v":{"v":1409.2614042597197,"d":"1,409.3"}},{"$f":"+CF!BJ55","v":{"v":1303.1054185522717,"d":"1,303.1"}},{"$f":"+CF!BK55","v":{"v":1446.6567782439342,"d":"1,446.7"}},{"$f":"+CF!BL55","v":{"v":1519.225455714486,"d":"1,519.2"}},{"$f":"+CF!BM55","v":{"v":1595.189929873216,"d":"1,595.2"}},{"$f":"+CF!BN55","v":{"v":1676.7825316300587,"d":"1,676.8"}},{"$f":"+CF!BO55","v":{"v":1761.6647668438227,"d":"1,761.7"}},{"$f":"+CF!BP55","v":{"v":1850.5841834331586,"d":"1,850.6"}},{"$f":"+CF!BQ55","v":{"v":1942.9166765009668,"d":"1,942.9"}},{"$f":"+CF!BR55","v":{"v":2040.4998100140647,"d":"2,040.5"}},{"$f":"+CF!BS55","v":{"v":2140.6004079460927,"d":"2,140.6"}},{"$f":"+CF!BT55","v":{"v":2243.9555104382207,"d":"2,244.0"}},{"$f":"+CF!BU55","v":{"v":2349.750974457799,"d":"2,349.8"}},{"$f":"+CF!BV55","v":{"v":2460.6457892782246,"d":"2,460.6"}},{"$f":"+CF!BW55","v":{"v":2578.7306322755594,"d":"2,578.7"}},{"$f":"+CF!BX55","v":{"v":2705.1413669815865,"d":"2,705.1"}},{"$f":"+CF!BY55","v":{"v":2839.280804314927,"d":"2,839.3"}},{"$f":"+CF!BZ55","v":{"v":2984.4787602469714,"d":"2,984.5"}},{"$f":"+CF!CA55","v":{"v":3137.5360010367785,"d":"3,137.5"}},{"$f":"+CF!CB55","v":{"v":3297.0456865046053,"d":"3,297.0"}},{"$f":"+CF!CC55","v":{"v":3462.0749772976433,"d":"3,462.1"}},{"$f":"+CF!CD55","v":{"v":3636.1000005623628,"d":"3,636.1"}},{"$f":"+CF!CE55","v":{"v":3815.2272281078203,"d":"3,815.2"}},{"$f":"+CF!CF55","v":{"v":4000.5187195371327,"d":"4,000.5"}},{"$f":"+CF!CG55","v":{"v":4265.583596378401,"d":"4,265.6"}},{"$f":"+CF!CH55","v":{"v":5457.644335813424,"d":"5,457.6"}},{"$f":"+CF!CI55","v":{"v":6267.346856445263,"d":"6,267.3"}},{"$f":"+CF!CJ55","v":{"v":6752.781260438718,"d":"6,752.8"}},{"$f":"+CF!CK55","v":{"v":6876.539906696145,"d":"6,876.5"}},{"$f":"+CF!CL55","v":{"v":6388.202669874199,"d":"6,388.2"}},{"$f":"+CF!CM55","v":{"v":5209.979894724902,"d":"5,210.0"}},{"$f":"+CF!CN55","v":{"v":3258.607657923896,"d":"3,258.6"}},{"$f":"+CF!CO55","v":{"v":520.5825785451416,"d":"520.6"}},{"$f":"+CF!CP55","v":{"v":60,"d":"60.0"}},{"$f":"+CF!CQ55","v":{"v":60,"d":"60.0"}},{"$f":"+CF!CR55","v":0}]
[null,"Total Cash Balances",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+SUM(P36:P42)","v":{"v":1268.547067654226,"d":"1,268.5"}},{"$f":"+SUM(Q36:Q42)","v":{"v":1122.1160095044606,"d":"1,122.1"}},{"$f":"+SUM(R36:R42)","v":{"v":986.3712681635675,"d":"986.4"}},{"v":842.1708284880729,"d":"842.2"},{"v":879.5680159789862,"d":"879.6"},{"v":936.8934114841517,"d":"936.9"},{"v":1013.0152119340663,"d":"1,013.0"},{"v":1110.692454151074,"d":"1,110.7"},{"v":1192.2274600619742,"d":"1,192.2"},{"v":1162.373425565212,"d":"1,162.4"},{"v":1163.3688457487528,"d":"1,163.4"},{"v":1196.0247437443186,"d":"1,196.0"},{"v":1272.7122389240394,"d":"1,272.7"},{"v":1394.0670221479713,"d":"1,394.1"},{"v":1393.5235298730008,"d":"1,393.5"},{"v":1417.195393606969,"d":"1,417.2"},{"v":1467.5109267527869,"d":"1,467.5"},{"v":1541.950908470476,"d":"1,542.0"},{"v":1659.9286887550534,"d":"1,659.9"},{"v":1615.2246998563,"d":"1,615.2"},{"v":1600.3773192278295,"d":"1,600.4"},{"v":1630.9728081205744,"d":"1,631.0"},{"v":1741.0708460526102,"d":"1,741.1"},{"v":1898.2665547882984,"d":"1,898.3"},{"v":1940.1175111441107,"d":"1,940.1"},{"v":1987.6732645669363,"d":"1,987.7"},{"v":2030.651694691901,"d":"2,030.7"},{"v":2083.2375043364023,"d":"2,083.2"},{"v":2137.3745598935147,"d":"2,137.4"},{"v":2190.063449175545,"d":"2,190.1"},{"v":2244.7351991948535,"d":"2,244.7"},{"v":2287.829593376885,"d":"2,287.8"},{"v":2342.004522533184,"d":"2,342.0"},{"v":2397.832261497257,"d":"2,397.8"},{"v":2454.7179533403687,"d":"2,454.7"},{"v":2426.854001182499,"d":"2,426.9"},{"v":2491.06812938615,"d":"2,491.1"},{"v":2536.493912706902,"d":"2,536.5"},{"v":2574.3316382740313,"d":"2,574.3"},{"v":2667.3360573894442,"d":"2,667.3"},{"v":2818.8152341560117,"d":"2,818.8"},{"v":3032.2090521125883,"d":"3,032.2"},{"v":3129.889512281522,"d":"3,129.9"},{"v":3264.895522795904,"d":"3,264.9"},{"v":3342.4709793207667,"d":"3,342.5"},{"v":3357.95680361586,"d":"3,358.0"},{"v":3305.199693009706,"d":"3,305.2"},{"v":3179.799453311713,"d":"3,179.8"},{"v":3301.022593532878,"d":"3,301.0"},{"v":3427.7381108579593,"d":"3,427.7"},{"v":3559.745090458786,"d":"3,559.7"},{"v":3698.3649225457107,"d":"3,698.4"},{"v":3842.0520450984623,"d":"3,842.1"},{"v":3991.5150011041055,"d":"3,991.5"},{"v":4145.849787868444,"d":"4,145.8"},{"v":4306.445827352954,"d":"4,306.4"},{"v":4471.457327528868,"d":"4,471.5"},{"v":4641.571338218886,"d":"4,641.6"},{"v":4816.359686831374,"d":"4,816.4"},{"v":5002.563903641776,"d":"5,002.6"},{"v":5198.4112674819135,"d":"5,198.4"},{"v":5404.996260546889,"d":"5,405.0"},{"v":5622.17194455173,"d":"5,622.2"},{"v":5851.970819784867,"d":"5,852.0"},{"v":6089.706621302724,"d":"6,089.7"},{"v":6336.352039067932,"d":"6,336.4"},{"$f":"+SUM(CD36:CD42)","v":{"v":6591.466830720509,"d":"6,591.5"}},{"v":6857.050594560489,"d":"6,857.1"},{"v":7130.475283471014,"d":"7,130.5"},{"v":7098.405685154084,"d":"7,098.4"},{"v":7117.504843366778,"d":"7,117.5"},{"v":7974.214126291905,"d":"7,974.2"},{"v":8507.541772566703,"d":"8,507.5"},{"v":8680.148637169801,"d":"8,680.1"},{"v":8241.077097145735,"d":"8,241.1"},{"v":7112.712339868903,"d":"7,112.7"},{"v":5211.649126621853,"d":"5,211.6"},{"v":2446.8378150132867,"d":"2,446.8"},{"v":1962.315791192814,"d":"1,962.3"},{"v":1887.7691031403451,"d":"1,887.8"},0]
[]
[null,"Interest Income",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P168","v":{"v":20.25,"d":"20.3"}},{"$f":"+Q168","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"+R168","v":{"v":22.44232019008921,"d":"22.4"}},{"v":19.72742536327135,"d":"19.7"},{"v":16.84341656976146,"d":"16.8"},{"v":17.591360319579724,"d":"17.6"},{"v":18.737868229683034,"d":"18.7"},{"v":20.260304238681325,"d":"20.3"},{"v":22.21384908302148,"d":"22.2"},{"v":23.844549201239484,"d":"23.8"},{"v":23.247468511304234,"d":"23.2"},{"v":23.267376914975042,"d":"23.3"},{"v":23.920494874886362,"d":"23.9"},{"v":25.45424477848078,"d":"25.5"},{"v":27.881340442959413,"d":"27.9"},{"v":27.87047059746001,"d":"27.9"},{"v":28.34390787213938,"d":"28.3"},{"v":29.350218535055735,"d":"29.4"},{"v":30.83901816940952,"d":"30.8"},{"v":33.19857377510109,"d":"33.2"},{"v":32.30449399712601,"d":"32.3"},{"v":32.0075463845566,"d":"32.0"},{"v":32.6194561624115,"d":"32.6"},{"v":34.82141692105223,"d":"34.8"},{"v":37.965331095765976,"d":"38.0"},{"v":38.8023502228822,"d":"38.8"},{"v":39.75346529133873,"d":"39.8"},{"v":40.61303389383801,"d":"40.6"},{"v":41.66475008672802,"d":"41.7"},{"v":42.74749119787024,"d":"42.7"},{"v":43.80126898351081,"d":"43.8"},{"v":44.894703983896925,"d":"44.9"},{"v":45.7565918675375,"d":"45.8"},{"v":46.84009045066346,"d":"46.8"},{"v":47.95664522994492,"d":"48.0"},{"v":49.09435906680719,"d":"49.1"},{"v":48.53708002364998,"d":"48.5"},{"v":49.82136258772335,"d":"49.8"},{"v":50.72987825413915,"d":"50.7"},{"v":51.48663276548313,"d":"51.5"},{"v":53.34672114779372,"d":"53.3"},{"v":56.37630468312886,"d":"56.4"},{"v":60.64418104226627,"d":"60.6"},{"v":62.59779024565392,"d":"62.6"},{"v":65.29791045595489,"d":"65.3"},{"v":66.8494195864717,"d":"66.8"},{"v":67.15913607240154,"d":"67.2"},{"v":66.10399386031808,"d":"66.1"},{"v":63.59598906641348,"d":"63.6"},{"v":66.02045187091292,"d":"66.0"},{"v":68.55476221751833,"d":"68.6"},{"v":71.19490180967485,"d":"71.2"},{"v":73.96729845160039,"d":"74.0"},{"v":76.84104090290315,"d":"76.8"},{"v":79.83030002334142,"d":"79.8"},{"v":82.91699575905241,"d":"82.9"},{"v":86.12891654929179,"d":"86.1"},{"v":89.4291465535162,"d":"89.4"},{"v":92.83142676821868,"d":"92.8"},{"v":96.32719374161418,"d":"96.3"},{"v":100.051278079269,"d":"100.1"},{"v":103.96822535788894,"d":"104.0"},{"v":108.09992522145909,"d":"108.1"},{"v":112.44343890437946,"d":"112.4"},{"v":117.03941641253684,"d":"117.0"},{"v":121.79413244720014,"d":"121.8"},{"$f":"+CD168","v":{"v":126.72704080778789,"d":"126.7"}},{"v":131.82933664729586,"d":"131.8"},{"v":137.14101193195435,"d":"137.1"},{"v":142.60950571969516,"d":"142.6"},{"v":141.96811376487202,"d":"142.0"},{"v":142.3500969429921,"d":"142.4"},{"v":159.4842826181358,"d":"159.5"},{"v":170.15083556353915,"d":"170.2"},{"v":173.60297287934213,"d":"173.6"},{"v":164.82154210708947,"d":"164.8"},{"v":142.25424699502065,"d":"142.3"},{"v":104.23298276964863,"d":"104.2"},{"v":48.93675658413375,"d":"48.9"},{"v":39.24631582385628,"d":"39.2"},{"v":37.7553820628069,"d":"37.8"}]
[]
[null,"Debt Structure"]
[]
[null,"Current Debt"]
[]
[null,"Control account"]
[null,"Opening balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O55","v":{"v":8340.300492707387,"d":"8,340.3"}},{"$f":"+P55","v":{"v":8684.30959311665,"d":"8,684.3"}},{"$f":"+Q55","v":{"v":8666.08262018421,"d":"8,666.1"}},{"v":8347.105468843662,"d":"8,347.1"},{"v":7607.530345353573,"d":"7,607.5"},{"v":7286.964521736095,"d":"7,287.0"},{"v":7265.550893205363,"d":"7,265.6"},{"v":6993.23777546567,"d":"6,993.2"},{"v":6969.99500953163,"d":"6,970.0"},{"v":6592.663746172958,"d":"6,592.7"},{"v":6217.423535878407,"d":"6,217.4"},{"v":6191.0999035233535,"d":"6,191.1"},{"v":5763.655595314124,"d":"5,763.7"},{"v":5735.030988010705,"d":"5,735.0"},{"v":5315.311627259603,"d":"5,315.3"},{"v":5284.143804614914,"d":"5,284.1"},{"v":5001.618473142216,"d":"5,001.6"},{"v":4967.661517036885,"d":"4,967.7"},{"v":4592.208441307324,"d":"4,592.2"},{"v":4075.1607958657773,"d":"4,075.2"},{"v":4036.4605161090117,"d":"4,036.5"},{"v":4005.2874370022605,"d":"4,005.3"},{"v":3965.0000055396704,"d":"3,965.0"},{"v":3800.0000055396704,"d":"3,800.0"},{"v":3450.0000055396704,"d":"3,450.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":2550.0000055396704,"d":"2,550.0"},{"v":2400.0000055396704,"d":"2,400.0"},{"v":1900.0000055396704,"d":"1,900.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":200.00000553967038,"d":"200.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"$f":"+CC55","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"}]
[null,"Draws",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P53:CS53)","v":800},null,null,{"v":800,"d":"800.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Repayments",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P54:CS54)","v":{"v":-9140.300487167713,"d":"(9,140)"}},null,null,{"$f":"+P57","v":{"v":-455.99089959073666,"d":"(456.0)"}},{"v":-18.2269729324394,"d":"(18.2)"},{"$f":"+R57","v":{"v":-318.97715134054835,"d":"(319.0)"}},{"v":-739.575123490089,"d":"(739.6)"},{"v":-320.56582361747786,"d":"(320.6)"},{"v":-21.41362853073202,"d":"(21.4)"},{"v":-272.31311773969225,"d":"(272.3)"},{"v":-23.24276593403991,"d":"(23.2)"},{"v":-377.3312633586721,"d":"(377.3)"},{"v":-375.2402102945504,"d":"(375.2)"},{"v":-26.32363235505346,"d":"(26.3)"},{"v":-427.44430820922935,"d":"(427.4)"},{"v":-28.624607303419108,"d":"(28.6)"},{"v":-419.7193607511022,"d":"(419.7)"},{"v":-31.167822644688513,"d":"(31.2)"},{"v":-282.5253314726978,"d":"(282.5)"},{"v":-33.95695610533172,"d":"(34.0)"},{"v":-375.4530757295603,"d":"(375.5)"},{"v":-517.047645441547,"d":"(517.0)"},{"v":-38.70027975676586,"d":"(38.7)"},{"v":-31.17307910675139,"d":"(31.2)"},{"v":-40.287431462589964,"d":"(40.3)"},{"v":-165,"d":"(165.0)"},{"v":-350,"d":"(350.0)"},{"v":-400,"d":"(400.0)"},0,{"v":-500,"d":"(500.0)"},{"v":-150,"d":"(150.0)"},{"v":-500,"d":"(500.0)"},{"v":-500,"d":"(500.0)"},0,{"v":-800,"d":"(800.0)"},0,0,{"v":-400,"d":"(400.0)"},{"v":-200,"d":"(200.0)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,{"$f":"+IF(ROUND(CI55,4)=0,1,0)","v":1},{"$nulls":6},"MCAD",{"$nulls":3},{"v":8340.300492707387,"d":"8,340.3"},{"$f":"+SUM(P52:P54)","v":{"v":8684.30959311665,"d":"8,684.3"}},{"$f":"+SUM(Q52:Q54)","v":{"v":8666.08262018421,"d":"8,666.1"}},{"$f":"+SUM(R52:R54)","v":{"v":8347.105468843662,"d":"8,347.1"}},{"v":7607.530345353573,"d":"7,607.5"},{"v":7286.964521736095,"d":"7,287.0"},{"v":7265.550893205363,"d":"7,265.6"},{"v":6993.23777546567,"d":"6,993.2"},{"v":6969.99500953163,"d":"6,970.0"},{"v":6592.663746172958,"d":"6,592.7"},{"v":6217.423535878407,"d":"6,217.4"},{"v":6191.0999035233535,"d":"6,191.1"},{"v":5763.655595314124,"d":"5,763.7"},{"v":5735.030988010705,"d":"5,735.0"},{"v":5315.311627259603,"d":"5,315.3"},{"v":5284.143804614914,"d":"5,284.1"},{"v":5001.618473142216,"d":"5,001.6"},{"v":4967.661517036885,"d":"4,967.7"},{"v":4592.208441307324,"d":"4,592.2"},{"v":4075.1607958657773,"d":"4,075.2"},{"v":4036.4605161090117,"d":"4,036.5"},{"v":4005.2874370022605,"d":"4,005.3"},{"v":3965.0000055396704,"d":"3,965.0"},{"v":3800.0000055396704,"d":"3,800.0"},{"v":3450.0000055396704,"d":"3,450.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":3050.0000055396704,"d":"3,050.0"},{"v":2550.0000055396704,"d":"2,550.0"},{"v":2400.0000055396704,"d":"2,400.0"},{"v":1900.0000055396704,"d":"1,900.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":1400.0000055396704,"d":"1,400.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":600.0000055396704,"d":"600.0"},{"v":200.00000553967038,"d":"200.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"$f":"+SUM(CD52:CD54)","v":{"v":5.5396703828591853E-6,"d":"0.0"}},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"},{"v":5.5396703828591853E-6,"d":"0.0"}]
[]
[null,"Scheduled repayment",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P57:CS57)","v":{"v":-9140.300487167713,"d":"(9,140)"}},null,null,{"v":-455.99089959073666,"d":"(456.0)"},{"v":-18.2269729324394,"d":"(18.2)"},{"v":-318.97715134054835,"d":"(319.0)"},{"v":-739.575123490089,"d":"(739.6)"},{"v":-320.56582361747786,"d":"(320.6)"},{"v":-21.41362853073202,"d":"(21.4)"},{"v":-272.31311773969225,"d":"(272.3)"},{"v":-23.24276593403991,"d":"(23.2)"},{"v":-377.3312633586721,"d":"(377.3)"},{"v":-375.2402102945504,"d":"(375.2)"},{"v":-26.32363235505346,"d":"(26.3)"},{"v":-427.44430820922935,"d":"(427.4)"},{"v":-28.624607303419108,"d":"(28.6)"},{"v":-419.7193607511022,"d":"(419.7)"},{"v":-31.167822644688513,"d":"(31.2)"},{"v":-282.5253314726978,"d":"(282.5)"},{"v":-33.95695610533172,"d":"(34.0)"},{"v":-375.4530757295603,"d":"(375.5)"},{"v":-517.047645441547,"d":"(517.0)"},{"v":-38.70027975676586,"d":"(38.7)"},{"v":-31.17307910675139,"d":"(31.2)"},{"v":-40.287431462589964,"d":"(40.3)"},{"v":-165,"d":"(165.0)"},{"v":-350,"d":"(350.0)"},{"v":-400,"d":"(400.0)"},0,{"v":-500,"d":"(500.0)"},{"v":-150,"d":"(150.0)"},{"v":-500,"d":"(500.0)"},{"v":-500,"d":"(500.0)"},0,{"v":-800,"d":"(800.0)"},0,0,{"v":-400,"d":"(400.0)"},{"v":-200,"d":"(200.0)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Interests"]
[null,"Average current debt cost",{"$nulls":8},"%",{"$nulls":4},{"v":0.04441518277923416,"d":"4.4%"},{"v":0.04548413671020355,"d":"4.5%"},{"v":0.045294592999768145,"d":"4.5%"},{"v":0.04651548155658551,"d":"4.7%"},{"v":0.04686693936451829,"d":"4.7%"},{"v":0.04681583178132565,"d":"4.7%"},{"v":0.04742182590161655,"d":"4.7%"},{"v":0.047944419913342355,"d":"4.8%"},{"v":0.04955932226989719,"d":"5.0%"},{"v":0.049013112272521725,"d":"4.9%"},{"v":0.05005908076340234,"d":"5.0%"},{"v":0.05168066061127514,"d":"5.2%"},{"v":0.051317243637283,"d":"5.1%"},{"v":0.05170965928079728,"d":"5.2%"},{"v":0.05008018610820329,"d":"5.0%"},{"v":0.050888095927048946,"d":"5.1%"},{"v":0.051630160440002695,"d":"5.2%"},{"v":0.053835255637740845,"d":"5.4%"},{"v":0.051282702646653855,"d":"5.1%"},{"v":0.05176985059149261,"d":"5.2%"},{"v":0.05454171756089223,"d":"5.5%"},{"v":0.053206781202864435,"d":"5.3%"},{"v":0.04127114096607155,"d":"4.1%"},{"v":0.04144099426827182,"d":"4.1%"},{"v":0.03886641913628528,"d":"3.9%"},{"v":0.038567213044705034,"d":"3.9%"},{"v":0.04277262585723562,"d":"4.3%"},{"v":0.039417382394743426,"d":"3.9%"},{"v":0.03983006032060083,"d":"4.0%"},{"v":0.04062471244006464,"d":"4.1%"},{"v":0.040914285552391676,"d":"4.1%"},{"v":0.05727999968268768,"d":"5.7%"},{"v":0.04213333294432538,"d":"4.2%"},{"v":0.04213333294432538,"d":"4.2%"},{"v":0.06635904220286364,"d":"6.6%"},{"v":0.09526810073794664,"d":"9.5%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Interest",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P62:CS62)","v":{"v":7772.717198566726,"d":"7,773"}},null,null,{"$f":"+P61*(P52+P53/2+P54/2)","v":{"v":378.07558435353405,"d":"378.1"}},{"v":394.58380570271373,"d":"394.6"},{"v":385.30271506051037,"d":"385.3"},{"v":371.06878397866507,"d":"371.1"},{"v":349.02969390051015,"d":"349.0"},{"v":340.6440568305239,"d":"340.6"},{"v":338.0888969068303,"d":"338.1"},{"v":334.7295479958297,"d":"334.7"},{"v":336.0780880553032,"d":"336.1"},{"v":313.9311230879931,"d":"313.9"},{"v":310.57963850379184,"d":"310.6"},{"v":308.91483081309747,"d":"308.9"},{"v":295.04045045261876,"d":"295.0"},{"v":285.704725785851,"d":"285.7"},{"v":265.41135033694104,"d":"265.4"},{"v":261.71142873666315,"d":"261.7"},{"v":257.3577626821277,"d":"257.4"},{"v":257.32902153550975,"d":"257.3"},{"v":222.24305965935162,"d":"222.2"},{"v":209.96871168785106,"d":"210.0"},{"v":219.3053727772391,"d":"219.3"},{"v":212.03667003963324,"d":"212.0"},{"v":160.2352050294013,"d":"160.2"},{"v":150.22360445205481,"d":"150.2"},{"v":126.31586240823431,"d":"126.3"},{"v":117.63,"d":"117.6"},{"v":119.76335263720598,"d":"119.8"},{"v":97.55802164534929,"d":"97.6"},{"v":85.63462990993719,"d":"85.6"},{"v":67.03077575115417,"d":"67.0"},{"v":57.28,"d":"57.3"},{"v":57.28,"d":"57.3"},{"$f":"+AV61*(AV52+AV53/2+AV54/2)","v":{"v":25.280000000000005,"d":"25.3"}},{"v":25.280000000000005,"d":"25.3"},{"v":26.543617248752675,"d":"26.5"},{"v":9.52681060154854,"d":"9.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Refinancing/Senior additional leverage"]
[null,"Total debt target balance (until 2059)",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(P8,Inputs!$B$112:$B$121,0),1),O65*(1+P66))","v":{"v":8725.997378600023,"d":"8,726.0"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(Q8,Inputs!$B$112:$B$121,0),1),P65*(1+Q66))","v":{"v":8990.163735558288,"d":"8,990.2"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(R8,Inputs!$B$112:$B$121,0),1),Q65*(1+R66))","v":{"v":9262.327328949346,"d":"9,262.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(S8,Inputs!$B$112:$B$121,0),1),R65*(1+S66))","v":{"v":9542.730262996078,"d":"9,542.7"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(T8,Inputs!$B$112:$B$121,0),1),S65*(1+T66))","v":{"v":9984.752435974457,"d":"9,984.8"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(U8,Inputs!$B$112:$B$121,0),1),T65*(1+U66))","v":{"v":10447.249210667416,"d":"10,447.2"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(V8,Inputs!$B$112:$B$121,0),1),U65*(1+V66))","v":{"v":10931.168976863972,"d":"10,931.2"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(W8,Inputs!$B$112:$B$121,0),1),V65*(1+W66))","v":{"v":11437.504054057094,"d":"11,437.5"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(X8,Inputs!$B$112:$B$121,0),1),W65*(1+X66))","v":{"v":11967.292726280975,"d":"11,967.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(Y8,Inputs!$B$112:$B$121,0),1),X65*(1+Y66))","v":{"v":12362.056434236452,"d":"12,362.1"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(Z8,Inputs!$B$112:$B$121,0),1),Y65*(1+Z66))","v":{"v":12769.84216719651,"d":"12,769.8"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AA8,Inputs!$B$112:$B$121,0),1),Z65*(1+AA66))","v":{"v":13191.079481201386,"d":"13,191.1"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AB8,Inputs!$B$112:$B$121,0),1),AA65*(1+AB66))","v":{"v":13626.21210200699,"d":"13,626.2"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AC8,Inputs!$B$112:$B$121,0),1),AB65*(1+AC66))","v":{"v":14075.698392499671,"d":"14,075.7"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AD8,Inputs!$B$112:$B$121,0),1),AC65*(1+AD66))","v":{"v":14372.449802945388,"d":"14,372.4"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AE8,Inputs!$B$112:$B$121,0),1),AD65*(1+AE66))","v":{"v":14675.457485523822,"d":"14,675.5"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AF8,Inputs!$B$112:$B$121,0),1),AE65*(1+AF66))","v":{"v":14984.853338314042,"d":"14,984.9"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AG8,Inputs!$B$112:$B$121,0),1),AF65*(1+AG66))","v":{"v":15300.772040141044,"d":"15,300.8"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AH8,Inputs!$B$112:$B$121,0),1),AG65*(1+AH66))","v":{"v":15623.351109200936,"d":"15,623.4"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AI8,Inputs!$B$112:$B$121,0),1),AH65*(1+AI66))","v":{"v":15748.32509084758,"d":"15,748.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AJ8,Inputs!$B$112:$B$121,0),1),AI65*(1+AJ66))","v":{"v":15874.298761740114,"d":"15,874.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AK8,Inputs!$B$112:$B$121,0),1),AJ65*(1+AK66))","v":{"v":16001.28011857173,"d":"16,001.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AL8,Inputs!$B$112:$B$121,0),1),AK65*(1+AL66))","v":{"v":16129.277222002602,"d":"16,129.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AM8,Inputs!$B$112:$B$121,0),1),AL65*(1+AM66))","v":{"v":16258.29819717157,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AN8,Inputs!$B$112:$B$121,0),1),AM65*(1+AN66))","v":{"v":16258.29819717157,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AO8,Inputs!$B$112:$B$121,0),1),AN65*(1+AO66))","v":{"v":16258.29819717157,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AP8,Inputs!$B$112:$B$121,0),1),AO65*(1+AP66))","v":{"v":16258.29819717157,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AQ8,Inputs!$B$112:$B$121,0),1),AP65*(1+AQ66))","v":{"v":16258.29819717157,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AR8,Inputs!$B$112:$B$121,0),1),AQ65*(1+AR66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AS8,Inputs!$B$112:$B$121,0),1),AR65*(1+AS66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AT8,Inputs!$B$112:$B$121,0),1),AS65*(1+AT66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AU8,Inputs!$B$112:$B$121,0),1),AT65*(1+AU66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AV8,Inputs!$B$112:$B$121,0),1),AU65*(1+AV66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AW8,Inputs!$B$112:$B$121,0),1),AV65*(1+AW66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AX8,Inputs!$B$112:$B$121,0),1),AW65*(1+AX66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AY8,Inputs!$B$112:$B$121,0),1),AX65*(1+AY66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(AZ8,Inputs!$B$112:$B$121,0),1),AY65*(1+AZ66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(BA8,Inputs!$B$112:$B$121,0),1),AZ65*(1+BA66))","v":{"v":16258.298197171574,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(BB8,Inputs!$B$112:$B$121,0),1),BA65*(1+BB66))","v":{"v":16258.298197171576,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(BC8,Inputs!$B$112:$B$121,0),1),BB65*(1+BC66))","v":{"v":16258.298197171576,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(BD8,Inputs!$B$112:$B$121,0),1),BC65*(1+BD66))","v":{"v":16258.298197171576,"d":"16,258.3"}},{"$f":"+IFERROR(INDEX(Inputs!$L$112:$L$121,MATCH(BE8,Inputs!$B$112:$B$121,0),1),BD65*(1+BE66))","v":{"v":16258.298197171576,"d":"16,258.3"}}]
[null,"CAGR",{"$nulls":14},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(Q7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(Q7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(Q7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(Q7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.03027348571134314,"d":"3.03%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(R7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(R7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(R7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(R7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.03027348571134314,"d":"3.03%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(S7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(S7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(S7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(S7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.03027348571134314,"d":"3.03%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(T7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(T7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(T7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(T7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.04632030465037995,"d":"4.63%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(U7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(U7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(U7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(U7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.04632030465037995,"d":"4.63%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(V7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(V7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(V7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(V7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.04632030465037995,"d":"4.63%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(W7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(W7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(W7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(W7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.04632030465037995,"d":"4.63%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(X7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(X7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(X7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(X7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.04632030465037995,"d":"4.63%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(Y7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(Y7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(Y7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(Y7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.032986884919138815,"d":"3.30%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(Z7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(Z7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(Z7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(Z7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.032986884919138815,"d":"3.30%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AA7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AA7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AA7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AA7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.032986884919138815,"d":"3.30%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AB7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AB7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AB7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AB7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.032986884919138815,"d":"3.30%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AC7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AC7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AC7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AC7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.032986884919138815,"d":"3.30%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AD7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AD7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AD7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AD7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.021082535457270346,"d":"2.11%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AE7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AE7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AE7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AE7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.021082535457270346,"d":"2.11%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AF7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AF7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AF7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AF7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.021082535457270346,"d":"2.11%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AG7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AG7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AG7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AG7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.021082535457270346,"d":"2.11%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AH7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AH7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AH7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AH7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.021082535457270346,"d":"2.11%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AI7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AI7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AI7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AI7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.007999178970832022,"d":"0.80%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AJ7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AJ7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AJ7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AJ7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.007999178970832022,"d":"0.80%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AK7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AK7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AK7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AK7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.007999178970832022,"d":"0.80%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AL7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AL7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AL7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AL7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.007999178970832022,"d":"0.80%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AM7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AM7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AM7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AM7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0.007999178970832022,"d":"0.80%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AN7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AN7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AN7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AN7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AO7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AO7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AO7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AO7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AP7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AP7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AP7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AP7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AQ7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AQ7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AQ7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AQ7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AR7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AR7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AR7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AR7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AS7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AS7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AS7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AS7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AT7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AT7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AT7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AT7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AU7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AU7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AU7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AU7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AV7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AV7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AV7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AV7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AW7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AW7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AW7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AW7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AX7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AX7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AX7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AX7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AY7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AY7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AY7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AY7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(AZ7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(AZ7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(AZ7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(AZ7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(BA7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(BA7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(BA7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(BA7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(BB7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(BB7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(BB7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(BB7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(BC7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(BC7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(BC7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(BC7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(BD7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(BD7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(BD7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(BD7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}},{"$f":"+POWER(INDEX(Inputs!$L$112:$L$121,MATCH(BE7+1,Inputs!$A$112:$A$121,0),1)/INDEX(Inputs!$L$112:$L$121,MATCH(BE7,Inputs!$A$112:$A$121,0),1),1/(INDEX(Inputs!$B$112:$B$121,MATCH(BE7+1,Inputs!$A$112:$A$121,0),1)-INDEX(Inputs!$B$112:$B$121,MATCH(BE7,Inputs!$A$112:$A$121,0),1)))-1","v":{"v":0,"d":"0.00%"}}]
[null,"Senior additional leverage (until 2059)",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P67:CS67)","v":{"v":7532.300818571548,"d":"7,532"}},null,null,{"v":0,"d":"0.0"},{"$f":"+Q65-P65","v":{"v":264.16635695826517,"d":"264.2"}},{"v":272.1635933910584,"d":"272.2"},{"v":280.4029340467314,"d":"280.4"},{"v":442.0221729783789,"d":"442.0"},{"v":462.49677469295966,"d":"462.5"},{"v":483.91976619655543,"d":"483.9"},{"v":506.33507719312183,"d":"506.3"},{"v":529.7886722238818,"d":"529.8"},{"v":394.763707955477,"d":"394.8"},{"v":407.78573296005743,"d":"407.8"},{"v":421.2373140048767,"d":"421.2"},{"v":435.13262080560344,"d":"435.1"},{"v":449.4862904926813,"d":"449.5"},{"v":296.75141044571683,"d":"296.8"},{"v":303.00768257843447,"d":"303.0"},{"v":309.3958527902196,"d":"309.4"},{"v":315.9187018270022,"d":"315.9"},{"v":322.5790690598915,"d":"322.6"},{"v":124.97398164664446,"d":"125.0"},{"v":125.97367089253385,"d":"126.0"},{"v":126.98135683161672,"d":"127.0"},{"v":127.997103430871,"d":"128.0"},{"v":129.02097516896902,"d":"129.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Control account"]
[null,"Opening balance",{"$nulls":8},"MCAD",{"$nulls":4},0,{"$f":"+P75","v":0},{"$f":"+Q75","v":{"v":282.3933298907046,"d":"282.4"}},{"$f":"+R75","v":{"v":873.5340746223112,"d":"873.5"}},{"$f":"+S75","v":{"v":1893.5121321591316,"d":"1,893.5"}},{"$f":"+T75","v":{"v":2656.1001287549884,"d":"2,656.1"}},{"$f":"+U75","v":{"v":3140.01053197868,"d":"3,140.0"}},{"$f":"+V75","v":{"v":3896.2434159149275,"d":"3,896.2"}},{"$f":"+W75","v":{"v":4425.821259042089,"d":"4,425.8"}},{"$f":"+X75","v":{"v":5332.941194624643,"d":"5,332.9"}},{"$f":"+Y75","v":{"v":6102.9451128746705,"d":"6,102.9"}},{"$f":"+Z75","v":{"v":6537.054478189782,"d":"6,537.1"}},{"$f":"+AA75","v":{"v":7385.736100403888,"d":"7,385.7"}},{"$f":"+AB75","v":{"v":7849.49332851291,"d":"7,849.5"}},{"$f":"+AC75","v":{"v":8718.698979756693,"d":"8,718.7"}},{"$f":"+AD75","v":{"v":9046.6182128471,"d":"9,046.6"}},{"$f":"+AE75","v":{"v":9632.151226898231,"d":"9,632.2"}},{"$f":"+AF75","v":{"v":9975.504035793783,"d":"9,975.5"}},{"$f":"+AG75","v":{"v":10666.875813350345,"d":"10,666.9"}},{"$f":"+AH75","v":{"v":11506.502527851784,"d":"11,506.5"}},{"$f":"+AI75","v":{"v":11670.176789255194,"d":"11,670.2"}},{"$f":"+AJ75","v":{"v":11827.32353925448,"d":"11,827.3"}},{"$f":"+AK75","v":{"v":11994.592327548686,"d":"11,994.6"}},{"$f":"+AL75","v":{"v":12287.589430979557,"d":"12,287.6"}},{"$f":"+AM75","v":{"v":12766.610406148526,"d":"12,766.6"}},{"$f":"+AN75","v":{"v":13166.610406148526,"d":"13,166.6"}},{"$f":"+AO75","v":{"v":13166.610406148526,"d":"13,166.6"}},{"$f":"+AP75","v":{"v":13666.610406148526,"d":"13,666.6"}},{"$f":"+AQ75","v":{"v":13816.610406148526,"d":"13,816.6"}},{"$f":"+AR75","v":{"v":14316.610406148526,"d":"14,316.6"}},{"$f":"+AS75","v":{"v":14816.610406148526,"d":"14,816.6"}},{"$f":"+AT75","v":{"v":14816.610406148526,"d":"14,816.6"}},{"$f":"+AU75","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AV75","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AW75","v":{"v":15616.610406148526,"d":"15,616.6"}},{"$f":"+AX75","v":{"v":16016.610406148526,"d":"16,016.6"}},{"$f":"+AY75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+AZ75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BA75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BB75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BC75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BD75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BE75","v":{"v":16216.610406148526,"d":"16,216.6"}},{"$f":"+BF75","v":{"v":16051.663774861092,"d":"16,051.7"}},{"$f":"+BG75","v":{"v":15851.054001606168,"d":"15,851.1"}},{"$f":"+BH75","v":{"v":15610.217355687691,"d":"15,610.2"}},{"$f":"+BI75","v":{"v":15326.947063134656,"d":"15,326.9"}},{"$f":"+BJ75","v":{"v":14997.501690716861,"d":"14,997.5"}},{"$f":"+BK75","v":{"v":14620.845257081659,"d":"14,620.8"}},{"$f":"+BL75","v":{"v":14525.363042825398,"d":"14,525.4"}},{"$f":"+BM75","v":{"v":14400.312029461153,"d":"14,400.3"}},{"$f":"+BN75","v":{"v":14242.877716920055,"d":"14,242.9"}},{"$f":"+BO75","v":{"v":14052.499824778188,"d":"14,052.5"}},{"$f":"+BP75","v":{"v":13824.985340735046,"d":"13,825.0"}},{"$f":"+BQ75","v":{"v":13558.271603867775,"d":"13,558.3"}},{"$f":"+BR75","v":{"v":13248.900788740686,"d":"13,248.9"}},{"$f":"+BS75","v":{"v":12895.940253028491,"d":"12,895.9"}},{"$f":"+BT75","v":{"v":12494.350703382479,"d":"12,494.4"}},{"$f":"+BU75","v":{"v":12041.476997487747,"d":"12,041.5"}},{"$f":"+BV75","v":{"v":11533.076280923962,"d":"11,533.1"}},{"$f":"+BW75","v":{"v":10967.733184278137,"d":"10,967.7"}},{"$f":"+BX75","v":{"v":10339.38876570232,"d":"10,339.4"}},{"$f":"+BY75","v":{"v":9644.650886506179,"d":"9,644.7"}},{"$f":"+BZ75","v":{"v":8878.319415826398,"d":"8,878.3"}},{"$f":"+CA75","v":{"v":8038.358698851372,"d":"8,038.4"}},{"$f":"+CB75","v":{"v":7117.480969166366,"d":"7,117.5"}},{"$f":"+CC75","v":{"v":6111.379738578871,"d":"6,111.4"}},{"$f":"+CD75","v":{"v":5013.6882960941175,"d":"5,013.7"}},{"$f":"+CE75","v":{"v":3821.5797339029737,"d":"3,821.6"}},{"$f":"+CF75","v":{"v":2526.2850348747243,"d":"2,526.3"}},{"$f":"+CG75","v":{"v":1122.3660790560066,"d":"1,122.4"}},{"$f":"+CH75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CI75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CJ75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CK75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CL75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CM75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CN75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CO75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CP75","v":{"v":6.366462912410498e-12,"d":"0.0"}},{"$f":"+CQ75","v":{"v":6.366462912410498e-12,"d":"0.0"}}]
[null,"Draws (2018 - 2020)",2018,2020,{"$nulls":6},"MCAD",null,{"$f":"+SUM(P71:CS71)","v":{"v":873.5340746223112,"d":"874"}},null,null,{"$f":"+IF(P$8<=$D71,P$67-P$54*(P8>$P$8),0)","v":0},{"v":282.3933298907046,"d":"282.4"},{"v":591.1407447316067,"d":"591.1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AV$8<=$D71,AV$67-AV$54*(AV8>$P$8),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(CB$8<=$D71,CB$67-CB$54*(CB8>$P$8),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Draws (2021 - 2025)",2021,2025,{"$nulls":6},"MCAD",null,{"$f":"+SUM(P72:CS72)","v":{"v":3552.287184419778,"d":"3,552"}},null,null,{"$f":"+IF(AND(P$8>=$C72,P8<=$D72),P67-P54,0)","v":0},0,0,{"v":1019.9780575368204,"d":"1,020.0"},{"v":762.5879965958568,"d":"762.6"},{"v":483.9104032236917,"d":"483.9"},{"v":756.2328839362476,"d":"756.2"},{"v":529.5778431271617,"d":"529.6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AND(AV$8>=$C72,AV8<=$D72),AV67-AV54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AND(CB$8>=$C72,CB8<=$D72),CB67-CB54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Draws (2026 onwards)",2026,2100,{"$nulls":6},"MCAD",null,{"$f":"+SUM(P73:CS73)","v":{"v":11790.789147106436,"d":"11,791"}},null,null,{"$f":"+IF(P$8>=$C73,P67-P54,0)","v":0},0,0,0,0,0,0,0,{"v":907.1199355825539,"d":"907.1"},{"v":770.0039182500275,"d":"770.0"},{"v":434.1093653151109,"d":"434.1"},{"v":848.681622214106,"d":"848.7"},{"v":463.75722810902255,"d":"463.8"},{"v":869.2056512437834,"d":"869.2"},{"v":327.9192330904053,"d":"327.9"},{"v":585.5330140511323,"d":"585.5"},{"v":343.3528088955513,"d":"343.4"},{"v":691.3717775565625,"d":"691.4"},{"v":839.6267145014385,"d":"839.6"},{"v":163.67426140341033,"d":"163.7"},{"v":157.14674999928525,"d":"157.1"},{"v":167.26878829420667,"d":"167.3"},{"v":292.997103430871,"d":"293.0"},{"v":479.020975168969,"d":"479.0"},{"v":400,"d":"400.0"},0,{"v":500,"d":"500.0"},{"v":150,"d":"150.0"},{"v":500,"d":"500.0"},{"v":500,"d":"500.0"},0,{"v":800,"d":"800.0"},0,0,{"v":400,"d":"400.0"},{"v":200,"d":"200.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(CB$8>=$C73,CB67-CB54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Repayments",{"$nulls":5},2059,null,null,"MCAD",null,{"$f":"+SUM(P74:CS74)","v":{"v":-16216.610406148522,"d":"(16,217)"}},null,null,{"$f":"-IF(P8<$H$74,0,INDEX(70:70,1,MATCH($H$74,8:8,0)))*P78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-164.94663128743468,"d":"(164.9)"},{"v":-200.60977325492465,"d":"(200.6)"},{"v":-240.83664591847713,"d":"(240.8)"},{"v":-283.2702925530352,"d":"(283.3)"},{"v":-329.4453724177938,"d":"(329.4)"},{"v":-376.65643363520286,"d":"(376.7)"},{"v":-95.48221425626026,"d":"(95.5)"},{"v":-125.0510133642455,"d":"(125.1)"},{"v":-157.43431254109854,"d":"(157.4)"},{"v":-190.37789214186745,"d":"(190.4)"},{"v":-227.51448404314212,"d":"(227.5)"},{"v":-266.71373686727037,"d":"(266.7)"},{"v":-309.3708151270891,"d":"(309.4)"},{"v":-352.9605357121945,"d":"(353.0)"},{"v":-401.58954964601327,"d":"(401.6)"},{"v":-452.873705894731,"d":"(452.9)"},{"v":-508.4007165637841,"d":"(508.4)"},{"v":-565.343096645825,"d":"(565.3)"},{"v":-628.3444185758159,"d":"(628.3)"},{"v":-694.7378791961421,"d":"(694.7)"},{"v":-766.3314706797813,"d":"(766.3)"},{"v":-839.9607169750263,"d":"(840.0)"},{"$f":"-IF(CB8<$H$74,0,INDEX(70:70,1,MATCH($H$74,8:8,0)))*CB78","v":{"v":-920.8777296850061,"d":"(920.9)"}},{"v":-1006.1012305874948,"d":"(1,006.1)"},{"v":-1097.691442484754,"d":"(1,097.7)"},{"v":-1192.1085621911438,"d":"(1,192.1)"},{"v":-1295.2946990282492,"d":"(1,295.3)"},{"v":-1403.9189558187177,"d":"(1,403.9)"},{"v":-1122.3660790560002,"d":"(1,122.4)"},0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,{"$f":"+IF(ROUND(CI75,4)=0,1,0)","v":1},{"$nulls":6},"MCAD",{"$nulls":3},{"$f":"+SUM(O70:O74)","v":0},{"$f":"+SUM(P70:P74)","v":0},{"$f":"+SUM(Q70:Q74)","v":{"v":282.3933298907046,"d":"282.4"}},{"v":873.5340746223112,"d":"873.5"},{"v":1893.5121321591316,"d":"1,893.5"},{"v":2656.1001287549884,"d":"2,656.1"},{"v":3140.01053197868,"d":"3,140.0"},{"v":3896.2434159149275,"d":"3,896.2"},{"v":4425.821259042089,"d":"4,425.8"},{"v":5332.941194624643,"d":"5,332.9"},{"v":6102.9451128746705,"d":"6,102.9"},{"v":6537.054478189782,"d":"6,537.1"},{"v":7385.736100403888,"d":"7,385.7"},{"v":7849.49332851291,"d":"7,849.5"},{"v":8718.698979756693,"d":"8,718.7"},{"v":9046.6182128471,"d":"9,046.6"},{"v":9632.151226898231,"d":"9,632.2"},{"v":9975.504035793783,"d":"9,975.5"},{"v":10666.875813350345,"d":"10,666.9"},{"v":11506.502527851784,"d":"11,506.5"},{"v":11670.176789255194,"d":"11,670.2"},{"v":11827.32353925448,"d":"11,827.3"},{"v":11994.592327548686,"d":"11,994.6"},{"v":12287.589430979557,"d":"12,287.6"},{"v":12766.610406148526,"d":"12,766.6"},{"v":13166.610406148526,"d":"13,166.6"},{"v":13166.610406148526,"d":"13,166.6"},{"v":13666.610406148526,"d":"13,666.6"},{"v":13816.610406148526,"d":"13,816.6"},{"v":14316.610406148526,"d":"14,316.6"},{"v":14816.610406148526,"d":"14,816.6"},{"v":14816.610406148526,"d":"14,816.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":15616.610406148526,"d":"15,616.6"},{"v":16016.610406148526,"d":"16,016.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16216.610406148526,"d":"16,216.6"},{"v":16051.663774861092,"d":"16,051.7"},{"v":15851.054001606168,"d":"15,851.1"},{"v":15610.217355687691,"d":"15,610.2"},{"v":15326.947063134656,"d":"15,326.9"},{"v":14997.501690716861,"d":"14,997.5"},{"v":14620.845257081659,"d":"14,620.8"},{"v":14525.363042825398,"d":"14,525.4"},{"v":14400.312029461153,"d":"14,400.3"},{"v":14242.877716920055,"d":"14,242.9"},{"v":14052.499824778188,"d":"14,052.5"},{"v":13824.985340735046,"d":"13,825.0"},{"v":13558.271603867775,"d":"13,558.3"},{"v":13248.900788740686,"d":"13,248.9"},{"v":12895.940253028491,"d":"12,895.9"},{"v":12494.350703382479,"d":"12,494.4"},{"v":12041.476997487747,"d":"12,041.5"},{"v":11533.076280923962,"d":"11,533.1"},{"v":10967.733184278137,"d":"10,967.7"},{"v":10339.38876570232,"d":"10,339.4"},{"v":9644.650886506179,"d":"9,644.7"},{"v":8878.319415826398,"d":"8,878.3"},{"v":8038.358698851372,"d":"8,038.4"},{"v":7117.480969166366,"d":"7,117.5"},{"$f":"+SUM(CC70:CC74)","v":{"v":6111.379738578871,"d":"6,111.4"}},{"v":5013.6882960941175,"d":"5,013.7"},{"v":3821.5797339029737,"d":"3,821.6"},{"v":2526.2850348747243,"d":"2,526.3"},{"v":1122.3660790560066,"d":"1,122.4"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"},{"v":6.366462912410498e-12,"d":"0.0"}]
[]
[]
[null,"Debt repayment calendar",{"$nulls":8},"%",{"$nulls":4},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0.010171461677644744,"d":"1.0%"},{"v":0.012370635307293532,"d":"1.2%"},{"v":0.01485123215559054,"d":"1.5%"},{"v":0.017467910090855562,"d":"1.7%"},{"v":0.020315304133648338,"d":"2.0%"},{"v":0.023226582140272276,"d":"2.3%"},{"v":0.005887926753180072,"d":"0.6%"},{"v":7.711291708459151E-3,"d":"0.8%"},{"v":9.708213282438316E-3,"d":"1.0%"},{"v":0.011739684642709657,"d":"1.2%"},{"v":0.014029718809602779,"d":"1.4%"},{"v":0.01644694730818383,"d":"1.6%"},{"v":0.019077403192086995,"d":"1.9%"},{"v":0.021765370621370392,"d":"2.2%"},{"v":0.024764086920023104,"d":"2.5%"},{"v":0.02792653301475529,"d":"2.8%"},{"v":0.031350615438786394,"d":"3.1%"},{"v":0.03486197685500758,"d":"3.5%"},{"v":0.038746963936284684,"d":"3.9%"},{"v":0.04284112781871681,"d":"4.3%"},{"v":0.0472559586428263,"d":"4.7%"},{"v":0.05179631846224507,"d":"5.2%"},{"v":0.056786079619687686,"d":"5.7%"},{"v":0.06204140109366083,"d":"6.2%"},{"v":0.06768932686873727,"d":"6.8%"},{"v":0.07351157438789774,"d":"7.4%"},{"v":0.07987456481886858,"d":"8.0%"},{"v":0.08657289782866227,"d":"8.7%"},{"v":0.0692108924705039,"d":"6.9%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Interests"]
[null,"New debt cost (2017 - 2020)",{"$nulls":5},{"$f":"+Inputs!L126","v":{"v":0.04,"d":"4.0%"}},null,null,"MCAD",null,{"$f":"+SUM(P81:CS81)","v":{"v":1391.4795710988801,"d":"1,391"}},null,null,{"$f":"+SUM($O71:O71,P71/2)*$H81*(P$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:P71,Q71/2)*$H81*(Q$8<=$H$74)","v":{"v":5.647866597814092,"d":"5.6"}},{"$f":"+SUM($O71:Q71,R71/2)*$H81*(R$8<=$H$74)","v":{"v":23.11854809026032,"d":"23.1"}},{"$f":"+SUM($O71:R71,S71/2)*$H81*(S$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:S71,T71/2)*$H81*(T$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:T71,U71/2)*$H81*(U$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:U71,V71/2)*$H81*(V$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:V71,W71/2)*$H81*(W$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:W71,X71/2)*$H81*(X$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:X71,Y71/2)*$H81*(Y$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:Y71,Z71/2)*$H81*(Z$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:Z71,AA71/2)*$H81*(AA$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AA71,AB71/2)*$H81*(AB$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AB71,AC71/2)*$H81*(AC$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AC71,AD71/2)*$H81*(AD$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AD71,AE71/2)*$H81*(AE$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AE71,AF71/2)*$H81*(AF$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AF71,AG71/2)*$H81*(AG$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AG71,AH71/2)*$H81*(AH$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AH71,AI71/2)*$H81*(AI$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AI71,AJ71/2)*$H81*(AJ$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AJ71,AK71/2)*$H81*(AK$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AK71,AL71/2)*$H81*(AL$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AL71,AM71/2)*$H81*(AM$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AM71,AN71/2)*$H81*(AN$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AN71,AO71/2)*$H81*(AO$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AO71,AP71/2)*$H81*(AP$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AP71,AQ71/2)*$H81*(AQ$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AQ71,AR71/2)*$H81*(AR$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AR71,AS71/2)*$H81*(AS$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AS71,AT71/2)*$H81*(AT$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AT71,AU71/2)*$H81*(AU$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AU71,AV71/2)*$H81*(AV$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AV71,AW71/2)*$H81*(AW$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AW71,AX71/2)*$H81*(AX$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AX71,AY71/2)*$H81*(AY$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AY71,AZ71/2)*$H81*(AZ$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:AZ71,BA71/2)*$H81*(BA$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:BA71,BB71/2)*$H81*(BB$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:BB71,BC71/2)*$H81*(BC$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:BC71,BD71/2)*$H81*(BD$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:BD71,BE71/2)*$H81*(BE$8<=$H$74)","v":{"v":34.94136298489245,"d":"34.9"}},{"$f":"+SUM($O71:BE71,BF71/2)*$H81*(BF$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BF71,BG71/2)*$H81*(BG$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BG71,BH71/2)*$H81*(BH$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BH71,BI71/2)*$H81*(BI$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BI71,BJ71/2)*$H81*(BJ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BJ71,BK71/2)*$H81*(BK$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BK71,BL71/2)*$H81*(BL$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BL71,BM71/2)*$H81*(BM$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BM71,BN71/2)*$H81*(BN$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BN71,BO71/2)*$H81*(BO$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BO71,BP71/2)*$H81*(BP$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BP71,BQ71/2)*$H81*(BQ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BQ71,BR71/2)*$H81*(BR$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BR71,BS71/2)*$H81*(BS$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BS71,BT71/2)*$H81*(BT$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BT71,BU71/2)*$H81*(BU$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BU71,BV71/2)*$H81*(BV$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BV71,BW71/2)*$H81*(BW$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BW71,BX71/2)*$H81*(BX$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BX71,BY71/2)*$H81*(BY$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BY71,BZ71/2)*$H81*(BZ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:BZ71,CA71/2)*$H81*(CA$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CA71,CB71/2)*$H81*(CB$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CB71,CC71/2)*$H81*(CC$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CC71,CD71/2)*$H81*(CD$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CD71,CE71/2)*$H81*(CE$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CE71,CF71/2)*$H81*(CF$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CF71,CG71/2)*$H81*(CG$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CG71,CH71/2)*$H81*(CH$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CH71,CI71/2)*$H81*(CI$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CI71,CJ71/2)*$H81*(CJ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CJ71,CK71/2)*$H81*(CK$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CK71,CL71/2)*$H81*(CL$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CL71,CM71/2)*$H81*(CM$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CM71,CN71/2)*$H81*(CN$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CN71,CO71/2)*$H81*(CO$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CO71,CP71/2)*$H81*(CP$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CP71,CQ71/2)*$H81*(CQ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O71:CQ71,CR71/2)*$H81*(CR$8<=$H$74)","v":{"v":0,"d":"0.0"}}]
[null,"New debt cost (2021 - 2025)",{"$nulls":5},{"$f":"+Inputs!L127","v":{"v":0.045,"d":"4.5%"}},null,null,"MCAD",null,{"v":5879.053699776039,"d":"5,879"},null,null,{"$f":"+SUM($O72:O72,P72/2)*$H82*(P$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:P72,Q72/2)*$H82*(Q$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:Q72,R72/2)*$H82*(R$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:R72,S72/2)*$H82*(S$8<=$H$74)","v":{"v":22.94950629457846,"d":"22.9"}},{"$f":"+SUM($O72:S72,T72/2)*$H82*(T$8<=$H$74)","v":{"v":63.05724251256369,"d":"63.1"}},{"$f":"+SUM($O72:T72,U72/2)*$H82*(U$8<=$H$74)","v":{"v":91.10345650850353,"d":"91.1"}},{"$f":"+SUM($O72:U72,V72/2)*$H82*(V$8<=$H$74)","v":{"v":119.00668046960216,"d":"119.0"}},{"$f":"+SUM($O72:V72,W72/2)*$H82*(W$8<=$H$74)","v":{"v":147.93742182852887,"d":"147.9"}},{"$f":"+SUM($O72:W72,X72/2)*$H82*(X$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:X72,Y72/2)*$H82*(Y$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:Y72,Z72/2)*$H82*(Z$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:Z72,AA72/2)*$H82*(AA$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AA72,AB72/2)*$H82*(AB$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AB72,AC72/2)*$H82*(AC$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AC72,AD72/2)*$H82*(AD$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AD72,AE72/2)*$H82*(AE$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AE72,AF72/2)*$H82*(AF$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AF72,AG72/2)*$H82*(AG$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AG72,AH72/2)*$H82*(AH$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AH72,AI72/2)*$H82*(AI$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AI72,AJ72/2)*$H82*(AJ$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AJ72,AK72/2)*$H82*(AK$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AK72,AL72/2)*$H82*(AL$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AL72,AM72/2)*$H82*(AM$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AM72,AN72/2)*$H82*(AN$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AN72,AO72/2)*$H82*(AO$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AO72,AP72/2)*$H82*(AP$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AP72,AQ72/2)*$H82*(AQ$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AQ72,AR72/2)*$H82*(AR$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AR72,AS72/2)*$H82*(AS$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AS72,AT72/2)*$H82*(AT$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AT72,AU72/2)*$H82*(AU$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AU72,AV72/2)*$H82*(AV$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AV72,AW72/2)*$H82*(AW$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AW72,AX72/2)*$H82*(AX$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AX72,AY72/2)*$H82*(AY$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AY72,AZ72/2)*$H82*(AZ$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:AZ72,BA72/2)*$H82*(BA$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:BA72,BB72/2)*$H82*(BB$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:BB72,BC72/2)*$H82*(BC$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:BC72,BD72/2)*$H82*(BD$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:BD72,BE72/2)*$H82*(BE$8<=$H$74)","v":{"v":159.85292329889,"d":"159.9"}},{"$f":"+SUM($O72:BE72,BF72/2)*$H82*(BF$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BF72,BG72/2)*$H82*(BG$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BG72,BH72/2)*$H82*(BH$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BH72,BI72/2)*$H82*(BI$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BI72,BJ72/2)*$H82*(BJ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BJ72,BK72/2)*$H82*(BK$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BK72,BL72/2)*$H82*(BL$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BL72,BM72/2)*$H82*(BM$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BM72,BN72/2)*$H82*(BN$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BN72,BO72/2)*$H82*(BO$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BO72,BP72/2)*$H82*(BP$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BP72,BQ72/2)*$H82*(BQ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BQ72,BR72/2)*$H82*(BR$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BR72,BS72/2)*$H82*(BS$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BS72,BT72/2)*$H82*(BT$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BT72,BU72/2)*$H82*(BU$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BU72,BV72/2)*$H82*(BV$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BV72,BW72/2)*$H82*(BW$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BW72,BX72/2)*$H82*(BX$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BX72,BY72/2)*$H82*(BY$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BY72,BZ72/2)*$H82*(BZ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:BZ72,CA72/2)*$H82*(CA$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CA72,CB72/2)*$H82*(CB$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CB72,CC72/2)*$H82*(CC$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CC72,CD72/2)*$H82*(CD$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CD72,CE72/2)*$H82*(CE$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CE72,CF72/2)*$H82*(CF$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CF72,CG72/2)*$H82*(CG$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CG72,CH72/2)*$H82*(CH$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CH72,CI72/2)*$H82*(CI$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CI72,CJ72/2)*$H82*(CJ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CJ72,CK72/2)*$H82*(CK$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CK72,CL72/2)*$H82*(CL$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CL72,CM72/2)*$H82*(CM$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CM72,CN72/2)*$H82*(CN$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CN72,CO72/2)*$H82*(CO$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CO72,CP72/2)*$H82*(CP$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CP72,CQ72/2)*$H82*(CQ$8<=$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O72:CQ72,CR72/2)*$H82*(CR$8<=$H$74)","v":{"v":0,"d":"0.0"}}]
[null,"New debt cost (2026 onwards)",{"$nulls":5},{"$f":"+Inputs!L128","v":{"v":0.05,"d":"5.0%"}},null,null,"MCAD",null,{"v":29602.11515825652,"d":"29,602"},null,null,{"$f":"+SUM($O73:O73,P73/2)*$H83*(P$8<=$H$74)+(P70+P74/2)*$H83*(P$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:P73,Q73/2)*$H83*(Q$8<=$H$74)+(Q70+Q74/2)*$H83*(Q$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:Q73,R73/2)*$H83*(R$8<=$H$74)+(R70+R74/2)*$H83*(R$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:R73,S73/2)*$H83*(S$8<=$H$74)+(S70+S74/2)*$H83*(S$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:S73,T73/2)*$H83*(T$8<=$H$74)+(T70+T74/2)*$H83*(T$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:T73,U73/2)*$H83*(U$8<=$H$74)+(U70+U74/2)*$H83*(U$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:U73,V73/2)*$H83*(V$8<=$H$74)+(V70+V74/2)*$H83*(V$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:V73,W73/2)*$H83*(W$8<=$H$74)+(W70+W74/2)*$H83*(W$8>$H$74)","v":{"v":0,"d":"0.0"}},{"$f":"+SUM($O73:W73,X73/2)*$H83*(X$8<=$H$74)+(X70+X74/2)*$H83*(X$8>$H$74)","v":{"v":22.67799838956385,"d":"22.7"}},{"$f":"+SUM($O73:X73,Y73/2)*$H83*(Y$8<=$H$74)+(Y70+Y74/2)*$H83*(Y$8>$H$74)","v":{"v":64.60609473537839,"d":"64.6"}},{"$f":"+SUM($O73:Y73,Z73/2)*$H83*(Z$8<=$H$74)+(Z70+Z74/2)*$H83*(Z$8>$H$74)","v":{"v":94.70892682450686,"d":"94.7"}},{"$f":"+SUM($O73:Z73,AA73/2)*$H83*(AA$8<=$H$74)+(AA70+AA74/2)*$H83*(AA$8>$H$74)","v":{"v":126.77870151273729,"d":"126.8"}},{"$f":"+SUM($O73:AA73,AB73/2)*$H83*(AB$8<=$H$74)+(AB70+AB74/2)*$H83*(AB$8>$H$74)","v":{"v":159.5896727708155,"d":"159.6"}},{"$f":"+SUM($O73:AB73,AC73/2)*$H83*(AC$8<=$H$74)+(AC70+AC74/2)*$H83*(AC$8>$H$74)","v":{"v":192.91374475463564,"d":"192.9"}},{"$f":"+SUM($O73:AC73,AD73/2)*$H83*(AD$8<=$H$74)+(AD70+AD74/2)*$H83*(AD$8>$H$74)","v":{"v":222.8418668629904,"d":"222.8"}},{"$f":"+SUM($O73:AD73,AE73/2)*$H83*(AE$8<=$H$74)+(AE70+AE74/2)*$H83*(AE$8>$H$74)","v":{"v":245.67817304152882,"d":"245.7"}},{"$f":"+SUM($O73:AE73,AF73/2)*$H83*(AF$8<=$H$74)+(AF70+AF74/2)*$H83*(AF$8>$H$74)","v":{"v":268.90031861519594,"d":"268.9"}},{"$f":"+SUM($O73:AF73,AG73/2)*$H83*(AG$8<=$H$74)+(AG70+AG74/2)*$H83*(AG$8>$H$74)","v":{"v":294.76843327649874,"d":"294.8"}},{"$f":"+SUM($O73:AG73,AH73/2)*$H83*(AH$8<=$H$74)+(AH70+AH74/2)*$H83*(AH$8>$H$74)","v":{"v":333.0433955779488,"d":"333.0"}},{"$f":"+SUM($O73:AH73,AI73/2)*$H83*(AI$8<=$H$74)+(AI70+AI74/2)*$H83*(AI$8>$H$74)","v":{"v":358.12591997557,"d":"358.1"}},{"$f":"+SUM($O73:AI73,AJ73/2)*$H83*(AJ$8<=$H$74)+(AJ70+AJ74/2)*$H83*(AJ$8>$H$74)","v":{"v":366.1464452606374,"d":"366.1"}},{"$f":"+SUM($O73:AJ73,AK73/2)*$H83*(AK$8<=$H$74)+(AK70+AK74/2)*$H83*(AK$8>$H$74)","v":{"v":374.25683371797464,"d":"374.3"}},{"$f":"+SUM($O73:AK73,AL73/2)*$H83*(AL$8<=$H$74)+(AL70+AL74/2)*$H83*(AL$8>$H$74)","v":{"v":385.7634810111016,"d":"385.8"}},{"$f":"+SUM($O73:AL73,AM73/2)*$H83*(AM$8<=$H$74)+(AM70+AM74/2)*$H83*(AM$8>$H$74)","v":{"v":405.0639329760976,"d":"405.1"}},{"$f":"+SUM($O73:AM73,AN73/2)*$H83*(AN$8<=$H$74)+(AN70+AN74/2)*$H83*(AN$8>$H$74)","v":{"v":427.0394573553218,"d":"427.0"}},{"$f":"+SUM($O73:AN73,AO73/2)*$H83*(AO$8<=$H$74)+(AO70+AO74/2)*$H83*(AO$8>$H$74)","v":{"v":437.0394573553218,"d":"437.0"}},{"$f":"+SUM($O73:AO73,AP73/2)*$H83*(AP$8<=$H$74)+(AP70+AP74/2)*$H83*(AP$8>$H$74)","v":{"v":449.5394573553218,"d":"449.5"}},{"$f":"+SUM($O73:AP73,AQ73/2)*$H83*(AQ$8<=$H$74)+(AQ70+AQ74/2)*$H83*(AQ$8>$H$74)","v":{"v":465.7894573553218,"d":"465.8"}},{"$f":"+SUM($O73:AQ73,AR73/2)*$H83*(AR$8<=$H$74)+(AR70+AR74/2)*$H83*(AR$8>$H$74)","v":{"v":482.0394573553218,"d":"482.0"}},{"$f":"+SUM($O73:AR73,AS73/2)*$H83*(AS$8<=$H$74)+(AS70+AS74/2)*$H83*(AS$8>$H$74)","v":{"v":507.0394573553218,"d":"507.0"}},{"$f":"+SUM($O73:AS73,AT73/2)*$H83*(AT$8<=$H$74)+(AT70+AT74/2)*$H83*(AT$8>$H$74)","v":{"v":519.5394573553218,"d":"519.5"}},{"$f":"+SUM($O73:AT73,AU73/2)*$H83*(AU$8<=$H$74)+(AU70+AU74/2)*$H83*(AU$8>$H$74)","v":{"v":539.5394573553218,"d":"539.5"}},{"$f":"+SUM($O73:AU73,AV73/2)*$H83*(AV$8<=$H$74)+(AV70+AV74/2)*$H83*(AV$8>$H$74)","v":{"v":559.5394573553218,"d":"559.5"}},{"$f":"+SUM($O73:AV73,AW73/2)*$H83*(AW$8<=$H$74)+(AW70+AW74/2)*$H83*(AW$8>$H$74)","v":{"v":559.5394573553218,"d":"559.5"}},{"$f":"+SUM($O73:AW73,AX73/2)*$H83*(AX$8<=$H$74)+(AX70+AX74/2)*$H83*(AX$8>$H$74)","v":{"v":569.5394573553218,"d":"569.5"}},{"$f":"+SUM($O73:AX73,AY73/2)*$H83*(AY$8<=$H$74)+(AY70+AY74/2)*$H83*(AY$8>$H$74)","v":{"v":584.5394573553218,"d":"584.5"}},{"$f":"+SUM($O73:AY73,AZ73/2)*$H83*(AZ$8<=$H$74)+(AZ70+AZ74/2)*$H83*(AZ$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:AZ73,BA73/2)*$H83*(BA$8<=$H$74)+(BA70+BA74/2)*$H83*(BA$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:BA73,BB73/2)*$H83*(BB$8<=$H$74)+(BB70+BB74/2)*$H83*(BB$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:BB73,BC73/2)*$H83*(BC$8<=$H$74)+(BC70+BC74/2)*$H83*(BC$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:BC73,BD73/2)*$H83*(BD$8<=$H$74)+(BD70+BD74/2)*$H83*(BD$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:BD73,BE73/2)*$H83*(BE$8<=$H$74)+(BE70+BE74/2)*$H83*(BE$8>$H$74)","v":{"v":589.5394573553218,"d":"589.5"}},{"$f":"+SUM($O73:BE73,BF73/2)*$H83*(BF$8<=$H$74)+(BF70+BF74/2)*$H83*(BF$8>$H$74)","v":{"v":806.7068545252405,"d":"806.7"}},{"$f":"+SUM($O73:BF73,BG73/2)*$H83*(BG$8<=$H$74)+(BG70+BG74/2)*$H83*(BG$8>$H$74)","v":{"v":797.5679444116815,"d":"797.6"}},{"$f":"+SUM($O73:BG73,BH73/2)*$H83*(BH$8<=$H$74)+(BH70+BH74/2)*$H83*(BH$8>$H$74)","v":{"v":786.5317839323466,"d":"786.5"}},{"$f":"+SUM($O73:BH73,BI73/2)*$H83*(BI$8<=$H$74)+(BI70+BI74/2)*$H83*(BI$8>$H$74)","v":{"v":773.4291104705587,"d":"773.4"}},{"$f":"+SUM($O73:BI73,BJ73/2)*$H83*(BJ$8<=$H$74)+(BJ70+BJ74/2)*$H83*(BJ$8>$H$74)","v":{"v":758.111218846288,"d":"758.1"}},{"$f":"+SUM($O73:BJ73,BK73/2)*$H83*(BK$8<=$H$74)+(BK70+BK74/2)*$H83*(BK$8>$H$74)","v":{"v":740.4586736949631,"d":"740.5"}},{"$f":"+SUM($O73:BK73,BL73/2)*$H83*(BL$8<=$H$74)+(BL70+BL74/2)*$H83*(BL$8>$H$74)","v":{"v":728.6552074976765,"d":"728.7"}},{"$f":"+SUM($O73:BL73,BM73/2)*$H83*(BM$8<=$H$74)+(BM70+BM74/2)*$H83*(BM$8>$H$74)","v":{"v":723.1418768071638,"d":"723.1"}},{"$f":"+SUM($O73:BM73,BN73/2)*$H83*(BN$8<=$H$74)+(BN70+BN74/2)*$H83*(BN$8>$H$74)","v":{"v":716.0797436595302,"d":"716.1"}},{"$f":"+SUM($O73:BN73,BO73/2)*$H83*(BO$8<=$H$74)+(BO70+BO74/2)*$H83*(BO$8>$H$74)","v":{"v":707.3844385424561,"d":"707.4"}},{"$f":"+SUM($O73:BO73,BP73/2)*$H83*(BP$8<=$H$74)+(BP70+BP74/2)*$H83*(BP$8>$H$74)","v":{"v":696.9371291378309,"d":"696.9"}},{"$f":"+SUM($O73:BP73,BQ73/2)*$H83*(BQ$8<=$H$74)+(BQ70+BQ74/2)*$H83*(BQ$8>$H$74)","v":{"v":684.5814236150705,"d":"684.6"}},{"$f":"+SUM($O73:BQ73,BR73/2)*$H83*(BR$8<=$H$74)+(BR70+BR74/2)*$H83*(BR$8>$H$74)","v":{"v":670.1793098152116,"d":"670.2"}},{"$f":"+SUM($O73:BR73,BS73/2)*$H83*(BS$8<=$H$74)+(BS70+BS74/2)*$H83*(BS$8>$H$74)","v":{"v":653.6210260442294,"d":"653.6"}},{"$f":"+SUM($O73:BS73,BT73/2)*$H83*(BT$8<=$H$74)+(BT70+BT74/2)*$H83*(BT$8>$H$74)","v":{"v":634.7572739102743,"d":"634.8"}},{"$f":"+SUM($O73:BT73,BU73/2)*$H83*(BU$8<=$H$74)+(BU70+BU74/2)*$H83*(BU$8>$H$74)","v":{"v":613.3956925217557,"d":"613.4"}},{"$f":"+SUM($O73:BU73,BV73/2)*$H83*(BV$8<=$H$74)+(BV70+BV74/2)*$H83*(BV$8>$H$74)","v":{"v":589.3638319602927,"d":"589.4"}},{"$f":"+SUM($O73:BV73,BW73/2)*$H83*(BW$8<=$H$74)+(BW70+BW74/2)*$H83*(BW$8>$H$74)","v":{"v":562.5202366300525,"d":"562.5"}},{"$f":"+SUM($O73:BW73,BX73/2)*$H83*(BX$8<=$H$74)+(BX70+BX74/2)*$H83*(BX$8>$H$74)","v":{"v":532.6780487495115,"d":"532.7"}},{"$f":"+SUM($O73:BX73,BY73/2)*$H83*(BY$8<=$H$74)+(BY70+BY74/2)*$H83*(BY$8>$H$74)","v":{"v":499.6009913052125,"d":"499.6"}},{"$f":"+SUM($O73:BY73,BZ73/2)*$H83*(BZ$8<=$H$74)+(BZ70+BZ74/2)*$H83*(BZ$8>$H$74)","v":{"v":463.0742575583144,"d":"463.1"}},{"$f":"+SUM($O73:BZ73,CA73/2)*$H83*(CA$8<=$H$74)+(CA70+CA74/2)*$H83*(CA$8>$H$74)","v":{"v":422.91695286694426,"d":"422.9"}},{"$f":"+SUM($O73:CA73,CB73/2)*$H83*(CB$8<=$H$74)+(CB70+CB74/2)*$H83*(CB$8>$H$74)","v":{"v":378.89599170044346,"d":"378.9"}},{"$f":"+SUM($O73:CB73,CC73/2)*$H83*(CC$8<=$H$74)+(CC70+CC74/2)*$H83*(CC$8>$H$74)","v":{"v":330.7215176936309,"d":"330.7"}},{"$f":"+SUM($O73:CC73,CD73/2)*$H83*(CD$8<=$H$74)+(CD70+CD74/2)*$H83*(CD$8>$H$74)","v":{"v":278.1267008668247,"d":"278.1"}},{"$f":"+SUM($O73:CD73,CE73/2)*$H83*(CE$8<=$H$74)+(CE70+CE74/2)*$H83*(CE$8>$H$74)","v":{"v":220.8817007499273,"d":"220.9"}},{"$f":"+SUM($O73:CE73,CF73/2)*$H83*(CF$8<=$H$74)+(CF70+CF74/2)*$H83*(CF$8>$H$74)","v":{"v":158.69661921944248,"d":"158.7"}},{"$f":"+SUM($O73:CF73,CG73/2)*$H83*(CG$8<=$H$74)+(CG70+CG74/2)*$H83*(CG$8>$H$74)","v":{"v":91.21627784826828,"d":"91.2"}},{"$f":"+SUM($O73:CG73,CH73/2)*$H83*(CH$8<=$H$74)+(CH70+CH74/2)*$H83*(CH$8>$H$74)","v":{"v":28.059151976400326,"d":"28.1"}},{"$f":"+SUM($O73:CH73,CI73/2)*$H83*(CI$8<=$H$74)+(CI70+CI74/2)*$H83*(CI$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CI73,CJ73/2)*$H83*(CJ$8<=$H$74)+(CJ70+CJ74/2)*$H83*(CJ$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CJ73,CK73/2)*$H83*(CK$8<=$H$74)+(CK70+CK74/2)*$H83*(CK$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CK73,CL73/2)*$H83*(CL$8<=$H$74)+(CL70+CL74/2)*$H83*(CL$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CL73,CM73/2)*$H83*(CM$8<=$H$74)+(CM70+CM74/2)*$H83*(CM$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CM73,CN73/2)*$H83*(CN$8<=$H$74)+(CN70+CN74/2)*$H83*(CN$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CN73,CO73/2)*$H83*(CO$8<=$H$74)+(CO70+CO74/2)*$H83*(CO$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CO73,CP73/2)*$H83*(CP$8<=$H$74)+(CP70+CP74/2)*$H83*(CP$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CP73,CQ73/2)*$H83*(CQ$8<=$H$74)+(CQ70+CQ74/2)*$H83*(CQ$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+SUM($O73:CQ73,CR73/2)*$H83*(CR$8<=$H$74)+(CR70+CR74/2)*$H83*(CR$8>$H$74)","v":{"v":3.183231456205249e-13,"d":"0.0"}}]
[]
[null,"Accounting adjustments (To PL)",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P85:CS85)","v":{"v":34.21899999999914,"d":"34"}},null,null,{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(P8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(Q8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(R8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(S8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(T8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(U8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(V8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(W8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(X8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(Y8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(Z8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AA8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AB8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AC8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AD8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AE8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AF8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AG8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AH8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AI8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AJ8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AK8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AL8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AM8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AN8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AO8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AP8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AQ8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AR8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AS8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AT8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AU8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AV8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AW8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AX8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AY8<=Inputs!$L$123)","v":{"v":0.9505277777777539,"d":"1.0"}},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(AZ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BA8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BB8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BC8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BD8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BE8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BF8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BG8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BH8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BI8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BJ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BK8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BL8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BM8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BN8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BO8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BP8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BQ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BR8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BS8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BT8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BU8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BV8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BW8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BX8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BY8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(BZ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CA8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CB8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CC8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CD8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CE8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CF8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CG8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CH8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CI8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CJ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CK8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CL8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CM8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CN8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CO8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CP8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CQ8<=Inputs!$L$123)","v":0},{"$f":"-$O$86/(Inputs!$L$123-$O$8)*(CR8<=Inputs!$L$123)","v":0}]
[null,"Accounting adjustments (To BS)",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L250-O55","v":{"v":-34.21899999999914,"d":"(34.2)"}},{"$f":"+O86+P85","v":{"v":-33.26847222222139,"d":"(33.3)"}},{"v":-32.31794444444364,"d":"(32.3)"},{"$f":"+Q86+R85","v":{"v":-31.367416666665886,"d":"(31.4)"}},{"$f":"+R86+S85","v":{"v":-30.41688888888813,"d":"(30.4)"}},{"$f":"+S86+T85","v":{"v":-29.466361111110377,"d":"(29.5)"}},{"$f":"+T86+U85","v":{"v":-28.515833333332623,"d":"(28.5)"}},{"$f":"+U86+V85","v":{"v":-27.56530555555487,"d":"(27.6)"}},{"$f":"+V86+W85","v":{"v":-26.614777777777114,"d":"(26.6)"}},{"$f":"+W86+X85","v":{"v":-25.66424999999936,"d":"(25.7)"}},{"$f":"+X86+Y85","v":{"v":-24.713722222221605,"d":"(24.7)"}},{"$f":"+Y86+Z85","v":{"v":-23.76319444444385,"d":"(23.8)"}},{"$f":"+Z86+AA85","v":{"v":-22.812666666666097,"d":"(22.8)"}},{"$f":"+AA86+AB85","v":{"v":-21.862138888888342,"d":"(21.9)"}},{"$f":"+AB86+AC85","v":{"v":-20.911611111110588,"d":"(20.9)"}},{"$f":"+AC86+AD85","v":{"v":-19.961083333332834,"d":"(20.0)"}},{"$f":"+AD86+AE85","v":{"v":-19.01055555555508,"d":"(19.0)"}},{"$f":"+AE86+AF85","v":{"v":-18.060027777777325,"d":"(18.1)"}},{"$f":"+AF86+AG85","v":{"v":-17.10949999999957,"d":"(17.1)"}},{"$f":"+AG86+AH85","v":{"v":-16.158972222221816,"d":"(16.2)"}},{"$f":"+AH86+AI85","v":{"v":-15.208444444444062,"d":"(15.2)"}},{"$f":"+AI86+AJ85","v":{"v":-14.257916666666308,"d":"(14.3)"}},{"$f":"+AJ86+AK85","v":{"v":-13.307388888888553,"d":"(13.3)"}},{"$f":"+AK86+AL85","v":{"v":-12.356861111110799,"d":"(12.4)"}},{"$f":"+AL86+AM85","v":{"v":-11.406333333333045,"d":"(11.4)"}},{"$f":"+AM86+AN85","v":{"v":-10.45580555555529,"d":"(10.5)"}},{"$f":"+AN86+AO85","v":{"v":-9.505277777777536,"d":"(9.5)"}},{"$f":"+AO86+AP85","v":{"v":-8.554749999999782,"d":"(8.6)"}},{"$f":"+AP86+AQ85","v":{"v":-7.6042222222220275,"d":"(7.6)"}},{"$f":"+AQ86+AR85","v":{"v":-6.653694444444273,"d":"(6.7)"}},{"$f":"+AR86+AS85","v":{"v":-5.703166666666519,"d":"(5.7)"}},{"$f":"+AS86+AT85","v":{"v":-4.7526388888887645,"d":"(4.8)"}},{"$f":"+AT86+AU85","v":{"v":-3.8021111111110106,"d":"(3.8)"}},{"$f":"+AU86+AV85","v":{"v":-2.8515833333332568,"d":"(2.9)"}},{"$f":"+AV86+AW85","v":{"v":-1.9010555555555029,"d":"(1.9)"}},{"$f":"+AW86+AX85","v":{"v":-0.950527777777749,"d":"(1.0)"}},{"$f":"+AX86+AY85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+AY86+AZ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+AZ86+BA85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BA86+BB85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BB86+BC85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BC86+BD85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BD86+BE85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BE86+BF85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BF86+BG85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BG86+BH85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BH86+BI85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BI86+BJ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BJ86+BK85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BK86+BL85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BL86+BM85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BM86+BN85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BN86+BO85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BO86+BP85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BP86+BQ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BQ86+BR85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BR86+BS85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BS86+BT85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BT86+BU85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BU86+BV85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BV86+BW85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BW86+BX85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BX86+BY85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BY86+BZ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+BZ86+CA85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CA86+CB85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CB86+CC85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CC86+CD85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CD86+CE85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CE86+CF85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CF86+CG85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CG86+CH85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CH86+CI85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CI86+CJ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CJ86+CK85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CK86+CL85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CL86+CM85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CM86+CN85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CN86+CO85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CO86+CP85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CP86+CQ85","v":{"v":4.884981308350689e-15,"d":"0.0"}},{"$f":"+CQ86+CR85","v":{"v":4.884981308350689e-15,"d":"0.0"}}]
[]
[null,"Total Debt accounting value",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O86+O75+O55","v":{"v":8306.081492707388,"d":"8,306.1"}},{"v":8651.041120894428,"d":"8,651.0"},{"v":8916.15800563047,"d":"8,916.2"},{"$f":"+R86+R75+R55","v":{"v":9189.272126799307,"d":"9,189.3"}},{"v":9470.625588623816,"d":"9,470.6"},{"v":9913.598289379974,"d":"9,913.6"},{"v":10377.04559185071,"d":"10,377.0"},{"v":10861.915885825043,"d":"10,861.9"},{"v":11369.201490795942,"d":"11,369.2"},{"v":11899.9406907976,"d":"11,899.9"},{"v":12295.654926530857,"d":"12,295.7"},{"v":12704.391187268691,"d":"12,704.4"},{"v":13126.579029051347,"d":"13,126.6"},{"v":13562.662177634727,"d":"13,562.7"},{"v":14013.098995905184,"d":"14,013.1"},{"v":14310.80093412868,"d":"14,310.8"},{"v":14614.759144484893,"d":"14,614.8"},{"v":14925.105525052892,"d":"14,925.1"},{"v":15241.97475465767,"d":"15,242.0"},{"v":15565.50435149534,"d":"15,565.5"},{"v":15691.428860919761,"d":"15,691.4"},{"v":15818.353059590074,"d":"15,818.4"},{"v":15946.284944199468,"d":"15,946.3"},{"v":16075.232575408116,"d":"16,075.2"},{"v":16205.204078354864,"d":"16,205.2"},{"v":16206.15460613264,"d":"16,206.2"},{"v":16207.105133910418,"d":"16,207.1"},{"v":16208.055661688197,"d":"16,208.1"},{"v":16209.006189465974,"d":"16,209.0"},{"v":16209.956717243751,"d":"16,210.0"},{"v":16210.90724502153,"d":"16,210.9"},{"v":16211.857772799307,"d":"16,211.9"},{"v":16212.808300577086,"d":"16,212.8"},{"v":16213.758828354863,"d":"16,213.8"},{"v":16214.70935613264,"d":"16,214.7"},{"v":16215.659883910419,"d":"16,215.7"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16216.610411688196,"d":"16,216.6"},{"v":16051.663780400762,"d":"16,051.7"},{"v":15851.054007145838,"d":"15,851.1"},{"v":15610.217361227362,"d":"15,610.2"},{"v":15326.947068674326,"d":"15,326.9"},{"v":14997.501696256531,"d":"14,997.5"},{"v":14620.84526262133,"d":"14,620.8"},{"v":14525.363048365069,"d":"14,525.4"},{"v":14400.312035000823,"d":"14,400.3"},{"v":14242.877722459725,"d":"14,242.9"},{"v":14052.499830317858,"d":"14,052.5"},{"v":13824.985346274716,"d":"13,825.0"},{"v":13558.271609407446,"d":"13,558.3"},{"v":13248.900794280356,"d":"13,248.9"},{"v":12895.940258568162,"d":"12,895.9"},{"v":12494.35070892215,"d":"12,494.4"},{"v":12041.477003027418,"d":"12,041.5"},{"v":11533.076286463633,"d":"11,533.1"},{"v":10967.733189817807,"d":"10,967.7"},{"v":10339.388771241991,"d":"10,339.4"},{"v":9644.65089204585,"d":"9,644.7"},{"v":8878.319421366068,"d":"8,878.3"},{"v":8038.358704391042,"d":"8,038.4"},{"v":7117.480974706036,"d":"7,117.5"},{"v":6111.379744118542,"d":"6,111.4"},{"$f":"+CD86+CD75+CD55","v":{"v":5013.688301633788,"d":"5,013.7"}},{"v":3821.579739442644,"d":"3,821.6"},{"v":2526.2850404143946,"d":"2,526.3"},{"v":1122.366084595677,"d":"1,122.4"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},{"v":5.5396767542070791E-6,"d":"0.0"},null,{"$f":"+CT86+CT75+CT55","v":0}]
[]
[null,"Total Interests"]
[null,"Interest due",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P91:CS91)","v":{"v":44645.365627698164,"d":"44,645"}},null,null,{"$f":"+P62+SUM(P81:P83)","v":{"v":378.07558435353405,"d":"378.1"}},{"v":400.2316723005278,"d":"400.2"},{"$f":"+R62+SUM(R81:R83)","v":{"v":408.4212631507707,"d":"408.4"}},{"v":428.959653258136,"d":"429.0"},{"v":447.0282993979663,"d":"447.0"},{"v":466.6888763239199,"d":"466.7"},{"v":492.0369403613249,"d":"492.0"},{"v":517.608332809251,"d":"517.6"},{"v":553.5503727286496,"d":"553.6"},{"v":573.3315041071539,"d":"573.3"},{"v":600.0828516120812,"d":"600.1"},{"v":630.4878186096173,"d":"630.5"},{"v":649.4244095072168,"d":"649.4"},{"v":673.4127568242691,"d":"673.4"},{"v":683.0475034837139,"d":"683.0"},{"v":702.1838880619745,"d":"702.2"},{"v":721.0523675811062,"d":"721.1"},{"v":746.891741095791,"d":"746.9"},{"v":750.0807415210828,"d":"750.1"},{"v":762.8889179472035,"d":"762.9"},{"v":780.2461043216589,"d":"780.2"},{"v":781.0877900413903,"d":"781.1"},{"v":740.7929723242854,"d":"740.8"},{"v":750.0818237119349,"d":"750.1"},{"v":748.1496060473387,"d":"748.1"},{"v":749.4637436391043,"d":"749.5"},{"v":764.0970962763104,"d":"764.1"},{"v":758.1417652844536,"d":"758.1"},{"v":762.4683735490415,"d":"762.5"},{"v":768.8645193902585,"d":"768.9"},{"v":771.6137436391043,"d":"771.6"},{"v":791.6137436391043,"d":"791.6"},{"v":779.6137436391043,"d":"779.6"},{"v":779.6137436391043,"d":"779.6"},{"v":790.877360887857,"d":"790.9"},{"v":788.8605542406528,"d":"788.9"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":806.7068545252405,"d":"806.7"},{"v":797.5679444116815,"d":"797.6"},{"v":786.5317839323466,"d":"786.5"},{"v":773.4291104705587,"d":"773.4"},{"v":758.111218846288,"d":"758.1"},{"v":740.4586736949631,"d":"740.5"},{"v":728.6552074976765,"d":"728.7"},{"v":723.1418768071638,"d":"723.1"},{"v":716.0797436595302,"d":"716.1"},{"v":707.3844385424561,"d":"707.4"},{"v":696.9371291378309,"d":"696.9"},{"v":684.5814236150705,"d":"684.6"},{"v":670.1793098152116,"d":"670.2"},{"v":653.6210260442294,"d":"653.6"},{"v":634.7572739102743,"d":"634.8"},{"v":613.3956925217557,"d":"613.4"},{"v":589.3638319602927,"d":"589.4"},{"v":562.5202366300525,"d":"562.5"},{"v":532.6780487495115,"d":"532.7"},{"v":499.6009913052125,"d":"499.6"},{"v":463.0742575583144,"d":"463.1"},{"v":422.91695286694426,"d":"422.9"},{"v":378.89599170044346,"d":"378.9"},{"v":330.7215176936309,"d":"330.7"},{"$f":"+CD62+SUM(CD81:CD83)","v":{"v":278.1267008668247,"d":"278.1"}},{"v":220.8817007499273,"d":"220.9"},{"v":158.69661921944248,"d":"158.7"},{"v":91.21627784826828,"d":"91.2"},{"v":28.059151976400326,"d":"28.1"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"}]
[null,"Interest paid",{"$nulls":8},"MCAD",null,{"v":-44645.365627698164,"d":"(44,645)"},null,null,{"$f":"-P62-SUM(P81:P83)","v":{"v":-378.07558435353405,"d":"(378.1)"}},{"v":-400.2316723005278,"d":"(400.2)"},{"$f":"-R62-SUM(R81:R83)","v":{"v":-408.4212631507707,"d":"(408.4)"}},{"v":-428.959653258136,"d":"(429.0)"},{"v":-447.0282993979663,"d":"(447.0)"},{"v":-466.6888763239199,"d":"(466.7)"},{"v":-492.0369403613249,"d":"(492.0)"},{"v":-517.608332809251,"d":"(517.6)"},{"v":-553.5503727286496,"d":"(553.6)"},{"v":-573.3315041071539,"d":"(573.3)"},{"v":-600.0828516120812,"d":"(600.1)"},{"v":-630.4878186096173,"d":"(630.5)"},{"v":-649.4244095072168,"d":"(649.4)"},{"v":-673.4127568242691,"d":"(673.4)"},{"v":-683.0475034837139,"d":"(683.0)"},{"v":-702.1838880619745,"d":"(702.2)"},{"v":-721.0523675811062,"d":"(721.1)"},{"v":-746.891741095791,"d":"(746.9)"},{"v":-750.0807415210828,"d":"(750.1)"},{"v":-762.8889179472035,"d":"(762.9)"},{"v":-780.2461043216589,"d":"(780.2)"},{"v":-781.0877900413903,"d":"(781.1)"},{"v":-740.7929723242854,"d":"(740.8)"},{"v":-750.0818237119349,"d":"(750.1)"},{"v":-748.1496060473387,"d":"(748.1)"},{"v":-749.4637436391043,"d":"(749.5)"},{"v":-764.0970962763104,"d":"(764.1)"},{"v":-758.1417652844536,"d":"(758.1)"},{"v":-762.4683735490415,"d":"(762.5)"},{"v":-768.8645193902585,"d":"(768.9)"},{"v":-771.6137436391043,"d":"(771.6)"},{"v":-791.6137436391043,"d":"(791.6)"},{"v":-779.6137436391043,"d":"(779.6)"},{"v":-779.6137436391043,"d":"(779.6)"},{"v":-790.877360887857,"d":"(790.9)"},{"v":-788.8605542406528,"d":"(788.9)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-784.3337436391043,"d":"(784.3)"},{"v":-806.7068545252405,"d":"(806.7)"},{"v":-797.5679444116815,"d":"(797.6)"},{"v":-786.5317839323466,"d":"(786.5)"},{"v":-773.4291104705587,"d":"(773.4)"},{"v":-758.111218846288,"d":"(758.1)"},{"v":-740.4586736949631,"d":"(740.5)"},{"v":-728.6552074976765,"d":"(728.7)"},{"v":-723.1418768071638,"d":"(723.1)"},{"v":-716.0797436595302,"d":"(716.1)"},{"v":-707.3844385424561,"d":"(707.4)"},{"v":-696.9371291378309,"d":"(696.9)"},{"v":-684.5814236150705,"d":"(684.6)"},{"v":-670.1793098152116,"d":"(670.2)"},{"v":-653.6210260442294,"d":"(653.6)"},{"v":-634.7572739102743,"d":"(634.8)"},{"v":-613.3956925217557,"d":"(613.4)"},{"v":-589.3638319602927,"d":"(589.4)"},{"v":-562.5202366300525,"d":"(562.5)"},{"v":-532.6780487495115,"d":"(532.7)"},{"v":-499.6009913052125,"d":"(499.6)"},{"v":-463.0742575583144,"d":"(463.1)"},{"v":-422.91695286694426,"d":"(422.9)"},{"v":-378.89599170044346,"d":"(378.9)"},{"v":-330.7215176936309,"d":"(330.7)"},{"$f":"-CD62-SUM(CD81:CD83)","v":{"v":-278.1267008668247,"d":"(278.1)"}},{"v":-220.8817007499273,"d":"(220.9)"},{"v":-158.69661921944248,"d":"(158.7)"},{"v":-91.21627784826828,"d":"(91.2)"},{"v":-28.059151976400326,"d":"(28.1)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"},{"v":-3.183231456205249e-13,"d":"(0.0)"}]
[]
[null,"Reserve Accounts"]
[]
[null,"R&R Reserve Fund"]
[]
[null,"R&R Expenses"]
[1,"Capex, 1st succeeding year",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P99:CS99)","v":{"v":12618.724841073355,"d":"12,619"}},null,null,{"$f":"-Oper!Q59","v":{"v":122.82187845735555,"d":"122.8"}},{"$f":"-Oper!R59","v":{"v":96.19611769686746,"d":"96.20"}},{"$f":"-Oper!S59","v":{"v":75.34238342692757,"d":"75.34"}},{"$f":"-Oper!T59","v":{"v":79.07026791880949,"d":"79.07"}},{"$f":"-Oper!U59","v":{"v":82.98260533284105,"d":"82.98"}},{"$f":"-Oper!V59","v":{"v":87.08852226094415,"d":"87.09"}},{"$f":"-Oper!W59","v":{"v":91.39759687194797,"d":"91.40"}},{"$f":"-Oper!X59","v":{"v":95.91988125527479,"d":"95.92"}},{"$f":"-Oper!Y59","v":{"v":93.26778901911679,"d":"93.27"}},{"$f":"-Oper!Z59","v":{"v":90.68902457629054,"d":"90.69"}},{"$f":"-Oper!AA59","v":{"v":88.18156048400888,"d":"88.18"}},{"$f":"-Oper!AB59","v":{"v":85.74342535632309,"d":"85.74"}},{"$f":"-Oper!AC59","v":{"v":83.37270231420518,"d":"83.37"}},{"$f":"-Oper!AD59","v":{"v":84.4879312238108,"d":"84.49"}},{"$f":"-Oper!AE59","v":{"v":85.61807791209334,"d":"85.62"}},{"$f":"-Oper!AF59","v":{"v":86.76334192563803,"d":"86.76"}},{"$f":"-Oper!AG59","v":{"v":87.92392548025052,"d":"87.92"}},{"$f":"-Oper!AH59","v":{"v":89.10003349666157,"d":"89.10"}},{"$f":"-Oper!AI59","v":{"v":92.51485790857888,"d":"92.51"}},{"$f":"-Oper!AJ59","v":{"v":96.0605579813304,"d":"96.06"}},{"$f":"-Oper!AK59","v":{"v":99.74214962101632,"d":"99.74"}},{"$f":"-Oper!AL59","v":{"v":103.56484097203268,"d":"103.56"}},{"$f":"-Oper!AM59","v":{"v":107.53403978474559,"d":"107.53"}},{"$f":"-Oper!AN59","v":{"v":107.74886054730278,"d":"107.75"}},{"$f":"-Oper!AO59","v":{"v":107.96411045731989,"d":"107.96"}},{"$f":"-Oper!AP59","v":{"v":108.1797903721048,"d":"108.18"}},{"$f":"-Oper!AQ59","v":{"v":108.39590115067813,"d":"108.40"}},{"$f":"-Oper!AR59","v":{"v":108.61244365377642,"d":"108.61"}},{"$f":"-Oper!AS59","v":{"v":110.78469252685196,"d":"110.78"}},{"$f":"-Oper!AT59","v":{"v":113.00038637738899,"d":"113.00"}},{"$f":"-Oper!AU59","v":{"v":115.2603941049368,"d":"115.26"}},{"$f":"-Oper!AV59","v":{"v":117.56560198703552,"d":"117.57"}},{"$f":"-Oper!AW59","v":{"v":119.91691402677624,"d":"119.92"}},{"$f":"-Oper!AX59","v":{"v":122.31525230731175,"d":"122.32"}},{"$f":"-Oper!AY59","v":{"v":124.761557353458,"d":"124.76"}},{"$f":"-Oper!AZ59","v":{"v":127.25678850052716,"d":"127.26"}},{"$f":"-Oper!BA59","v":{"v":129.8019242705377,"d":"129.80"}},{"$f":"-Oper!BB59","v":{"v":132.39796275594847,"d":"132.40"}},{"$f":"-Oper!BC59","v":{"v":135.04592201106743,"d":"135.05"}},{"$f":"-Oper!BD59","v":{"v":137.7468404512888,"d":"137.75"}},{"$f":"-Oper!BE59","v":{"v":140.50177726031455,"d":"140.50"}},{"$f":"-Oper!BF59","v":{"v":143.31181280552087,"d":"143.31"}},{"$f":"-Oper!BG59","v":{"v":146.1780490616313,"d":"146.18"}},{"$f":"-Oper!BH59","v":{"v":149.10161004286394,"d":"149.10"}},{"$f":"-Oper!BI59","v":{"v":152.08364224372121,"d":"152.08"}},{"$f":"-Oper!BJ59","v":{"v":155.1253150885956,"d":"155.13"}},{"$f":"-Oper!BK59","v":{"v":158.22782139036752,"d":"158.23"}},{"$f":"-Oper!BL59","v":{"v":161.39237781817488,"d":"161.39"}},{"$f":"-Oper!BM59","v":{"v":164.6202253745384,"d":"164.62"}},{"$f":"-Oper!BN59","v":{"v":167.91262988202917,"d":"167.91"}},{"$f":"-Oper!BO59","v":{"v":171.27088247966975,"d":"171.27"}},{"$f":"-Oper!BP59","v":{"v":174.69630012926316,"d":"174.70"}},{"$f":"-Oper!BQ59","v":{"v":178.19022613184842,"d":"178.19"}},{"$f":"-Oper!BR59","v":{"v":181.75403065448538,"d":"181.75"}},{"$f":"-Oper!BS59","v":{"v":185.3891112675751,"d":"185.39"}},{"$f":"-Oper!BT59","v":{"v":189.0968934929266,"d":"189.10"}},{"$f":"-Oper!BU59","v":{"v":192.87883136278512,"d":"192.88"}},{"$f":"-Oper!BV59","v":{"v":196.73640799004085,"d":"196.74"}},{"$f":"-Oper!BW59","v":{"v":200.67113614984166,"d":"200.67"}},{"$f":"-Oper!BX59","v":{"v":204.68455887283847,"d":"204.68"}},{"$f":"-Oper!BY59","v":{"v":208.77825005029524,"d":"208.78"}},{"$f":"-Oper!BZ59","v":{"v":212.95381505130115,"d":"212.95"}},{"$f":"-Oper!CA59","v":{"v":217.21289135232718,"d":"217.21"}},{"$f":"-Oper!CB59","v":{"v":221.55714917937374,"d":"221.56"}},{"$f":"-Oper!CC59","v":{"v":225.98829216296122,"d":"225.99"}},{"$f":"-Oper!CD59","v":{"v":230.50805800622044,"d":"230.51"}},{"$f":"-Oper!CE59","v":{"v":235.11821916634486,"d":"235.12"}},{"$f":"-Oper!CF59","v":{"v":239.82058354967177,"d":"239.82"}},{"$f":"-Oper!CG59","v":{"v":244.6169952206652,"d":"244.62"}},{"$f":"-Oper!CH59","v":{"v":249.50933512507854,"d":"249.51"}},{"$f":"-Oper!CI59","v":{"v":254.4995218275801,"d":"254.50"}},{"$f":"-Oper!CJ59","v":{"v":259.58951226413177,"d":"259.59"}},{"$f":"-Oper!CK59","v":{"v":264.7813025094144,"d":"264.78"}},{"$f":"-Oper!CL59","v":{"v":270.07692855960266,"d":"270.08"}},{"$f":"-Oper!CM59","v":{"v":275.47846713079474,"d":"275.48"}},{"$f":"-Oper!CN59","v":{"v":280.98803647341066,"d":"280.99"}},{"$f":"-Oper!CO59","v":{"v":286.6077972028788,"d":"286.61"}},{"$f":"-Oper!CP59","v":{"v":292.3399531469364,"d":"292.34"}},{"$f":"-Oper!CQ59","v":{"v":298.1867522098752,"d":"298.19"}},{"$f":"-Oper!CR59","v":{"v":304.1504872540727,"d":"304.15"}},{"$f":"-Oper!CS59","v":{"v":0,"d":"0.00"}}]
[{"$f":"A99+1","v":2},"Capex, 2nd succeeding year",{"$nulls":8},"MCAD",null,{"v":12495.902962616,"d":"12,496"},null,null,{"$f":"-Oper!R59","v":{"v":96.19611769686746,"d":"96.2"}},{"$f":"-Oper!S59","v":{"v":75.34238342692757,"d":"75.3"}},{"$f":"-Oper!T59","v":{"v":79.07026791880949,"d":"79.1"}},{"$f":"-Oper!U59","v":{"v":82.98260533284105,"d":"83.0"}},{"$f":"-Oper!V59","v":{"v":87.08852226094415,"d":"87.1"}},{"$f":"-Oper!W59","v":{"v":91.39759687194797,"d":"91.4"}},{"$f":"-Oper!X59","v":{"v":95.91988125527479,"d":"95.9"}},{"$f":"-Oper!Y59","v":{"v":93.26778901911679,"d":"93.3"}},{"$f":"-Oper!Z59","v":{"v":90.68902457629054,"d":"90.7"}},{"$f":"-Oper!AA59","v":{"v":88.18156048400888,"d":"88.2"}},{"$f":"-Oper!AB59","v":{"v":85.74342535632309,"d":"85.7"}},{"$f":"-Oper!AC59","v":{"v":83.37270231420518,"d":"83.4"}},{"$f":"-Oper!AD59","v":{"v":84.4879312238108,"d":"84.5"}},{"$f":"-Oper!AE59","v":{"v":85.61807791209334,"d":"85.6"}},{"$f":"-Oper!AF59","v":{"v":86.76334192563803,"d":"86.8"}},{"$f":"-Oper!AG59","v":{"v":87.92392548025052,"d":"87.9"}},{"$f":"-Oper!AH59","v":{"v":89.10003349666157,"d":"89.1"}},{"$f":"-Oper!AI59","v":{"v":92.51485790857888,"d":"92.5"}},{"$f":"-Oper!AJ59","v":{"v":96.0605579813304,"d":"96.1"}},{"$f":"-Oper!AK59","v":{"v":99.74214962101632,"d":"99.7"}},{"$f":"-Oper!AL59","v":{"v":103.56484097203268,"d":"103.6"}},{"$f":"-Oper!AM59","v":{"v":107.53403978474559,"d":"107.5"}},{"$f":"-Oper!AN59","v":{"v":107.74886054730278,"d":"107.7"}},{"$f":"-Oper!AO59","v":{"v":107.96411045731989,"d":"108.0"}},{"$f":"-Oper!AP59","v":{"v":108.1797903721048,"d":"108.2"}},{"$f":"-Oper!AQ59","v":{"v":108.39590115067813,"d":"108.4"}},{"$f":"-Oper!AR59","v":{"v":108.61244365377642,"d":"108.6"}},{"$f":"-Oper!AS59","v":{"v":110.78469252685196,"d":"110.8"}},{"$f":"-Oper!AT59","v":{"v":113.00038637738899,"d":"113.0"}},{"$f":"-Oper!AU59","v":{"v":115.2603941049368,"d":"115.3"}},{"$f":"-Oper!AV59","v":{"v":117.56560198703552,"d":"117.6"}},{"$f":"-Oper!AW59","v":{"v":119.91691402677624,"d":"119.9"}},{"$f":"-Oper!AX59","v":{"v":122.31525230731175,"d":"122.3"}},{"$f":"-Oper!AY59","v":{"v":124.761557353458,"d":"124.8"}},{"$f":"-Oper!AZ59","v":{"v":127.25678850052716,"d":"127.3"}},{"$f":"-Oper!BA59","v":{"v":129.8019242705377,"d":"129.8"}},{"$f":"-Oper!BB59","v":{"v":132.39796275594847,"d":"132.4"}},{"$f":"-Oper!BC59","v":{"v":135.04592201106743,"d":"135.0"}},{"$f":"-Oper!BD59","v":{"v":137.7468404512888,"d":"137.7"}},{"$f":"-Oper!BE59","v":{"v":140.50177726031455,"d":"140.5"}},{"$f":"-Oper!BF59","v":{"v":143.31181280552087,"d":"143.3"}},{"$f":"-Oper!BG59","v":{"v":146.1780490616313,"d":"146.2"}},{"$f":"-Oper!BH59","v":{"v":149.10161004286394,"d":"149.1"}},{"$f":"-Oper!BI59","v":{"v":152.08364224372121,"d":"152.1"}},{"$f":"-Oper!BJ59","v":{"v":155.1253150885956,"d":"155.1"}},{"$f":"-Oper!BK59","v":{"v":158.22782139036752,"d":"158.2"}},{"$f":"-Oper!BL59","v":{"v":161.39237781817488,"d":"161.4"}},{"$f":"-Oper!BM59","v":{"v":164.6202253745384,"d":"164.6"}},{"$f":"-Oper!BN59","v":{"v":167.91262988202917,"d":"167.9"}},{"$f":"-Oper!BO59","v":{"v":171.27088247966975,"d":"171.3"}},{"$f":"-Oper!BP59","v":{"v":174.69630012926316,"d":"174.7"}},{"$f":"-Oper!BQ59","v":{"v":178.19022613184842,"d":"178.2"}},{"$f":"-Oper!BR59","v":{"v":181.75403065448538,"d":"181.8"}},{"$f":"-Oper!BS59","v":{"v":185.3891112675751,"d":"185.4"}},{"$f":"-Oper!BT59","v":{"v":189.0968934929266,"d":"189.1"}},{"$f":"-Oper!BU59","v":{"v":192.87883136278512,"d":"192.9"}},{"$f":"-Oper!BV59","v":{"v":196.73640799004085,"d":"196.7"}},{"$f":"-Oper!BW59","v":{"v":200.67113614984166,"d":"200.7"}},{"$f":"-Oper!BX59","v":{"v":204.68455887283847,"d":"204.7"}},{"$f":"-Oper!BY59","v":{"v":208.77825005029524,"d":"208.8"}},{"$f":"-Oper!BZ59","v":{"v":212.95381505130115,"d":"213.0"}},{"$f":"-Oper!CA59","v":{"v":217.21289135232718,"d":"217.2"}},{"$f":"-Oper!CB59","v":{"v":221.55714917937374,"d":"221.6"}},{"$f":"-Oper!CC59","v":{"v":225.98829216296122,"d":"226.0"}},{"$f":"-Oper!CD59","v":{"v":230.50805800622044,"d":"230.5"}},{"$f":"-Oper!CE59","v":{"v":235.11821916634486,"d":"235.1"}},{"$f":"-Oper!CF59","v":{"v":239.82058354967177,"d":"239.8"}},{"$f":"-Oper!CG59","v":{"v":244.6169952206652,"d":"244.6"}},{"$f":"-Oper!CH59","v":{"v":249.50933512507854,"d":"249.5"}},{"$f":"-Oper!CI59","v":{"v":254.4995218275801,"d":"254.5"}},{"$f":"-Oper!CJ59","v":{"v":259.58951226413177,"d":"259.6"}},{"$f":"-Oper!CK59","v":{"v":264.7813025094144,"d":"264.8"}},{"$f":"-Oper!CL59","v":{"v":270.07692855960266,"d":"270.1"}},{"$f":"-Oper!CM59","v":{"v":275.47846713079474,"d":"275.5"}},{"$f":"-Oper!CN59","v":{"v":280.98803647341066,"d":"281.0"}},{"$f":"-Oper!CO59","v":{"v":286.6077972028788,"d":"286.6"}},{"$f":"-Oper!CP59","v":{"v":292.3399531469364,"d":"292.3"}},{"$f":"-Oper!CQ59","v":{"v":298.1867522098752,"d":"298.2"}},{"$f":"-Oper!CR59","v":{"v":304.1504872540727,"d":"304.2"}},{"$f":"-Oper!CS59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CT59","v":{"v":0,"d":"0.0"}}]
[{"$f":"A100+1","v":3},"Capex, 3rd succeeding year",{"$nulls":8},"MCAD",null,{"v":12399.706844919132,"d":"12,400"},null,null,{"$f":"-Oper!S59","v":{"v":75.34238342692757,"d":"75.3"}},{"$f":"-Oper!T59","v":{"v":79.07026791880949,"d":"79.1"}},{"$f":"-Oper!U59","v":{"v":82.98260533284105,"d":"83.0"}},{"$f":"-Oper!V59","v":{"v":87.08852226094415,"d":"87.1"}},{"$f":"-Oper!W59","v":{"v":91.39759687194797,"d":"91.4"}},{"$f":"-Oper!X59","v":{"v":95.91988125527479,"d":"95.9"}},{"$f":"-Oper!Y59","v":{"v":93.26778901911679,"d":"93.3"}},{"$f":"-Oper!Z59","v":{"v":90.68902457629054,"d":"90.7"}},{"$f":"-Oper!AA59","v":{"v":88.18156048400888,"d":"88.2"}},{"$f":"-Oper!AB59","v":{"v":85.74342535632309,"d":"85.7"}},{"$f":"-Oper!AC59","v":{"v":83.37270231420518,"d":"83.4"}},{"$f":"-Oper!AD59","v":{"v":84.4879312238108,"d":"84.5"}},{"$f":"-Oper!AE59","v":{"v":85.61807791209334,"d":"85.6"}},{"$f":"-Oper!AF59","v":{"v":86.76334192563803,"d":"86.8"}},{"$f":"-Oper!AG59","v":{"v":87.92392548025052,"d":"87.9"}},{"$f":"-Oper!AH59","v":{"v":89.10003349666157,"d":"89.1"}},{"$f":"-Oper!AI59","v":{"v":92.51485790857888,"d":"92.5"}},{"$f":"-Oper!AJ59","v":{"v":96.0605579813304,"d":"96.1"}},{"$f":"-Oper!AK59","v":{"v":99.74214962101632,"d":"99.7"}},{"$f":"-Oper!AL59","v":{"v":103.56484097203268,"d":"103.6"}},{"$f":"-Oper!AM59","v":{"v":107.53403978474559,"d":"107.5"}},{"$f":"-Oper!AN59","v":{"v":107.74886054730278,"d":"107.7"}},{"$f":"-Oper!AO59","v":{"v":107.96411045731989,"d":"108.0"}},{"$f":"-Oper!AP59","v":{"v":108.1797903721048,"d":"108.2"}},{"$f":"-Oper!AQ59","v":{"v":108.39590115067813,"d":"108.4"}},{"$f":"-Oper!AR59","v":{"v":108.61244365377642,"d":"108.6"}},{"$f":"-Oper!AS59","v":{"v":110.78469252685196,"d":"110.8"}},{"$f":"-Oper!AT59","v":{"v":113.00038637738899,"d":"113.0"}},{"$f":"-Oper!AU59","v":{"v":115.2603941049368,"d":"115.3"}},{"$f":"-Oper!AV59","v":{"v":117.56560198703552,"d":"117.6"}},{"$f":"-Oper!AW59","v":{"v":119.91691402677624,"d":"119.9"}},{"$f":"-Oper!AX59","v":{"v":122.31525230731175,"d":"122.3"}},{"$f":"-Oper!AY59","v":{"v":124.761557353458,"d":"124.8"}},{"$f":"-Oper!AZ59","v":{"v":127.25678850052716,"d":"127.3"}},{"$f":"-Oper!BA59","v":{"v":129.8019242705377,"d":"129.8"}},{"$f":"-Oper!BB59","v":{"v":132.39796275594847,"d":"132.4"}},{"$f":"-Oper!BC59","v":{"v":135.04592201106743,"d":"135.0"}},{"$f":"-Oper!BD59","v":{"v":137.7468404512888,"d":"137.7"}},{"$f":"-Oper!BE59","v":{"v":140.50177726031455,"d":"140.5"}},{"$f":"-Oper!BF59","v":{"v":143.31181280552087,"d":"143.3"}},{"$f":"-Oper!BG59","v":{"v":146.1780490616313,"d":"146.2"}},{"$f":"-Oper!BH59","v":{"v":149.10161004286394,"d":"149.1"}},{"$f":"-Oper!BI59","v":{"v":152.08364224372121,"d":"152.1"}},{"$f":"-Oper!BJ59","v":{"v":155.1253150885956,"d":"155.1"}},{"$f":"-Oper!BK59","v":{"v":158.22782139036752,"d":"158.2"}},{"$f":"-Oper!BL59","v":{"v":161.39237781817488,"d":"161.4"}},{"$f":"-Oper!BM59","v":{"v":164.6202253745384,"d":"164.6"}},{"$f":"-Oper!BN59","v":{"v":167.91262988202917,"d":"167.9"}},{"$f":"-Oper!BO59","v":{"v":171.27088247966975,"d":"171.3"}},{"$f":"-Oper!BP59","v":{"v":174.69630012926316,"d":"174.7"}},{"$f":"-Oper!BQ59","v":{"v":178.19022613184842,"d":"178.2"}},{"$f":"-Oper!BR59","v":{"v":181.75403065448538,"d":"181.8"}},{"$f":"-Oper!BS59","v":{"v":185.3891112675751,"d":"185.4"}},{"$f":"-Oper!BT59","v":{"v":189.0968934929266,"d":"189.1"}},{"$f":"-Oper!BU59","v":{"v":192.87883136278512,"d":"192.9"}},{"$f":"-Oper!BV59","v":{"v":196.73640799004085,"d":"196.7"}},{"$f":"-Oper!BW59","v":{"v":200.67113614984166,"d":"200.7"}},{"$f":"-Oper!BX59","v":{"v":204.68455887283847,"d":"204.7"}},{"$f":"-Oper!BY59","v":{"v":208.77825005029524,"d":"208.8"}},{"$f":"-Oper!BZ59","v":{"v":212.95381505130115,"d":"213.0"}},{"$f":"-Oper!CA59","v":{"v":217.21289135232718,"d":"217.2"}},{"$f":"-Oper!CB59","v":{"v":221.55714917937374,"d":"221.6"}},{"$f":"-Oper!CC59","v":{"v":225.98829216296122,"d":"226.0"}},{"$f":"-Oper!CD59","v":{"v":230.50805800622044,"d":"230.5"}},{"$f":"-Oper!CE59","v":{"v":235.11821916634486,"d":"235.1"}},{"$f":"-Oper!CF59","v":{"v":239.82058354967177,"d":"239.8"}},{"$f":"-Oper!CG59","v":{"v":244.6169952206652,"d":"244.6"}},{"$f":"-Oper!CH59","v":{"v":249.50933512507854,"d":"249.5"}},{"$f":"-Oper!CI59","v":{"v":254.4995218275801,"d":"254.5"}},{"$f":"-Oper!CJ59","v":{"v":259.58951226413177,"d":"259.6"}},{"$f":"-Oper!CK59","v":{"v":264.7813025094144,"d":"264.8"}},{"$f":"-Oper!CL59","v":{"v":270.07692855960266,"d":"270.1"}},{"$f":"-Oper!CM59","v":{"v":275.47846713079474,"d":"275.5"}},{"$f":"-Oper!CN59","v":{"v":280.98803647341066,"d":"281.0"}},{"$f":"-Oper!CO59","v":{"v":286.6077972028788,"d":"286.6"}},{"$f":"-Oper!CP59","v":{"v":292.3399531469364,"d":"292.3"}},{"$f":"-Oper!CQ59","v":{"v":298.1867522098752,"d":"298.2"}},{"$f":"-Oper!CR59","v":{"v":304.1504872540727,"d":"304.2"}},{"$f":"-Oper!CS59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CT59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CU59","v":{"v":0,"d":"0.0"}}]
[{"$f":"A101+1","v":4},"Capex, 4th succeeding year",{"$nulls":8},"MCAD",null,{"v":12324.364461492205,"d":"12,324"},null,null,{"$f":"-Oper!T59","v":{"v":79.07026791880949,"d":"79.1"}},{"$f":"-Oper!U59","v":{"v":82.98260533284105,"d":"83.0"}},{"$f":"-Oper!V59","v":{"v":87.08852226094415,"d":"87.1"}},{"$f":"-Oper!W59","v":{"v":91.39759687194797,"d":"91.4"}},{"$f":"-Oper!X59","v":{"v":95.91988125527479,"d":"95.9"}},{"$f":"-Oper!Y59","v":{"v":93.26778901911679,"d":"93.3"}},{"$f":"-Oper!Z59","v":{"v":90.68902457629054,"d":"90.7"}},{"$f":"-Oper!AA59","v":{"v":88.18156048400888,"d":"88.2"}},{"$f":"-Oper!AB59","v":{"v":85.74342535632309,"d":"85.7"}},{"$f":"-Oper!AC59","v":{"v":83.37270231420518,"d":"83.4"}},{"$f":"-Oper!AD59","v":{"v":84.4879312238108,"d":"84.5"}},{"$f":"-Oper!AE59","v":{"v":85.61807791209334,"d":"85.6"}},{"$f":"-Oper!AF59","v":{"v":86.76334192563803,"d":"86.8"}},{"$f":"-Oper!AG59","v":{"v":87.92392548025052,"d":"87.9"}},{"$f":"-Oper!AH59","v":{"v":89.10003349666157,"d":"89.1"}},{"$f":"-Oper!AI59","v":{"v":92.51485790857888,"d":"92.5"}},{"$f":"-Oper!AJ59","v":{"v":96.0605579813304,"d":"96.1"}},{"$f":"-Oper!AK59","v":{"v":99.74214962101632,"d":"99.7"}},{"$f":"-Oper!AL59","v":{"v":103.56484097203268,"d":"103.6"}},{"$f":"-Oper!AM59","v":{"v":107.53403978474559,"d":"107.5"}},{"$f":"-Oper!AN59","v":{"v":107.74886054730278,"d":"107.7"}},{"$f":"-Oper!AO59","v":{"v":107.96411045731989,"d":"108.0"}},{"$f":"-Oper!AP59","v":{"v":108.1797903721048,"d":"108.2"}},{"$f":"-Oper!AQ59","v":{"v":108.39590115067813,"d":"108.4"}},{"$f":"-Oper!AR59","v":{"v":108.61244365377642,"d":"108.6"}},{"$f":"-Oper!AS59","v":{"v":110.78469252685196,"d":"110.8"}},{"$f":"-Oper!AT59","v":{"v":113.00038637738899,"d":"113.0"}},{"$f":"-Oper!AU59","v":{"v":115.2603941049368,"d":"115.3"}},{"$f":"-Oper!AV59","v":{"v":117.56560198703552,"d":"117.6"}},{"$f":"-Oper!AW59","v":{"v":119.91691402677624,"d":"119.9"}},{"$f":"-Oper!AX59","v":{"v":122.31525230731175,"d":"122.3"}},{"$f":"-Oper!AY59","v":{"v":124.761557353458,"d":"124.8"}},{"$f":"-Oper!AZ59","v":{"v":127.25678850052716,"d":"127.3"}},{"$f":"-Oper!BA59","v":{"v":129.8019242705377,"d":"129.8"}},{"$f":"-Oper!BB59","v":{"v":132.39796275594847,"d":"132.4"}},{"$f":"-Oper!BC59","v":{"v":135.04592201106743,"d":"135.0"}},{"$f":"-Oper!BD59","v":{"v":137.7468404512888,"d":"137.7"}},{"$f":"-Oper!BE59","v":{"v":140.50177726031455,"d":"140.5"}},{"$f":"-Oper!BF59","v":{"v":143.31181280552087,"d":"143.3"}},{"$f":"-Oper!BG59","v":{"v":146.1780490616313,"d":"146.2"}},{"$f":"-Oper!BH59","v":{"v":149.10161004286394,"d":"149.1"}},{"$f":"-Oper!BI59","v":{"v":152.08364224372121,"d":"152.1"}},{"$f":"-Oper!BJ59","v":{"v":155.1253150885956,"d":"155.1"}},{"$f":"-Oper!BK59","v":{"v":158.22782139036752,"d":"158.2"}},{"$f":"-Oper!BL59","v":{"v":161.39237781817488,"d":"161.4"}},{"$f":"-Oper!BM59","v":{"v":164.6202253745384,"d":"164.6"}},{"$f":"-Oper!BN59","v":{"v":167.91262988202917,"d":"167.9"}},{"$f":"-Oper!BO59","v":{"v":171.27088247966975,"d":"171.3"}},{"$f":"-Oper!BP59","v":{"v":174.69630012926316,"d":"174.7"}},{"$f":"-Oper!BQ59","v":{"v":178.19022613184842,"d":"178.2"}},{"$f":"-Oper!BR59","v":{"v":181.75403065448538,"d":"181.8"}},{"$f":"-Oper!BS59","v":{"v":185.3891112675751,"d":"185.4"}},{"$f":"-Oper!BT59","v":{"v":189.0968934929266,"d":"189.1"}},{"$f":"-Oper!BU59","v":{"v":192.87883136278512,"d":"192.9"}},{"$f":"-Oper!BV59","v":{"v":196.73640799004085,"d":"196.7"}},{"$f":"-Oper!BW59","v":{"v":200.67113614984166,"d":"200.7"}},{"$f":"-Oper!BX59","v":{"v":204.68455887283847,"d":"204.7"}},{"$f":"-Oper!BY59","v":{"v":208.77825005029524,"d":"208.8"}},{"$f":"-Oper!BZ59","v":{"v":212.95381505130115,"d":"213.0"}},{"$f":"-Oper!CA59","v":{"v":217.21289135232718,"d":"217.2"}},{"$f":"-Oper!CB59","v":{"v":221.55714917937374,"d":"221.6"}},{"$f":"-Oper!CC59","v":{"v":225.98829216296122,"d":"226.0"}},{"$f":"-Oper!CD59","v":{"v":230.50805800622044,"d":"230.5"}},{"$f":"-Oper!CE59","v":{"v":235.11821916634486,"d":"235.1"}},{"$f":"-Oper!CF59","v":{"v":239.82058354967177,"d":"239.8"}},{"$f":"-Oper!CG59","v":{"v":244.6169952206652,"d":"244.6"}},{"$f":"-Oper!CH59","v":{"v":249.50933512507854,"d":"249.5"}},{"$f":"-Oper!CI59","v":{"v":254.4995218275801,"d":"254.5"}},{"$f":"-Oper!CJ59","v":{"v":259.58951226413177,"d":"259.6"}},{"$f":"-Oper!CK59","v":{"v":264.7813025094144,"d":"264.8"}},{"$f":"-Oper!CL59","v":{"v":270.07692855960266,"d":"270.1"}},{"$f":"-Oper!CM59","v":{"v":275.47846713079474,"d":"275.5"}},{"$f":"-Oper!CN59","v":{"v":280.98803647341066,"d":"281.0"}},{"$f":"-Oper!CO59","v":{"v":286.6077972028788,"d":"286.6"}},{"$f":"-Oper!CP59","v":{"v":292.3399531469364,"d":"292.3"}},{"$f":"-Oper!CQ59","v":{"v":298.1867522098752,"d":"298.2"}},{"$f":"-Oper!CR59","v":{"v":304.1504872540727,"d":"304.2"}},{"$f":"-Oper!CS59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CT59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CU59","v":{"v":0,"d":"0.0"}},{"$f":"-Oper!CV59","v":{"v":0,"d":"0.0"}}]
[null,"Total R&R Expenses",{"$nulls":8},"MCAD",null,{"v":49838.69911010068,"d":"49,839"},null,null,{"$f":"SUM(P99:P102)","v":{"v":373.43064749996006,"d":"373.4"}},{"v":333.5913743754455,"d":"333.6"},{"$f":"SUM(R99:R102)","v":{"v":324.48377893952227,"d":"324.5"}},{"v":340.53899238454267,"d":"340.5"},{"v":357.388605721008,"d":"357.4"},{"v":367.67378940728366,"d":"367.7"},{"v":371.2742917226301,"d":"371.3"},{"v":368.058255334691,"d":"368.1"},{"v":357.88179943573925,"d":"357.9"},{"v":347.98671273082766,"d":"348.0"},{"v":341.7856193783479,"d":"341.8"},{"v":339.2221368064324,"d":"339.2"},{"v":340.24205337574733,"d":"340.2"},{"v":344.7932765417927,"d":"344.8"},{"v":349.4053788146434,"d":"349.4"},{"v":356.30215881112895,"d":"356.3"},{"v":365.5993748668214,"d":"365.6"},{"v":377.41759900758717,"d":"377.4"},{"v":391.8824064829583,"d":"391.9"},{"v":406.901588359125,"d":"406.9"},{"v":418.5898909250974,"d":"418.6"},{"v":426.81185176140093,"d":"426.8"},{"v":431.426801161473,"d":"431.4"},{"v":432.28866252740556,"d":"432.3"},{"v":433.15224563387926,"d":"433.2"},{"v":435.9728277034113,"d":"436.0"},{"v":440.7934237086955,"d":"440.8"},{"v":447.65791666295416,"d":"447.7"},{"v":456.61107499621323,"d":"456.6"},{"v":465.74329649613753,"d":"465.7"},{"v":475.05816242606033,"d":"475.1"},{"v":484.5593256745815,"d":"484.6"},{"v":494.2505121880731,"d":"494.3"},{"v":504.1355224318346,"d":"504.1"},{"v":514.2182328804713,"d":"514.2"},{"v":524.5025975380807,"d":"524.5"},{"v":534.9926494888424,"d":"535.0"},{"v":545.6925024786192,"d":"545.7"},{"v":556.6063525281917,"d":"556.6"},{"v":567.7384795787556,"d":"567.7"},{"v":579.0932491703308,"d":"579.1"},{"v":590.6751141537374,"d":"590.7"},{"v":602.4886164368121,"d":"602.5"},{"v":614.5383887655482,"d":"614.5"},{"v":626.8291565408592,"d":"626.8"},{"v":639.3657396716765,"d":"639.4"},{"v":652.15305446511,"d":"652.2"},{"v":665.1961155544122,"d":"665.2"},{"v":678.5000378655005,"d":"678.5"},{"v":692.0700386228104,"d":"692.1"},{"v":705.9114393952668,"d":"705.9"},{"v":720.0296681831721,"d":"720.0"},{"v":734.4302615468355,"d":"734.4"},{"v":749.1188667777722,"d":"749.1"},{"v":764.1012441133278,"d":"764.1"},{"v":779.3832689955943,"d":"779.4"},{"v":794.9709343755061,"d":"795.0"},{"v":810.8703530630162,"d":"810.9"},{"v":827.0877601242765,"d":"827.1"},{"v":843.629515326762,"d":"843.6"},{"v":860.5021056332973,"d":"860.5"},{"v":877.7121477459633,"d":"877.7"},{"v":895.2663907008825,"d":"895.3"},{"v":913.1717185149001,"d":"913.2"},{"v":931.4351528851982,"d":"931.4"},{"v":950.0638559429023,"d":"950.1"},{"$f":"SUM(CD99:CD102)","v":{"v":969.0651330617604,"d":"969.1"}},{"v":988.4464357229956,"d":"988.4"},{"v":1008.2153644374557,"d":"1008.2"},{"v":1028.3796717262048,"d":"1028.4"},{"v":1048.947265160729,"d":"1048.9"},{"v":1069.9262104639436,"d":"1069.9"},{"v":1091.3247346732223,"d":"1091.3"},{"v":1113.151229366687,"d":"1113.2"},{"v":1135.4142539540208,"d":"1135.4"},{"v":1158.122539033101,"d":"1158.1"},{"v":1181.284989813763,"d":"1181.3"},{"v":894.6771926108843,"d":"894.7"},{"v":602.3372394639479,"d":"602.3"},{"v":304.1504872540727,"d":"304.2"},{"v":0,"d":"0.0"}]
[]
[null,"Fund Requeriments"]
[null,"R&R Fund Requeriments",{"$nulls":5},{"$f":"+Inputs!L131","v":{"v":0.25,"d":"25%"}},null,null,"MCAD",{"$nulls":4},{"v":68,"d":"68.0"},{"$f":"+Q103*$H$106","v":{"v":83.39784359386138,"d":"83.4"}},{"$f":"+R103*$H$106","v":{"v":81.12094473488057,"d":"81.1"}},{"v":85.13474809613567,"d":"85.1"},{"v":89.347151430252,"d":"89.3"},{"v":91.91844735182092,"d":"91.9"},{"v":92.81857293065752,"d":"92.8"},{"v":92.01456383367275,"d":"92.0"},{"v":89.47044985893481,"d":"89.5"},{"v":86.99667818270692,"d":"87.0"},{"v":85.44640484458698,"d":"85.4"},{"v":84.8055342016081,"d":"84.8"},{"v":85.06051334393683,"d":"85.1"},{"v":86.19831913544817,"d":"86.2"},{"v":87.35134470366086,"d":"87.4"},{"v":89.07553970278224,"d":"89.1"},{"v":91.39984371670535,"d":"91.4"},{"v":94.35439975189679,"d":"94.4"},{"v":97.97060162073957,"d":"98.0"},{"v":101.72539708978125,"d":"101.7"},{"v":104.64747273127435,"d":"104.6"},{"v":106.70296294035023,"d":"106.7"},{"v":107.85670029036825,"d":"107.9"},{"v":108.07216563185139,"d":"108.1"},{"v":108.28806140846982,"d":"108.3"},{"v":108.99320692585283,"d":"109.0"},{"v":110.19835592717388,"d":"110.2"},{"v":111.91447916573854,"d":"111.9"},{"v":114.15276874905331,"d":"114.2"},{"v":116.43582412403438,"d":"116.4"},{"v":118.76454060651508,"d":"118.8"},{"v":121.13983141864537,"d":"121.1"},{"v":123.56262804701828,"d":"123.6"},{"v":126.03388060795865,"d":"126.0"},{"v":128.55455822011783,"d":"128.6"},{"v":131.1256493845202,"d":"131.1"},{"v":133.7481623722106,"d":"133.7"},{"v":136.4231256196548,"d":"136.4"},{"v":139.15158813204792,"d":"139.2"},{"v":141.9346198946889,"d":"141.9"},{"v":144.7733122925827,"d":"144.8"},{"v":147.66877853843434,"d":"147.7"},{"v":150.62215410920302,"d":"150.6"},{"v":153.63459719138706,"d":"153.6"},{"v":156.7072891352148,"d":"156.7"},{"v":159.84143491791912,"d":"159.8"},{"v":163.0382636162775,"d":"163.0"},{"v":166.29902888860306,"d":"166.3"},{"v":169.62500946637513,"d":"169.6"},{"v":173.0175096557026,"d":"173.0"},{"v":176.4778598488167,"d":"176.5"},{"v":180.00741704579303,"d":"180.0"},{"v":183.60756538670887,"d":"183.6"},{"v":187.27971669444304,"d":"187.3"},{"v":191.02531102833194,"d":"191.0"},{"v":194.84581724889858,"d":"194.8"},{"v":198.74273359387652,"d":"198.7"},{"v":202.71758826575405,"d":"202.7"},{"v":206.77194003106914,"d":"206.8"},{"v":210.9073788316905,"d":"210.9"},{"v":215.12552640832433,"d":"215.1"},{"v":219.42803693649083,"d":"219.4"},{"v":223.81659767522063,"d":"223.8"},{"v":228.29292962872503,"d":"228.3"},{"v":232.85878822129956,"d":"232.9"},{"v":237.51596398572556,"d":"237.5"},{"$f":"+CD103*$H$106","v":{"v":242.2662832654401,"d":"242.3"}},{"v":247.1116089307489,"d":"247.1"},{"v":252.05384110936393,"d":"252.1"},{"v":257.0949179315512,"d":"257.1"},{"v":262.2368162901823,"d":"262.2"},{"v":267.4815526159859,"d":"267.5"},{"v":272.8311836683056,"d":"272.8"},{"v":278.28780734167174,"d":"278.3"},{"v":283.8535634885052,"d":"283.9"},{"v":289.53063475827526,"d":"289.5"},{"v":295.3212474534408,"d":"295.3"},{"v":223.66929815272107,"d":"223.7"},{"v":150.58430986598697,"d":"150.6"},{"v":76.03762181351817,"d":"76.0"},{"v":0,"d":"0.0"}]
[]
[null,"R&R Balance"]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"O111","v":{"v":68,"d":"68.0"}},{"v":68,"d":"68.0"},{"$f":"Q111","v":{"v":83.39784359386138,"d":"83.4"}},{"$f":"R111","v":{"v":81.12094473488057,"d":"81.1"}},{"$f":"S111","v":{"v":85.13474809613567,"d":"85.1"}},{"$f":"T111","v":{"v":89.347151430252,"d":"89.3"}},{"$f":"U111","v":{"v":91.91844735182092,"d":"91.9"}},{"$f":"V111","v":{"v":92.81857293065752,"d":"92.8"}},{"$f":"W111","v":{"v":92.01456383367275,"d":"92.0"}},{"$f":"X111","v":{"v":89.47044985893481,"d":"89.5"}},{"$f":"Y111","v":{"v":86.99667818270692,"d":"87.0"}},{"$f":"Z111","v":{"v":85.44640484458698,"d":"85.4"}},{"$f":"AA111","v":{"v":84.8055342016081,"d":"84.8"}},{"$f":"AB111","v":{"v":85.06051334393683,"d":"85.1"}},{"$f":"AC111","v":{"v":86.19831913544817,"d":"86.2"}},{"$f":"AD111","v":{"v":87.35134470366086,"d":"87.4"}},{"$f":"AE111","v":{"v":89.07553970278224,"d":"89.1"}},{"$f":"AF111","v":{"v":91.39984371670535,"d":"91.4"}},{"$f":"AG111","v":{"v":94.35439975189679,"d":"94.4"}},{"$f":"AH111","v":{"v":97.97060162073957,"d":"98.0"}},{"$f":"AI111","v":{"v":101.72539708978125,"d":"101.7"}},{"$f":"AJ111","v":{"v":104.64747273127435,"d":"104.6"}},{"$f":"AK111","v":{"v":106.70296294035023,"d":"106.7"}},{"$f":"AL111","v":{"v":107.85670029036825,"d":"107.9"}},{"$f":"AM111","v":{"v":108.07216563185139,"d":"108.1"}},{"$f":"AN111","v":{"v":108.28806140846982,"d":"108.3"}},{"$f":"AO111","v":{"v":108.99320692585283,"d":"109.0"}},{"$f":"AP111","v":{"v":110.19835592717388,"d":"110.2"}},{"$f":"AQ111","v":{"v":111.91447916573854,"d":"111.9"}},{"$f":"AR111","v":{"v":114.15276874905331,"d":"114.2"}},{"$f":"AS111","v":{"v":116.43582412403438,"d":"116.4"}},{"$f":"AT111","v":{"v":118.76454060651508,"d":"118.8"}},{"$f":"AU111","v":{"v":121.13983141864537,"d":"121.1"}},{"$f":"AV111","v":{"v":123.56262804701828,"d":"123.6"}},{"$f":"AW111","v":{"v":126.03388060795865,"d":"126.0"}},{"$f":"AX111","v":{"v":128.55455822011783,"d":"128.6"}},{"$f":"AY111","v":{"v":131.1256493845202,"d":"131.1"}},{"$f":"AZ111","v":{"v":133.7481623722106,"d":"133.7"}},{"$f":"BA111","v":{"v":136.4231256196548,"d":"136.4"}},{"$f":"BB111","v":{"v":139.15158813204792,"d":"139.2"}},{"$f":"BC111","v":{"v":141.9346198946889,"d":"141.9"}},{"$f":"BD111","v":{"v":144.7733122925827,"d":"144.8"}},{"$f":"BE111","v":{"v":147.66877853843434,"d":"147.7"}},{"$f":"BF111","v":{"v":150.62215410920302,"d":"150.6"}},{"$f":"BG111","v":{"v":153.63459719138706,"d":"153.6"}},{"$f":"BH111","v":{"v":156.7072891352148,"d":"156.7"}},{"$f":"BI111","v":{"v":159.84143491791912,"d":"159.8"}},{"$f":"BJ111","v":{"v":163.0382636162775,"d":"163.0"}},{"$f":"BK111","v":{"v":166.29902888860306,"d":"166.3"}},{"$f":"BL111","v":{"v":169.62500946637513,"d":"169.6"}},{"$f":"BM111","v":{"v":173.0175096557026,"d":"173.0"}},{"$f":"BN111","v":{"v":176.4778598488167,"d":"176.5"}},{"$f":"BO111","v":{"v":180.00741704579303,"d":"180.0"}},{"$f":"BP111","v":{"v":183.60756538670887,"d":"183.6"}},{"$f":"BQ111","v":{"v":187.27971669444304,"d":"187.3"}},{"$f":"BR111","v":{"v":191.02531102833194,"d":"191.0"}},{"$f":"BS111","v":{"v":194.84581724889858,"d":"194.8"}},{"$f":"BT111","v":{"v":198.74273359387652,"d":"198.7"}},{"$f":"BU111","v":{"v":202.71758826575405,"d":"202.7"}},{"$f":"BV111","v":{"v":206.77194003106914,"d":"206.8"}},{"$f":"BW111","v":{"v":210.9073788316905,"d":"210.9"}},{"$f":"BX111","v":{"v":215.12552640832433,"d":"215.1"}},{"$f":"BY111","v":{"v":219.42803693649083,"d":"219.4"}},{"$f":"BZ111","v":{"v":223.81659767522063,"d":"223.8"}},{"$f":"CA111","v":{"v":228.29292962872503,"d":"228.3"}},{"$f":"CB111","v":{"v":232.85878822129956,"d":"232.9"}},{"$f":"CC111","v":{"v":237.51596398572556,"d":"237.5"}},{"$f":"CD111","v":{"v":242.2662832654401,"d":"242.3"}},{"$f":"CE111","v":{"v":247.1116089307489,"d":"247.1"}},{"$f":"CF111","v":{"v":252.05384110936393,"d":"252.1"}},{"$f":"CG111","v":{"v":257.0949179315512,"d":"257.1"}},{"$f":"CH111","v":{"v":262.2368162901823,"d":"262.2"}},{"$f":"CI111","v":{"v":267.4815526159859,"d":"267.5"}},{"$f":"CJ111","v":{"v":272.8311836683056,"d":"272.8"}},{"$f":"CK111","v":{"v":278.28780734167174,"d":"278.3"}},{"$f":"CL111","v":{"v":283.8535634885052,"d":"283.9"}},{"$f":"CM111","v":{"v":289.53063475827526,"d":"289.5"}},{"$f":"CN111","v":{"v":295.3212474534408,"d":"295.3"}},{"$f":"CO111","v":{"v":223.66929815272107,"d":"223.7"}},{"$f":"CP111","v":{"v":150.58430986598697,"d":"150.6"}},{"$f":"CQ111","v":{"v":76.03762181351817,"d":"76.0"}}]
[null,"Change",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P110:CS110)","v":{"v":-68,"d":"(68)"}},null,null,{"$f":"-P109+P106","v":{"v":0,"d":"0.0"}},{"$f":"-Q109+Q106","v":{"v":15.397843593861381,"d":"15.4"}},{"$f":"-R109+R106","v":{"v":-2.2768988589808146,"d":"-2.3"}},{"v":4.0138033612551,"d":"4.0"},{"v":4.212403334116331,"d":"4.2"},{"v":2.571295921568918,"d":"2.6"},{"v":0.900125578836608,"d":"0.9"},{"v":-0.8040090969847711,"d":"-0.8"},{"v":-2.5441139747379395,"d":"-2.5"},{"v":-2.473771676227898,"d":"-2.5"},{"v":-1.5502733381199363,"d":"-1.6"},{"v":-0.6408706429788822,"d":"-0.6"},{"v":0.254979142328736,"d":"0.3"},{"v":1.1378057915113402,"d":"1.1"},{"v":1.1530255682126835,"d":"1.2"},{"v":1.72419499912138,"d":"1.7"},{"v":2.3243040139231113,"d":"2.3"},{"v":2.9545560351914446,"d":"3.0"},{"v":3.6162018688427793,"d":"3.6"},{"v":3.7547954690416816,"d":"3.8"},{"v":2.9220756414930946,"d":"2.9"},{"v":2.0554902090758844,"d":"2.1"},{"v":1.1537373500180195,"d":"1.2"},{"v":0.21546534148313867,"d":"0.2"},{"v":0.2158957766184244,"d":"0.2"},{"v":0.7051455173830163,"d":"0.7"},{"v":1.2051490013210469,"d":"1.2"},{"v":1.7161232385646628,"d":"1.7"},{"v":2.238289583314767,"d":"2.2"},{"v":2.2830553749810747,"d":"2.3"},{"v":2.3287164824807007,"d":"2.3"},{"v":2.375290812130288,"d":"2.4"},{"v":2.4227966283729074,"d":"2.4"},{"v":2.4712525609403713,"d":"2.5"},{"v":2.520677612159176,"d":"2.5"},{"v":2.571091164402361,"d":"2.6"},{"v":2.6225129876904134,"d":"2.6"},{"v":2.6749632474441967,"d":"2.7"},{"v":2.728462512393122,"d":"2.7"},{"v":2.7830317626409737,"d":"2.8"},{"v":2.8386923978937944,"d":"2.8"},{"v":2.895466245851651,"d":"2.9"},{"v":2.953375570768685,"d":"3.0"},{"v":3.012443082184035,"d":"3.0"},{"v":3.072691943827749,"d":"3.1"},{"v":3.1341457827043087,"d":"3.1"},{"v":3.196828698358388,"d":"3.2"},{"v":3.260765272325557,"d":"3.3"},{"v":3.3259805777720715,"d":"3.3"},{"v":3.392500189327478,"d":"3.4"},{"v":3.4603501931140954,"d":"3.5"},{"v":3.5295571969763273,"d":"3.5"},{"v":3.600148340915837,"d":"3.6"},{"v":3.6721513077341683,"d":"3.7"},{"v":3.745594333888903,"d":"3.7"},{"v":3.8205062205666422,"d":"3.8"},{"v":3.8969163449779387,"d":"3.9"},{"v":3.974854671877523,"d":"4.0"},{"v":4.05435176531509,"d":"4.1"},{"v":4.135438800621358,"d":"4.1"},{"v":4.218147576633839,"d":"4.2"},{"v":4.3025105281664935,"d":"4.3"},{"v":4.388560738729808,"d":"4.4"},{"v":4.476331953504399,"d":"4.5"},{"v":4.5658585925745285,"d":"4.6"},{"v":4.657175764426,"d":"4.7"},{"$f":"-CD109+CD106","v":{"v":4.750319279714546,"d":"4.8"}},{"v":4.845325665308792,"d":"4.8"},{"v":4.942232178615029,"d":"4.9"},{"v":5.041076822187279,"d":"5.0"},{"v":5.141898358631067,"d":"5.1"},{"v":5.244736325803615,"d":"5.2"},{"v":5.349631052319694,"d":"5.3"},{"v":5.456623673366153,"d":"5.5"},{"v":5.565756146833451,"d":"5.6"},{"v":5.677071269770067,"d":"5.7"},{"v":5.790612695165521,"d":"5.8"},{"v":-71.6519493007197,"d":"-71.7"},{"v":-73.0849882867341,"d":"-73.1"},{"v":-74.5466880524688,"d":"-74.5"},{"v":-76.03762181351817,"d":"-76.0"}]
[null,"Final Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"v":68,"d":"68.0"},{"$f":"SUM(P109:P110)","v":{"v":68,"d":"68.0"}},{"$f":"SUM(Q109:Q110)","v":{"v":83.39784359386138,"d":"83.4"}},{"$f":"SUM(R109:R110)","v":{"v":81.12094473488057,"d":"81.1"}},{"v":85.13474809613567,"d":"85.1"},{"v":89.347151430252,"d":"89.3"},{"v":91.91844735182092,"d":"91.9"},{"v":92.81857293065752,"d":"92.8"},{"v":92.01456383367275,"d":"92.0"},{"v":89.47044985893481,"d":"89.5"},{"v":86.99667818270692,"d":"87.0"},{"v":85.44640484458698,"d":"85.4"},{"v":84.8055342016081,"d":"84.8"},{"v":85.06051334393683,"d":"85.1"},{"v":86.19831913544817,"d":"86.2"},{"v":87.35134470366086,"d":"87.4"},{"v":89.07553970278224,"d":"89.1"},{"v":91.39984371670535,"d":"91.4"},{"v":94.35439975189679,"d":"94.4"},{"v":97.97060162073957,"d":"98.0"},{"v":101.72539708978125,"d":"101.7"},{"v":104.64747273127435,"d":"104.6"},{"v":106.70296294035023,"d":"106.7"},{"v":107.85670029036825,"d":"107.9"},{"v":108.07216563185139,"d":"108.1"},{"v":108.28806140846982,"d":"108.3"},{"v":108.99320692585283,"d":"109.0"},{"v":110.19835592717388,"d":"110.2"},{"v":111.91447916573854,"d":"111.9"},{"v":114.15276874905331,"d":"114.2"},{"v":116.43582412403438,"d":"116.4"},{"v":118.76454060651508,"d":"118.8"},{"v":121.13983141864537,"d":"121.1"},{"v":123.56262804701828,"d":"123.6"},{"v":126.03388060795865,"d":"126.0"},{"v":128.55455822011783,"d":"128.6"},{"v":131.1256493845202,"d":"131.1"},{"v":133.7481623722106,"d":"133.7"},{"v":136.4231256196548,"d":"136.4"},{"v":139.15158813204792,"d":"139.2"},{"v":141.9346198946889,"d":"141.9"},{"v":144.7733122925827,"d":"144.8"},{"v":147.66877853843434,"d":"147.7"},{"v":150.62215410920302,"d":"150.6"},{"v":153.63459719138706,"d":"153.6"},{"v":156.7072891352148,"d":"156.7"},{"v":159.84143491791912,"d":"159.8"},{"v":163.0382636162775,"d":"163.0"},{"v":166.29902888860306,"d":"166.3"},{"v":169.62500946637513,"d":"169.6"},{"v":173.0175096557026,"d":"173.0"},{"v":176.4778598488167,"d":"176.5"},{"v":180.00741704579303,"d":"180.0"},{"v":183.60756538670887,"d":"183.6"},{"v":187.27971669444304,"d":"187.3"},{"v":191.02531102833194,"d":"191.0"},{"v":194.84581724889858,"d":"194.8"},{"v":198.74273359387652,"d":"198.7"},{"v":202.71758826575405,"d":"202.7"},{"v":206.77194003106914,"d":"206.8"},{"v":210.9073788316905,"d":"210.9"},{"v":215.12552640832433,"d":"215.1"},{"v":219.42803693649083,"d":"219.4"},{"v":223.81659767522063,"d":"223.8"},{"v":228.29292962872503,"d":"228.3"},{"v":232.85878822129956,"d":"232.9"},{"v":237.51596398572556,"d":"237.5"},{"$f":"SUM(CD109:CD110)","v":{"v":242.2662832654401,"d":"242.3"}},{"v":247.1116089307489,"d":"247.1"},{"v":252.05384110936393,"d":"252.1"},{"v":257.0949179315512,"d":"257.1"},{"v":262.2368162901823,"d":"262.2"},{"v":267.4815526159859,"d":"267.5"},{"v":272.8311836683056,"d":"272.8"},{"v":278.28780734167174,"d":"278.3"},{"v":283.8535634885052,"d":"283.9"},{"v":289.53063475827526,"d":"289.5"},{"v":295.3212474534408,"d":"295.3"},{"v":223.66929815272107,"d":"223.7"},{"v":150.58430986598697,"d":"150.6"},{"v":76.03762181351817,"d":"76.0"},{"v":0,"d":"0.0"}]
[]
[null,"O&M Reserve Fund"]
[]
[null,"O&M Expenses"]
[null,"Operating Expenses",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P116:CS116)","v":{"v":28059.718567433603,"d":"28,060"}},null,null,{"$f":"-Oper!Q47","v":{"v":146.10956759444863,"d":"146.1"}},{"$f":"-Oper!R47","v":{"v":146.61669880499184,"d":"146.6"}},{"$f":"-Oper!S47","v":{"v":147.1255902155612,"d":"147.1"}},{"$f":"-Oper!T47","v":{"v":150.29855566898848,"d":"150.3"}},{"$f":"-Oper!U47","v":{"v":153.53995048099227,"d":"153.5"}},{"$f":"-Oper!V47","v":{"v":156.85125042468894,"d":"156.9"}},{"$f":"-Oper!W47","v":{"v":160.23396310026922,"d":"160.2"}},{"$f":"-Oper!X47","v":{"v":163.6896286213929,"d":"163.7"}},{"$f":"-Oper!Y47","v":{"v":167.08117397832487,"d":"167.1"}},{"$f":"-Oper!Z47","v":{"v":170.54299000545757,"d":"170.5"}},{"$f":"-Oper!AA47","v":{"v":174.07653266653924,"d":"174.1"}},{"$f":"-Oper!AB47","v":{"v":177.68328809196427,"d":"177.7"}},{"$f":"-Oper!AC47","v":{"v":181.36477320380695,"d":"181.4"}},{"$f":"-Oper!AD47","v":{"v":185.09743965855316,"d":"185.1"}},{"$f":"-Oper!AE47","v":{"v":188.90692808162464,"d":"188.9"}},{"$f":"-Oper!AF47","v":{"v":192.79481954512872,"d":"192.8"}},{"$f":"-Oper!AG47","v":{"v":196.76272766120076,"d":"196.8"}},{"$f":"-Oper!AH47","v":{"v":200.81229925171033,"d":"200.8"}},{"$f":"-Oper!AI47","v":{"v":205.0383379792341,"d":"205.0"}},{"$f":"-Oper!AJ47","v":{"v":209.35331251095448,"d":"209.4"}},{"$f":"-Oper!AK47","v":{"v":213.75909447602072,"d":"213.8"}},{"$f":"-Oper!AL47","v":{"v":218.25759489149453,"d":"218.3"}},{"$f":"-Oper!AM47","v":{"v":222.85076499125773,"d":"222.9"}},{"$f":"-Oper!AN47","v":{"v":227.61292950117,"d":"227.6"}},{"$f":"-Oper!AO47","v":{"v":232.47685812582674,"d":"232.5"}},{"$f":"-Oper!AP47","v":{"v":237.44472549296884,"d":"237.4"}},{"$f":"-Oper!AQ47","v":{"v":242.51875270060634,"d":"242.5"}},{"$f":"-Oper!AR47","v":{"v":247.70120831005565,"d":"247.7"}},{"$f":"-Oper!AS47","v":{"v":252.65523247625674,"d":"252.7"}},{"$f":"-Oper!AT47","v":{"v":257.7083371257819,"d":"257.7"}},{"$f":"-Oper!AU47","v":{"v":262.86250386829755,"d":"262.9"}},{"$f":"-Oper!AV47","v":{"v":268.1197539456635,"d":"268.1"}},{"$f":"-Oper!AW47","v":{"v":273.48214902457676,"d":"273.5"}},{"$f":"-Oper!AX47","v":{"v":278.9517920050683,"d":"279.0"}},{"$f":"-Oper!AY47","v":{"v":284.5308278451697,"d":"284.5"}},{"$f":"-Oper!AZ47","v":{"v":290.2214444020731,"d":"290.2"}},{"$f":"-Oper!BA47","v":{"v":296.0258732901146,"d":"296.0"}},{"$f":"-Oper!BB47","v":{"v":301.94639075591687,"d":"301.9"}},{"$f":"-Oper!BC47","v":{"v":307.9853185710352,"d":"308.0"}},{"$f":"-Oper!BD47","v":{"v":314.1450249424559,"d":"314.1"}},{"$f":"-Oper!BE47","v":{"v":320.42792544130504,"d":"320.4"}},{"$f":"-Oper!BF47","v":{"v":326.83648395013114,"d":"326.8"}},{"$f":"-Oper!BG47","v":{"v":333.37321362913383,"d":"333.4"}},{"$f":"-Oper!BH47","v":{"v":340.0406779017165,"d":"340.0"}},{"$f":"-Oper!BI47","v":{"v":346.84149145975084,"d":"346.8"}},{"$f":"-Oper!BJ47","v":{"v":353.7783212889458,"d":"353.8"}},{"$f":"-Oper!BK47","v":{"v":360.85388771472475,"d":"360.9"}},{"$f":"-Oper!BL47","v":{"v":368.07096546901926,"d":"368.1"}},{"$f":"-Oper!BM47","v":{"v":375.4323847783997,"d":"375.4"}},{"$f":"-Oper!BN47","v":{"v":382.9410324739677,"d":"382.9"}},{"$f":"-Oper!BO47","v":{"v":390.599853123447,"d":"390.6"}},{"$f":"-Oper!BP47","v":{"v":398.41185018591597,"d":"398.4"}},{"$f":"-Oper!BQ47","v":{"v":406.3800871896343,"d":"406.4"}},{"$f":"-Oper!BR47","v":{"v":414.50768893342695,"d":"414.5"}},{"$f":"-Oper!BS47","v":{"v":422.79784271209553,"d":"422.8"}},{"$f":"-Oper!BT47","v":{"v":431.2537995663374,"d":"431.3"}},{"$f":"-Oper!BU47","v":{"v":439.8788755576642,"d":"439.9"}},{"$f":"-Oper!BV47","v":{"v":448.67645306881747,"d":"448.7"}},{"$f":"-Oper!BW47","v":{"v":457.6499821301938,"d":"457.6"}},{"$f":"-Oper!BX47","v":{"v":466.8029817727977,"d":"466.8"}},{"$f":"-Oper!BY47","v":{"v":476.13904140825366,"d":"476.1"}},{"$f":"-Oper!BZ47","v":{"v":485.66182223641874,"d":"485.7"}},{"$f":"-Oper!CA47","v":{"v":495.3750586811471,"d":"495.4"}},{"$f":"-Oper!CB47","v":{"v":505.28255985477006,"d":"505.3"}},{"$f":"-Oper!CC47","v":{"v":515.3882110518655,"d":"515.4"}},{"$f":"-Oper!CD47","v":{"v":525.6959752729027,"d":"525.7"}},{"$f":"-Oper!CE47","v":{"v":536.2098947783609,"d":"536.2"}},{"$f":"-Oper!CF47","v":{"v":546.9340926739281,"d":"546.9"}},{"$f":"-Oper!CG47","v":{"v":557.8727745274067,"d":"557.9"}},{"$f":"-Oper!CH47","v":{"v":569.0302300179549,"d":"569.0"}},{"$f":"-Oper!CI47","v":{"v":580.410834618314,"d":"580.4"}},{"$f":"-Oper!CJ47","v":{"v":592.0190513106803,"d":"592.0"}},{"$f":"-Oper!CK47","v":{"v":603.859432336894,"d":"603.9"}},{"$f":"-Oper!CL47","v":{"v":615.9366209836318,"d":"615.9"}},{"$f":"-Oper!CM47","v":{"v":628.2553534033045,"d":"628.3"}},{"$f":"-Oper!CN47","v":{"v":640.8204604713707,"d":"640.8"}},{"$f":"-Oper!CO47","v":{"v":653.636869680798,"d":"653.6"}},{"$f":"-Oper!CP47","v":{"v":666.709607074414,"d":"666.7"}},{"$f":"-Oper!CQ47","v":{"v":680.0437992159023,"d":"680.0"}},{"$f":"-Oper!CR47","v":{"v":693.6446752002204,"d":"693.6"}},{"$f":"-Oper!CS47","v":{"v":0,"d":"0.0"}}]
[null,"PDA",{"$nulls":8},"MCAD",null,{"v":21263.500406878495,"d":"21,264"},null,null,{"$f":"Oper!Q49","v":{"v":42.49610475391924,"d":"42.5"}},{"$f":"Oper!R49","v":{"v":44.541218696931956,"d":"44.5"}},{"$f":"Oper!S49","v":{"v":46.66438844800393,"d":"46.7"}},{"$f":"Oper!T49","v":{"v":49.439317542028505,"d":"49.4"}},{"$f":"Oper!U49","v":{"v":52.40302674167632,"d":"52.4"}},{"$f":"Oper!V49","v":{"v":55.54868821557209,"d":"55.5"}},{"$f":"Oper!W49","v":{"v":58.8764203730897,"d":"58.9"}},{"$f":"Oper!X49","v":{"v":62.40689547455805,"d":"62.4"}},{"$f":"Oper!Y49","v":{"v":65.83223841233689,"d":"65.8"}},{"$f":"Oper!Z49","v":{"v":69.43623011663225,"d":"69.4"}},{"$f":"Oper!AA49","v":{"v":73.22849061193433,"d":"73.2"}},{"$f":"Oper!AB49","v":{"v":77.23203208739397,"d":"77.2"}},{"$f":"Oper!AC49","v":{"v":81.45463261773115,"d":"81.5"}},{"$f":"Oper!AD49","v":{"v":84.87906541583028,"d":"84.9"}},{"$f":"Oper!AE49","v":{"v":88.39368502744549,"d":"88.4"}},{"$f":"Oper!AF49","v":{"v":92.05696818877601,"d":"92.1"}},{"$f":"Oper!AG49","v":{"v":95.8722017757648,"d":"95.9"}},{"$f":"Oper!AH49","v":{"v":99.85144577039637,"d":"99.9"}},{"$f":"Oper!AI49","v":{"v":103.85747046573252,"d":"103.9"}},{"$f":"Oper!AJ49","v":{"v":108.02468645093272,"d":"108.0"}},{"$f":"Oper!AK49","v":{"v":112.35912943133019,"d":"112.4"}},{"$f":"Oper!AL49","v":{"v":116.87437934301659,"d":"116.9"}},{"$f":"Oper!AM49","v":{"v":121.55704234629525,"d":"121.6"}},{"$f":"Oper!AN49","v":{"v":125.84196046541584,"d":"125.8"}},{"$f":"Oper!AO49","v":{"v":130.2530672269338,"d":"130.3"}},{"$f":"Oper!AP49","v":{"v":134.82568154815908,"d":"134.8"}},{"$f":"Oper!AQ49","v":{"v":139.54266370952377,"d":"139.5"}},{"$f":"Oper!AR49","v":{"v":144.43249657784358,"d":"144.4"}},{"$f":"Oper!AS49","v":{"v":149.70605465168748,"d":"149.7"}},{"$f":"Oper!AT49","v":{"v":155.1903842850813,"d":"155.2"}},{"$f":"Oper!AU49","v":{"v":160.85744116950158,"d":"160.9"}},{"$f":"Oper!AV49","v":{"v":166.74049249158122,"d":"166.7"}},{"$f":"Oper!AW49","v":{"v":172.83909133518299,"d":"172.8"}},{"$f":"Oper!AX49","v":{"v":178.11468802234452,"d":"178.1"}},{"$f":"Oper!AY49","v":{"v":183.485319963542,"d":"183.5"}},{"$f":"Oper!AZ49","v":{"v":189.02621686052504,"d":"189.0"}},{"$f":"Oper!BA49","v":{"v":194.7347932590149,"d":"194.7"}},{"$f":"Oper!BB49","v":{"v":200.62760815117466,"d":"200.6"}},{"$f":"Oper!BC49","v":{"v":206.67488453692047,"d":"206.7"}},{"$f":"Oper!BD49","v":{"v":212.91596779278518,"d":"212.9"}},{"$f":"Oper!BE49","v":{"v":219.34600876020602,"d":"219.3"}},{"$f":"Oper!BF49","v":{"v":225.98357656380273,"d":"226.0"}},{"$f":"Oper!BG49","v":{"v":232.79512736313814,"d":"232.8"}},{"$f":"Oper!BH49","v":{"v":239.8249789806901,"d":"239.8"}},{"$f":"Oper!BI49","v":{"v":247.06766939907473,"d":"247.1"}},{"$f":"Oper!BJ49","v":{"v":254.54411456888695,"d":"254.5"}},{"$f":"Oper!BK49","v":{"v":262.216531270232,"d":"262.2"}},{"$f":"Oper!BL49","v":{"v":270.13483835585873,"d":"270.1"}},{"$f":"Oper!BM49","v":{"v":278.2928835008951,"d":"278.3"}},{"$f":"Oper!BN49","v":{"v":286.7142260816706,"d":"286.7"}},{"$f":"Oper!BO49","v":{"v":295.3563077123064,"d":"295.4"}},{"$f":"Oper!BP49","v":{"v":304.2753561522107,"d":"304.3"}},{"$f":"Oper!BQ49","v":{"v":313.4644415257223,"d":"313.5"}},{"$f":"Oper!BR49","v":{"v":322.95010071963077,"d":"323.0"}},{"$f":"Oper!BS49","v":{"v":332.6843966810949,"d":"332.7"}},{"$f":"Oper!BT49","v":{"v":342.7306634162861,"d":"342.7"}},{"$f":"Oper!BU49","v":{"v":353.081095229361,"d":"353.1"}},{"$f":"Oper!BV49","v":{"v":363.765582825007,"d":"363.8"}},{"$f":"Oper!BW49","v":{"v":374.73013071002913,"d":"374.7"}},{"$f":"Oper!BX49","v":{"v":386.04607724789673,"d":"386.0"}},{"$f":"Oper!BY49","v":{"v":397.7046302335865,"d":"397.7"}},{"$f":"Oper!BZ49","v":{"v":409.7394580560769,"d":"409.7"}},{"$f":"Oper!CA49","v":{"v":422.08974109646033,"d":"422.1"}},{"$f":"Oper!CB49","v":{"v":434.8358336921634,"d":"434.8"}},{"$f":"Oper!CC49","v":{"v":447.9678324507501,"d":"448.0"}},{"$f":"Oper!CD49","v":{"v":461.5236608814943,"d":"461.5"}},{"$f":"Oper!CE49","v":{"v":475.4348127846148,"d":"475.4"}},{"$f":"Oper!CF49","v":{"v":489.79179793955274,"d":"489.8"}},{"$f":"Oper!CG49","v":{"v":504.58346133098695,"d":"504.6"}},{"$f":"Oper!CH49","v":{"v":519.8525193644026,"d":"519.9"}},{"$f":"Oper!CI49","v":{"v":535.5218078041019,"d":"535.5"}},{"$f":"Oper!CJ49","v":{"v":551.6932753492691,"d":"551.7"}},{"$f":"Oper!CK49","v":{"v":568.354357177535,"d":"568.4"}},{"$f":"Oper!CL49","v":{"v":585.5531683323773,"d":"585.6"}},{"$f":"Oper!CM49","v":{"v":603.2027923114971,"d":"603.2"}},{"$f":"Oper!CN49","v":{"v":621.4180624216323,"d":"621.4"}},{"$f":"Oper!CO49","v":{"v":640.1848258573737,"d":"640.2"}},{"$f":"Oper!CP49","v":{"v":659.5572785975879,"d":"659.6"}},{"$f":"Oper!CQ49","v":{"v":679.4375193502625,"d":"679.4"}},{"$f":"Oper!CR49","v":{"v":699.9548944282179,"d":"700.0"}},{"$f":"Oper!CS49","v":{"v":0,"d":"0.0"}}]
[null,"Cash Income Taxes",{"$nulls":8},"MCAD",null,{"v":160906.39047137086,"d":"160,906"},null,null,{"$f":"-CF!Q30","v":{"v":198.62305703004193,"d":"198.6"}},{"$f":"-CF!R30","v":{"v":211.72162739243578,"d":"211.7"}},{"$f":"-CF!S30","v":{"v":222.55012293553182,"d":"222.6"}},{"$f":"-CF!T30","v":{"v":239.0504030986102,"d":"239.1"}},{"$f":"-CF!U30","v":{"v":257.6450536374193,"d":"257.6"}},{"$f":"-CF!V30","v":{"v":276.33067885874317,"d":"276.3"}},{"$f":"-CF!W30","v":{"v":296.5474480856746,"d":"296.5"}},{"$f":"-CF!X30","v":{"v":315.79509006553695,"d":"315.8"}},{"$f":"-CF!Y30","v":{"v":338.30536456673923,"d":"338.3"}},{"$f":"-CF!Z30","v":{"v":359.9265432913932,"d":"359.9"}},{"$f":"-CF!AA30","v":{"v":382.3725274744703,"d":"382.4"}},{"$f":"-CF!AB30","v":{"v":409.85085097293774,"d":"409.9"}},{"$f":"-CF!AC30","v":{"v":438.11463933111133,"d":"438.1"}},{"$f":"-CF!AD30","v":{"v":463.553839258649,"d":"463.6"}},{"$f":"-CF!AE30","v":{"v":486.5687860417818,"d":"486.6"}},{"$f":"-CF!AF30","v":{"v":511.0232861629683,"d":"511.0"}},{"$f":"-CF!AG30","v":{"v":535.0395077876415,"d":"535.0"}},{"$f":"-CF!AH30","v":{"v":566.5564750058289,"d":"566.6"}},{"$f":"-CF!AI30","v":{"v":595.8950815396202,"d":"595.9"}},{"$f":"-CF!AJ30","v":{"v":626.5569734152164,"d":"626.6"}},{"$f":"-CF!AK30","v":{"v":662.6659019222535,"d":"662.7"}},{"$f":"-CF!AL30","v":{"v":711.0407215226078,"d":"711.0"}},{"$f":"-CF!AM30","v":{"v":747.7804143371758,"d":"747.8"}},{"$f":"-CF!AN30","v":{"v":784.3398385495714,"d":"784.3"}},{"$f":"-CF!AO30","v":{"v":820.5337288508157,"d":"820.5"}},{"$f":"-CF!AP30","v":{"v":854.6390038629908,"d":"854.6"}},{"$f":"-CF!AQ30","v":{"v":895.4420579816376,"d":"895.4"}},{"$f":"-CF!AR30","v":{"v":935.0836828359452,"d":"935.1"}},{"$f":"-CF!AS30","v":{"v":977.4726647275091,"d":"977.5"}},{"$f":"-CF!AT30","v":{"v":1022.5397105605591,"d":"1022.5"}},{"$f":"-CF!AU30","v":{"v":1064.5247169813435,"d":"1064.5"}},{"$f":"-CF!AV30","v":{"v":1116.692162627052,"d":"1116.7"}},{"$f":"-CF!AW30","v":{"v":1167.4981060459093,"d":"1167.5"}},{"$f":"-CF!AX30","v":{"v":1208.2341567630567,"d":"1208.2"}},{"$f":"-CF!AY30","v":{"v":1253.2664448662094,"d":"1253.3"}},{"$f":"-CF!AZ30","v":{"v":1300.1815531286986,"d":"1300.2"}},{"$f":"-CF!BA30","v":{"v":1367.4948454382723,"d":"1367.5"}},{"$f":"-CF!BB30","v":{"v":1424.3385729541587,"d":"1424.3"}},{"$f":"-CF!BC30","v":{"v":1474.3809252738884,"d":"1474.4"}},{"$f":"-CF!BD30","v":{"v":1526.3592616743585,"d":"1526.4"}},{"$f":"-CF!BE30","v":{"v":1580.2500866158944,"d":"1580.3"}},{"$f":"-CF!BF30","v":{"v":1630.302427888606,"d":"1630.3"}},{"$f":"-CF!BG30","v":{"v":1689.5676121323663,"d":"1689.6"}},{"$f":"-CF!BH30","v":{"v":1751.3374577490513,"d":"1751.3"}},{"$f":"-CF!BI30","v":{"v":1815.106432160825,"d":"1815.1"}},{"$f":"-CF!BJ30","v":{"v":1881.067056838723,"d":"1881.1"}},{"$f":"-CF!BK30","v":{"v":1948.8931950590072,"d":"1948.9"}},{"$f":"-CF!BL30","v":{"v":2016.8190938760774,"d":"2016.8"}},{"$f":"-CF!BM30","v":{"v":2086.3916844431346,"d":"2086.4"}},{"$f":"-CF!BN30","v":{"v":2158.611201958008,"d":"2158.6"}},{"$f":"-CF!BO30","v":{"v":2233.1333123465943,"d":"2233.1"}},{"$f":"-CF!BP30","v":{"v":2310.477295562361,"d":"2310.5"}},{"$f":"-CF!BQ30","v":{"v":2390.6160144696605,"d":"2390.6"}},{"$f":"-CF!BR30","v":{"v":2473.816142212522,"d":"2473.8"}},{"$f":"-CF!BS30","v":{"v":2559.690180885302,"d":"2559.7"}},{"$f":"-CF!BT30","v":{"v":2648.8266514240786,"d":"2648.8"}},{"$f":"-CF!BU30","v":{"v":2741.1987695341104,"d":"2741.2"}},{"$f":"-CF!BV30","v":{"v":2837.1108719911977,"d":"2837.1"}},{"$f":"-CF!BW30","v":{"v":2936.1343841445896,"d":"2936.1"}},{"$f":"-CF!BX30","v":{"v":3038.9646418161,"d":"3039.0"}},{"$f":"-CF!BY30","v":{"v":3145.578342720752,"d":"3145.6"}},{"$f":"-CF!BZ30","v":{"v":3256.3254839370065,"d":"3256.3"}},{"$f":"-CF!CA30","v":{"v":3370.7308673726625,"d":"3370.7"}},{"$f":"-CF!CB30","v":{"v":3489.5542773887214,"d":"3489.6"}},{"$f":"-CF!CC30","v":{"v":3612.7615496801563,"d":"3612.8"}},{"$f":"-CF!CD30","v":{"v":3740.7521815775426,"d":"3740.8"}},{"$f":"-CF!CE30","v":{"v":3872.9964282435667,"d":"3873.0"}},{"$f":"-CF!CF30","v":{"v":4010.3558664834322,"d":"4010.4"}},{"$f":"-CF!CG30","v":{"v":4152.8137207717355,"d":"4152.8"}},{"$f":"-CF!CH30","v":{"v":4296.525009864566,"d":"4296.5"}},{"$f":"-CF!CI30","v":{"v":4434.562122630271,"d":"4434.6"}},{"$f":"-CF!CJ30","v":{"v":4573.830542262672,"d":"4573.8"}},{"$f":"-CF!CK30","v":{"v":4715.5035243242855,"d":"4715.5"}},{"$f":"-CF!CL30","v":{"v":4859.793903211925,"d":"4859.8"}},{"$f":"-CF!CM30","v":{"v":5004.625309417322,"d":"5004.6"}},{"$f":"-CF!CN30","v":{"v":5150.568718649898,"d":"5150.6"}},{"$f":"-CF!CO30","v":{"v":5297.059189439889,"d":"5297.1"}},{"$f":"-CF!CP30","v":{"v":5444.0768675896925,"d":"5444.1"}},{"$f":"-CF!CQ30","v":{"v":5607.444606741143,"d":"5607.4"}},{"$f":"-CF!CR30","v":{"v":5095.681619099022,"d":"5095.7"}},{"$f":"-CF!CS30","v":{"v":0,"d":"0.0"}}]
[null,"Total O&M Expenses",{"$nulls":8},"MCAD",null,{"v":210229.60944568296,"d":"210,230"},null,null,{"$f":"SUM(P116:P118)","v":{"v":387.2287293784098,"d":"387.2"}},{"v":402.8795448943596,"d":"402.9"},{"$f":"SUM(R116:R118)","v":{"v":416.34010159909695,"d":"416.3"}},{"v":438.7882763096272,"d":"438.8"},{"v":463.5880308600879,"d":"463.6"},{"v":488.7306174990042,"d":"488.7"},{"v":515.6578315590335,"d":"515.7"},{"v":541.891614161488,"d":"541.9"},{"v":571.218776957401,"d":"571.2"},{"v":599.9057634134831,"d":"599.9"},{"v":629.677550752944,"d":"629.7"},{"v":664.766171152296,"d":"664.8"},{"v":700.9340451526494,"d":"700.9"},{"v":733.5303443330324,"d":"733.5"},{"v":763.8693991508519,"d":"763.9"},{"v":795.8750738968731,"d":"795.9"},{"v":827.674437224607,"d":"827.7"},{"v":867.2202200279356,"d":"867.2"},{"v":904.7908899845868,"d":"904.8"},{"v":943.9349723771036,"d":"943.9"},{"v":988.7841258296044,"d":"988.8"},{"v":1046.1726957571188,"d":"1046.2"},{"v":1092.1882216747288,"d":"1092.2"},{"v":1137.7947285161572,"d":"1137.8"},{"v":1183.2636542035762,"d":"1183.3"},{"v":1226.9094109041187,"d":"1226.9"},{"v":1277.5034743917677,"d":"1277.5"},{"v":1327.2173877238445,"d":"1327.2"},{"v":1379.8339518554535,"d":"1379.8"},{"v":1435.4384319714222,"d":"1435.4"},{"v":1488.2446620191427,"d":"1488.2"},{"v":1551.5524090642969,"d":"1551.6"},{"v":1613.819346405669,"d":"1613.8"},{"v":1665.3006367904695,"d":"1665.3"},{"v":1721.282592674921,"d":"1721.3"},{"v":1779.4292143912967,"d":"1779.4"},{"v":1858.2555119874019,"d":"1858.3"},{"v":1926.9125718612504,"d":"1926.9"},{"v":1989.041128381844,"d":"1989.0"},{"v":2053.4202544095997,"d":"2053.4"},{"v":2120.0240208174055,"d":"2120.0"},{"v":2183.1224884025396,"d":"2183.1"},{"v":2255.7359531246384,"d":"2255.7"},{"v":2331.203114631458,"d":"2331.2"},{"v":2409.0155930196506,"d":"2409.0"},{"v":2489.389492696556,"d":"2489.4"},{"v":2571.963614043964,"d":"2572.0"},{"v":2655.0248977009555,"d":"2655.0"},{"v":2740.1169527224292,"d":"2740.1"},{"v":2828.2664605136465,"d":"2828.3"},{"v":2919.089473182348,"d":"2919.1"},{"v":3013.1645019004877,"d":"3013.2"},{"v":3110.460543185017,"d":"3110.5"},{"v":3211.27393186558,"d":"3211.3"},{"v":3315.1724202784926,"d":"3315.2"},{"v":3422.811114406702,"d":"3422.8"},{"v":3534.1587403211356,"d":"3534.2"},{"v":3649.5529078850223,"d":"3649.6"},{"v":3768.5144969848125,"d":"3768.5"},{"v":3891.8137008367944,"d":"3891.8"},{"v":4019.422014362592,"d":"4019.4"},{"v":4151.726764229502,"d":"4151.7"},{"v":4288.19566715027,"d":"4288.2"},{"v":4429.672670935655,"d":"4429.7"},{"v":4576.117593182772,"d":"4576.1"},{"v":4727.971817731939,"d":"4728.0"},{"$f":"SUM(CD116:CD118)","v":{"v":4884.6411358065425,"d":"4884.6"}},{"v":5047.081757096913,"d":"5047.1"},{"v":5215.269956630129,"d":"5215.3"},{"v":5385.407759246923,"d":"5385.4"},{"v":5550.4947650526865,"d":"5550.5"},{"v":5717.542868922621,"d":"5717.5"},{"v":5887.717313838714,"d":"5887.7"},{"v":6061.283692527933,"d":"6061.3"},{"v":6236.083455132123,"d":"6236.1"},{"v":6412.8072415429015,"d":"6412.8"},{"v":6590.880884978062,"d":"6590.9"},{"v":6770.3437532616945,"d":"6770.3"},{"v":6966.925925307307,"d":"6966.9"},{"v":6489.28118872746,"d":"6489.3"},{"v":0,"d":"0.0"}]
[]
[null,"Fund Requeriments"]
[null,"O&M Fund Requeriments",{"$nulls":5},{"$f":"+Inputs!L132","v":{"v":0.25,"d":"25%"}},null,null,"MCAD",{"$nulls":4},{"v":90,"d":"90.0"},{"$f":"IF(Q10<Inputs!$L$16,MAX($H$122*Q119,Q125),0)","v":{"v":100.7198862235899,"d":"100.7"}},{"$f":"IF(R10<Inputs!$L$16,MAX($H$122*R119,R125),0)","v":{"v":104.08502539977424,"d":"104.1"}},{"$f":"IF(S10<Inputs!$L$16,MAX($H$122*S119,S125),0)","v":{"v":109.6970690774068,"d":"109.7"}},{"$f":"IF(T10<Inputs!$L$16,MAX($H$122*T119,T125),0)","v":{"v":115.89700771502197,"d":"115.9"}},{"$f":"IF(U10<Inputs!$L$16,MAX($H$122*U119,U125),0)","v":{"v":122.18265437475105,"d":"122.2"}},{"$f":"IF(V10<Inputs!$L$16,MAX($H$122*V119,V125),0)","v":{"v":128.91445788975838,"d":"128.9"}},{"$f":"IF(W10<Inputs!$L$16,MAX($H$122*W119,W125),0)","v":{"v":135.472903540372,"d":"135.5"}},{"$f":"IF(X10<Inputs!$L$16,MAX($H$122*X119,X125),0)","v":{"v":142.80469423935025,"d":"142.8"}},{"$f":"IF(Y10<Inputs!$L$16,MAX($H$122*Y119,Y125),0)","v":{"v":149.97644085337078,"d":"150.0"}},{"$f":"IF(Z10<Inputs!$L$16,MAX($H$122*Z119,Z125),0)","v":{"v":157.419387688236,"d":"157.4"}},{"$f":"IF(AA10<Inputs!$L$16,MAX($H$122*AA119,AA125),0)","v":{"v":166.191542788074,"d":"166.2"}},{"$f":"IF(AB10<Inputs!$L$16,MAX($H$122*AB119,AB125),0)","v":{"v":175.23351128816236,"d":"175.2"}},{"$f":"IF(AC10<Inputs!$L$16,MAX($H$122*AC119,AC125),0)","v":{"v":183.3825860832581,"d":"183.4"}},{"$f":"IF(AD10<Inputs!$L$16,MAX($H$122*AD119,AD125),0)","v":{"v":190.96734978771298,"d":"191.0"}},{"$f":"IF(AE10<Inputs!$L$16,MAX($H$122*AE119,AE125),0)","v":{"v":198.96876847421828,"d":"199.0"}},{"$f":"IF(AF10<Inputs!$L$16,MAX($H$122*AF119,AF125),0)","v":{"v":206.91860930615175,"d":"206.9"}},{"$f":"IF(AG10<Inputs!$L$16,MAX($H$122*AG119,AG125),0)","v":{"v":216.8050550069839,"d":"216.8"}},{"$f":"IF(AH10<Inputs!$L$16,MAX($H$122*AH119,AH125),0)","v":{"v":226.1977224961467,"d":"226.2"}},{"$f":"IF(AI10<Inputs!$L$16,MAX($H$122*AI119,AI125),0)","v":{"v":235.9837430942759,"d":"236.0"}},{"$f":"IF(AJ10<Inputs!$L$16,MAX($H$122*AJ119,AJ125),0)","v":{"v":247.1960314574011,"d":"247.2"}},{"$f":"IF(AK10<Inputs!$L$16,MAX($H$122*AK119,AK125),0)","v":{"v":261.5431739392797,"d":"261.5"}},{"$f":"IF(AL10<Inputs!$L$16,MAX($H$122*AL119,AL125),0)","v":{"v":273.0470554186822,"d":"273.0"}},{"$f":"IF(AM10<Inputs!$L$16,MAX($H$122*AM119,AM125),0)","v":{"v":284.4486821290393,"d":"284.4"}},{"$f":"IF(AN10<Inputs!$L$16,MAX($H$122*AN119,AN125),0)","v":{"v":295.81591355089404,"d":"295.8"}},{"$f":"IF(AO10<Inputs!$L$16,MAX($H$122*AO119,AO125),0)","v":{"v":306.72735272602966,"d":"306.7"}},{"$f":"IF(AP10<Inputs!$L$16,MAX($H$122*AP119,AP125),0)","v":{"v":319.3758685979419,"d":"319.4"}},{"$f":"IF(AQ10<Inputs!$L$16,MAX($H$122*AQ119,AQ125),0)","v":{"v":331.8043469309611,"d":"331.8"}},{"$f":"IF(AR10<Inputs!$L$16,MAX($H$122*AR119,AR125),0)","v":{"v":344.9584879638634,"d":"345.0"}},{"$f":"IF(AS10<Inputs!$L$16,MAX($H$122*AS119,AS125),0)","v":{"v":358.85960799285556,"d":"358.9"}},{"$f":"IF(AT10<Inputs!$L$16,MAX($H$122*AT119,AT125),0)","v":{"v":372.06116550478566,"d":"372.1"}},{"$f":"IF(AU10<Inputs!$L$16,MAX($H$122*AU119,AU125),0)","v":{"v":387.8881022660742,"d":"387.9"}},{"$f":"IF(AV10<Inputs!$L$16,MAX($H$122*AV119,AV125),0)","v":{"v":403.45483660141724,"d":"403.5"}},{"$f":"IF(AW10<Inputs!$L$16,MAX($H$122*AW119,AW125),0)","v":{"v":416.3251591976174,"d":"416.3"}},{"$f":"IF(AX10<Inputs!$L$16,MAX($H$122*AX119,AX125),0)","v":{"v":430.32064816873026,"d":"430.3"}},{"$f":"IF(AY10<Inputs!$L$16,MAX($H$122*AY119,AY125),0)","v":{"v":444.85730359782417,"d":"444.9"}},{"$f":"IF(AZ10<Inputs!$L$16,MAX($H$122*AZ119,AZ125),0)","v":{"v":464.56387799685047,"d":"464.6"}},{"$f":"IF(BA10<Inputs!$L$16,MAX($H$122*BA119,BA125),0)","v":{"v":481.7281429653126,"d":"481.7"}},{"$f":"IF(BB10<Inputs!$L$16,MAX($H$122*BB119,BB125),0)","v":{"v":497.260282095461,"d":"497.3"}},{"$f":"IF(BC10<Inputs!$L$16,MAX($H$122*BC119,BC125),0)","v":{"v":513.3550636023999,"d":"513.4"}},{"$f":"IF(BD10<Inputs!$L$16,MAX($H$122*BD119,BD125),0)","v":{"v":530.0060052043514,"d":"530.0"}},{"$f":"IF(BE10<Inputs!$L$16,MAX($H$122*BE119,BE125),0)","v":{"v":545.7806221006349,"d":"545.8"}},{"$f":"IF(BF10<Inputs!$L$16,MAX($H$122*BF119,BF125),0)","v":{"v":563.9339882811596,"d":"563.9"}},{"$f":"IF(BG10<Inputs!$L$16,MAX($H$122*BG119,BG125),0)","v":{"v":582.8007786578645,"d":"582.8"}},{"$f":"IF(BH10<Inputs!$L$16,MAX($H$122*BH119,BH125),0)","v":{"v":602.2538982549127,"d":"602.3"}},{"$f":"IF(BI10<Inputs!$L$16,MAX($H$122*BI119,BI125),0)","v":{"v":622.347373174139,"d":"622.3"}},{"$f":"IF(BJ10<Inputs!$L$16,MAX($H$122*BJ119,BJ125),0)","v":{"v":642.990903510991,"d":"643.0"}},{"$f":"IF(BK10<Inputs!$L$16,MAX($H$122*BK119,BK125),0)","v":{"v":663.7562244252389,"d":"663.8"}},{"$f":"IF(BL10<Inputs!$L$16,MAX($H$122*BL119,BL125),0)","v":{"v":685.0292381806073,"d":"685.0"}},{"$f":"IF(BM10<Inputs!$L$16,MAX($H$122*BM119,BM125),0)","v":{"v":707.0666151284116,"d":"707.1"}},{"$f":"IF(BN10<Inputs!$L$16,MAX($H$122*BN119,BN125),0)","v":{"v":729.772368295587,"d":"729.8"}},{"$f":"IF(BO10<Inputs!$L$16,MAX($H$122*BO119,BO125),0)","v":{"v":753.2911254751219,"d":"753.3"}},{"$f":"IF(BP10<Inputs!$L$16,MAX($H$122*BP119,BP125),0)","v":{"v":777.6151357962542,"d":"777.6"}},{"$f":"IF(BQ10<Inputs!$L$16,MAX($H$122*BQ119,BQ125),0)","v":{"v":802.818482966395,"d":"802.8"}},{"$f":"IF(BR10<Inputs!$L$16,MAX($H$122*BR119,BR125),0)","v":{"v":828.7931050696232,"d":"828.8"}},{"$f":"IF(BS10<Inputs!$L$16,MAX($H$122*BS119,BS125),0)","v":{"v":855.7027786016755,"d":"855.7"}},{"$f":"IF(BT10<Inputs!$L$16,MAX($H$122*BT119,BT125),0)","v":{"v":883.5396850802839,"d":"883.5"}},{"$f":"IF(BU10<Inputs!$L$16,MAX($H$122*BU119,BU125),0)","v":{"v":912.3882269712556,"d":"912.4"}},{"$f":"IF(BV10<Inputs!$L$16,MAX($H$122*BV119,BV125),0)","v":{"v":942.1286242462031,"d":"942.1"}},{"$f":"IF(BW10<Inputs!$L$16,MAX($H$122*BW119,BW125),0)","v":{"v":972.9534252091986,"d":"973.0"}},{"$f":"IF(BX10<Inputs!$L$16,MAX($H$122*BX119,BX125),0)","v":{"v":1004.855503590648,"d":"1004.9"}},{"$f":"IF(BY10<Inputs!$L$16,MAX($H$122*BY119,BY125),0)","v":{"v":1037.9316910573755,"d":"1037.9"}},{"$f":"IF(BZ10<Inputs!$L$16,MAX($H$122*BZ119,BZ125),0)","v":{"v":1072.0489167875676,"d":"1072.0"}},{"$f":"IF(CA10<Inputs!$L$16,MAX($H$122*CA119,CA125),0)","v":{"v":1107.4181677339138,"d":"1107.4"}},{"$f":"IF(CB10<Inputs!$L$16,MAX($H$122*CB119,CB125),0)","v":{"v":1144.029398295693,"d":"1144.0"}},{"$f":"IF(CC10<Inputs!$L$16,MAX($H$122*CC119,CC125),0)","v":{"v":1181.9929544329848,"d":"1182.0"}},{"$f":"IF(CD10<Inputs!$L$16,MAX($H$122*CD119,CD125),0)","v":{"v":1221.1602839516356,"d":"1221.2"}},{"$f":"IF(CE10<Inputs!$L$16,MAX($H$122*CE119,CE125),0)","v":{"v":1261.7704392742282,"d":"1261.8"}},{"$f":"IF(CF10<Inputs!$L$16,MAX($H$122*CF119,CF125),0)","v":{"v":1303.8174891575322,"d":"1303.8"}},{"$f":"IF(CG10<Inputs!$L$16,MAX($H$122*CG119,CG125),0)","v":{"v":1346.3519398117307,"d":"1346.4"}},{"$f":"IF(CH10<Inputs!$L$16,MAX($H$122*CH119,CH125),0)","v":{"v":1387.6236912631716,"d":"1387.6"}},{"$f":"IF(CI10<Inputs!$L$16,MAX($H$122*CI119,CI125),0)","v":{"v":1429.3857172306552,"d":"1429.4"}},{"$f":"IF(CJ10<Inputs!$L$16,MAX($H$122*CJ119,CJ125),0)","v":{"v":1471.9293284596786,"d":"1471.9"}},{"$f":"IF(CK10<Inputs!$L$16,MAX($H$122*CK119,CK125),0)","v":{"v":1515.3209231319834,"d":"1515.3"}},{"$f":"IF(CL10<Inputs!$L$16,MAX($H$122*CL119,CL125),0)","v":{"v":1559.0208637830308,"d":"1559.0"}},{"$f":"IF(CM10<Inputs!$L$16,MAX($H$122*CM119,CM125),0)","v":{"v":1603.2018103857254,"d":"1603.2"}},{"$f":"IF(CN10<Inputs!$L$16,MAX($H$122*CN119,CN125),0)","v":{"v":1647.7202212445154,"d":"1647.7"}},{"$f":"IF(CO10<Inputs!$L$16,MAX($H$122*CO119,CO125),0)","v":{"v":1692.5859383154236,"d":"1692.6"}},{"$f":"IF(CP10<Inputs!$L$16,MAX($H$122*CP119,CP125),0)","v":{"v":1741.7314813268267,"d":"1741.7"}},{"$f":"IF(CQ10<Inputs!$L$16,MAX($H$122*CQ119,CQ125),0)","v":{"v":1741.7314813268267,"d":"1741.7"}},{"$f":"IF(CR10<Inputs!$L$16,MAX($H$122*CR119,CR125),0)","v":{"v":0,"d":"0.0"}}]
[]
[null,"O&M Balance"]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"O127","v":91.7},{"v":90,"d":"90.0"},{"$f":"Q127","v":{"v":100.7198862235899,"d":"100.7"}},{"$f":"R127","v":{"v":104.08502539977424,"d":"104.1"}},{"$f":"S127","v":{"v":109.6970690774068,"d":"109.7"}},{"$f":"T127","v":{"v":115.89700771502197,"d":"115.9"}},{"$f":"U127","v":{"v":122.18265437475105,"d":"122.2"}},{"$f":"V127","v":{"v":128.91445788975838,"d":"128.9"}},{"$f":"W127","v":{"v":135.472903540372,"d":"135.5"}},{"$f":"X127","v":{"v":142.80469423935025,"d":"142.8"}},{"$f":"Y127","v":{"v":149.97644085337078,"d":"150.0"}},{"$f":"Z127","v":{"v":157.419387688236,"d":"157.4"}},{"$f":"AA127","v":{"v":166.191542788074,"d":"166.2"}},{"$f":"AB127","v":{"v":175.23351128816236,"d":"175.2"}},{"$f":"AC127","v":{"v":183.3825860832581,"d":"183.4"}},{"$f":"AD127","v":{"v":190.96734978771298,"d":"191.0"}},{"$f":"AE127","v":{"v":198.96876847421828,"d":"199.0"}},{"$f":"AF127","v":{"v":206.91860930615175,"d":"206.9"}},{"$f":"AG127","v":{"v":216.8050550069839,"d":"216.8"}},{"$f":"AH127","v":{"v":226.1977224961467,"d":"226.2"}},{"$f":"AI127","v":{"v":235.9837430942759,"d":"236.0"}},{"$f":"AJ127","v":{"v":247.1960314574011,"d":"247.2"}},{"$f":"AK127","v":{"v":261.5431739392797,"d":"261.5"}},{"$f":"AL127","v":{"v":273.0470554186822,"d":"273.0"}},{"$f":"AM127","v":{"v":284.4486821290393,"d":"284.4"}},{"$f":"AN127","v":{"v":295.81591355089404,"d":"295.8"}},{"$f":"AO127","v":{"v":306.72735272602966,"d":"306.7"}},{"$f":"AP127","v":{"v":319.3758685979419,"d":"319.4"}},{"$f":"AQ127","v":{"v":331.8043469309611,"d":"331.8"}},{"$f":"AR127","v":{"v":344.9584879638634,"d":"345.0"}},{"$f":"AS127","v":{"v":358.85960799285556,"d":"358.9"}},{"$f":"AT127","v":{"v":372.06116550478566,"d":"372.1"}},{"$f":"AU127","v":{"v":387.8881022660742,"d":"387.9"}},{"$f":"AV127","v":{"v":403.45483660141724,"d":"403.5"}},{"$f":"AW127","v":{"v":416.3251591976174,"d":"416.3"}},{"$f":"AX127","v":{"v":430.32064816873026,"d":"430.3"}},{"$f":"AY127","v":{"v":444.85730359782417,"d":"444.9"}},{"$f":"AZ127","v":{"v":464.56387799685047,"d":"464.6"}},{"$f":"BA127","v":{"v":481.7281429653126,"d":"481.7"}},{"$f":"BB127","v":{"v":497.260282095461,"d":"497.3"}},{"$f":"BC127","v":{"v":513.3550636023999,"d":"513.4"}},{"$f":"BD127","v":{"v":530.0060052043514,"d":"530.0"}},{"$f":"BE127","v":{"v":545.7806221006349,"d":"545.8"}},{"$f":"BF127","v":{"v":563.9339882811596,"d":"563.9"}},{"$f":"BG127","v":{"v":582.8007786578645,"d":"582.8"}},{"$f":"BH127","v":{"v":602.2538982549127,"d":"602.3"}},{"$f":"BI127","v":{"v":622.347373174139,"d":"622.3"}},{"$f":"BJ127","v":{"v":642.990903510991,"d":"643.0"}},{"$f":"BK127","v":{"v":663.7562244252389,"d":"663.8"}},{"$f":"BL127","v":{"v":685.0292381806073,"d":"685.0"}},{"$f":"BM127","v":{"v":707.0666151284116,"d":"707.1"}},{"$f":"BN127","v":{"v":729.772368295587,"d":"729.8"}},{"$f":"BO127","v":{"v":753.2911254751219,"d":"753.3"}},{"$f":"BP127","v":{"v":777.6151357962542,"d":"777.6"}},{"$f":"BQ127","v":{"v":802.818482966395,"d":"802.8"}},{"$f":"BR127","v":{"v":828.7931050696232,"d":"828.8"}},{"$f":"BS127","v":{"v":855.7027786016755,"d":"855.7"}},{"$f":"BT127","v":{"v":883.5396850802839,"d":"883.5"}},{"$f":"BU127","v":{"v":912.3882269712556,"d":"912.4"}},{"$f":"BV127","v":{"v":942.1286242462031,"d":"942.1"}},{"$f":"BW127","v":{"v":972.9534252091986,"d":"973.0"}},{"$f":"BX127","v":{"v":1004.855503590648,"d":"1004.9"}},{"$f":"BY127","v":{"v":1037.9316910573755,"d":"1037.9"}},{"$f":"BZ127","v":{"v":1072.0489167875676,"d":"1072.0"}},{"$f":"CA127","v":{"v":1107.4181677339138,"d":"1107.4"}},{"$f":"CB127","v":{"v":1144.029398295693,"d":"1144.0"}},{"$f":"CC127","v":{"v":1181.9929544329848,"d":"1182.0"}},{"$f":"CD127","v":{"v":1221.1602839516356,"d":"1221.2"}},{"$f":"CE127","v":{"v":1261.7704392742282,"d":"1261.8"}},{"$f":"CF127","v":{"v":1303.8174891575322,"d":"1303.8"}},{"$f":"CG127","v":{"v":1346.3519398117307,"d":"1346.4"}},{"$f":"CH127","v":{"v":1387.6236912631716,"d":"1387.6"}},{"$f":"CI127","v":{"v":1429.3857172306552,"d":"1429.4"}},{"$f":"CJ127","v":{"v":1471.9293284596786,"d":"1471.9"}},{"$f":"CK127","v":{"v":1515.3209231319834,"d":"1515.3"}},{"$f":"CL127","v":{"v":1559.0208637830308,"d":"1559.0"}},{"$f":"CM127","v":{"v":1603.2018103857254,"d":"1603.2"}},{"$f":"CN127","v":{"v":1647.7202212445154,"d":"1647.7"}},{"$f":"CO127","v":{"v":1692.5859383154236,"d":"1692.6"}},{"$f":"CP127","v":{"v":1741.7314813268267,"d":"1741.7"}},{"$f":"CQ127","v":{"v":1741.7314813268267,"d":"1741.7"}}]
[null,"Movements",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P126:CS126)","v":{"v":-91.70000000000005,"d":"(92)"}},null,null,{"$f":"-P125+P122","v":{"v":-1.7000000000000028,"d":"-1.7"}},{"$f":"-Q125+Q122","v":{"v":10.719886223589896,"d":"10.7"}},{"$f":"-R125+R122","v":{"v":3.3651391761843428,"d":"3.4"}},{"v":5.612043677632556,"d":"5.6"},{"v":6.199938637615176,"d":"6.2"},{"v":6.285646659729082,"d":"6.3"},{"v":6.7318035150073285,"d":"6.7"},{"v":6.558445650613606,"d":"6.6"},{"v":7.331790698978267,"d":"7.3"},{"v":7.17174661402052,"d":"7.2"},{"v":7.442946834865211,"d":"7.4"},{"v":8.772155099838017,"d":"8.8"},{"v":9.041968500088359,"d":"9.0"},{"v":8.149074795095743,"d":"8.1"},{"v":7.584763704454872,"d":"7.6"},{"v":8.001418686505303,"d":"8.0"},{"v":7.9498408319334715,"d":"7.9"},{"v":9.886445700832155,"d":"9.9"},{"v":9.39266748916279,"d":"9.4"},{"v":9.786020598129198,"d":"9.8"},{"v":11.212288363125197,"d":"11.2"},{"v":14.34714248187862,"d":"14.3"},{"v":11.50388147940248,"d":"11.5"},{"v":11.401626710357107,"d":"11.4"},{"v":11.36723142185474,"d":"11.4"},{"v":10.911439175135627,"d":"10.9"},{"v":12.648515871912252,"d":"12.6"},{"v":12.4284783330192,"d":"12.4"},{"v":13.15414103290226,"d":"13.2"},{"v":13.901120028992182,"d":"13.9"},{"v":13.201557511930105,"d":"13.2"},{"v":15.82693676128855,"d":"15.8"},{"v":15.566734335343028,"d":"15.6"},{"v":12.87032259620014,"d":"12.9"},{"v":13.995488971112877,"d":"14.0"},{"v":14.536655429093912,"d":"14.5"},{"v":19.706574399026294,"d":"19.7"},{"v":17.164264968462135,"d":"17.2"},{"v":15.53213913014838,"d":"15.5"},{"v":16.094781506938943,"d":"16.1"},{"v":16.650941601951445,"d":"16.7"},{"v":15.774616896283533,"d":"15.8"},{"v":18.1533661805247,"d":"18.2"},{"v":18.8667903767049,"d":"18.9"},{"v":19.453119597048158,"d":"19.5"},{"v":20.09347491922631,"d":"20.1"},{"v":20.643530336851995,"d":"20.6"},{"v":20.765320914247923,"d":"20.8"},{"v":21.273013755368424,"d":"21.3"},{"v":22.03737694780432,"d":"22.0"},{"v":22.705753167175317,"d":"22.7"},{"v":23.518757179534987,"d":"23.5"},{"v":24.324010321132278,"d":"24.3"},{"v":25.203347170140773,"d":"25.2"},{"v":25.97462210322817,"d":"26.0"},{"v":26.909673532052352,"d":"26.9"},{"v":27.836906478608398,"d":"27.8"},{"v":28.84854189097166,"d":"28.8"},{"v":29.740397274947554,"d":"29.7"},{"v":30.824800962995482,"d":"30.8"},{"v":31.902078381449428,"d":"31.9"},{"v":33.07618746672745,"d":"33.1"},{"v":34.117225730192104,"d":"34.1"},{"v":35.369250946346256,"d":"35.4"},{"v":36.611230561779166,"d":"36.6"},{"v":37.96355613729179,"d":"38.0"},{"$f":"-CD125+CD122","v":{"v":39.16732951865083,"d":"39.2"}},{"v":40.61015532259262,"d":"40.6"},{"v":42.047049883304,"d":"42.0"},{"v":42.53445065419851,"d":"42.5"},{"v":41.27175145144088,"d":"41.3"},{"v":41.76202596748362,"d":"41.8"},{"v":42.54361122902333,"d":"42.5"},{"v":43.39159467230479,"d":"43.4"},{"v":43.69994065104743,"d":"43.7"},{"v":44.180946602694576,"d":"44.2"},{"v":44.51841085879005,"d":"44.5"},{"v":44.865717070908204,"d":"44.9"},{"v":49.145543011403106,"d":"49.1"},{"v":0,"d":"0.0"},{"v":-1741.7314813268267,"d":"-1741.7"}]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},91.7,{"$f":"SUM(P125:P126)","v":{"v":90,"d":"90.0"}},{"$f":"SUM(Q125:Q126)","v":{"v":100.7198862235899,"d":"100.7"}},{"$f":"SUM(R125:R126)","v":{"v":104.08502539977424,"d":"104.1"}},{"v":109.6970690774068,"d":"109.7"},{"v":115.89700771502197,"d":"115.9"},{"v":122.18265437475105,"d":"122.2"},{"v":128.91445788975838,"d":"128.9"},{"v":135.472903540372,"d":"135.5"},{"v":142.80469423935025,"d":"142.8"},{"v":149.97644085337078,"d":"150.0"},{"v":157.419387688236,"d":"157.4"},{"v":166.191542788074,"d":"166.2"},{"v":175.23351128816236,"d":"175.2"},{"v":183.3825860832581,"d":"183.4"},{"v":190.96734978771298,"d":"191.0"},{"v":198.96876847421828,"d":"199.0"},{"v":206.91860930615175,"d":"206.9"},{"v":216.8050550069839,"d":"216.8"},{"v":226.1977224961467,"d":"226.2"},{"v":235.9837430942759,"d":"236.0"},{"v":247.1960314574011,"d":"247.2"},{"v":261.5431739392797,"d":"261.5"},{"v":273.0470554186822,"d":"273.0"},{"v":284.4486821290393,"d":"284.4"},{"v":295.81591355089404,"d":"295.8"},{"v":306.72735272602966,"d":"306.7"},{"v":319.3758685979419,"d":"319.4"},{"v":331.8043469309611,"d":"331.8"},{"v":344.9584879638634,"d":"345.0"},{"v":358.85960799285556,"d":"358.9"},{"v":372.06116550478566,"d":"372.1"},{"v":387.8881022660742,"d":"387.9"},{"v":403.45483660141724,"d":"403.5"},{"v":416.3251591976174,"d":"416.3"},{"v":430.32064816873026,"d":"430.3"},{"v":444.85730359782417,"d":"444.9"},{"v":464.56387799685047,"d":"464.6"},{"v":481.7281429653126,"d":"481.7"},{"v":497.260282095461,"d":"497.3"},{"v":513.3550636023999,"d":"513.4"},{"v":530.0060052043514,"d":"530.0"},{"v":545.7806221006349,"d":"545.8"},{"v":563.9339882811596,"d":"563.9"},{"v":582.8007786578645,"d":"582.8"},{"v":602.2538982549127,"d":"602.3"},{"v":622.347373174139,"d":"622.3"},{"v":642.990903510991,"d":"643.0"},{"v":663.7562244252389,"d":"663.8"},{"v":685.0292381806073,"d":"685.0"},{"v":707.0666151284116,"d":"707.1"},{"v":729.772368295587,"d":"729.8"},{"v":753.2911254751219,"d":"753.3"},{"v":777.6151357962542,"d":"777.6"},{"v":802.818482966395,"d":"802.8"},{"v":828.7931050696232,"d":"828.8"},{"v":855.7027786016755,"d":"855.7"},{"v":883.5396850802839,"d":"883.5"},{"v":912.3882269712556,"d":"912.4"},{"v":942.1286242462031,"d":"942.1"},{"v":972.9534252091986,"d":"973.0"},{"v":1004.855503590648,"d":"1004.9"},{"v":1037.9316910573755,"d":"1037.9"},{"v":1072.0489167875676,"d":"1072.0"},{"v":1107.4181677339138,"d":"1107.4"},{"v":1144.029398295693,"d":"1144.0"},{"v":1181.9929544329848,"d":"1182.0"},{"$f":"SUM(CD125:CD126)","v":{"v":1221.1602839516356,"d":"1221.2"}},{"v":1261.7704392742282,"d":"1261.8"},{"v":1303.8174891575322,"d":"1303.8"},{"v":1346.3519398117307,"d":"1346.4"},{"v":1387.6236912631716,"d":"1387.6"},{"v":1429.3857172306552,"d":"1429.4"},{"v":1471.9293284596786,"d":"1471.9"},{"v":1515.3209231319834,"d":"1515.3"},{"v":1559.0208637830308,"d":"1559.0"},{"v":1603.2018103857254,"d":"1603.2"},{"v":1647.7202212445154,"d":"1647.7"},{"v":1692.5859383154236,"d":"1692.6"},{"v":1741.7314813268267,"d":"1741.7"},{"v":1741.7314813268267,"d":"1741.7"},{"v":0,"d":"0.0"}]
[]
[null,"East Tolling Reserve"]
[]
[null,"East Tolling Balance",{"$nulls":4},{"$f":"+Inputs!L133","v":9},{"$f":"+Inputs!L134","v":2045},null,null,"MCAD",{"$nulls":3},{"$f":"IF(O8<$H131,$G$131,0)","v":{"v":9,"d":"9.0"}},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"$f":"IF(R8<$H131,$G$131,0)","v":{"v":9,"d":"9.0"}},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"IF(CD8<$H131,$G$131,0)","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Debt Service Reserve Fund"]
[]
[null,"Debt Service Reserve Fund (movements) - for current debt",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P135:CS135)","v":{"v":-414.9632345190262,"d":"(415)"}},null,null,{"v":43.19874532129012,"d":"43.2"},{"v":-3.5,"d":"(3.5)"},{"v":-19.389931000000047,"d":"(19.4)"},{"v":-34.94301150000001,"d":"(34.9)"},0,0,{"v":-13.274000000000001,"d":"(13.3)"},0,{"v":-10.9178386399999,"d":"(10.9)"},{"v":-16.49000000000001,"d":"(16.5)"},0,{"v":-31.155074250000098,"d":"(31.2)"},0,{"v":-11.084986619999995,"d":"(11.1)"},0,{"v":-13.409999999999968,"d":"(13.4)"},0,{"v":-24.48816235000004,"d":"(24.5)"},0,0,0,{"v":-48.97566913999992,"d":"(49.0)"},{"v":-13.24116866,"d":"(13.2)"},{"v":-21.24939235902613,"d":"(21.2)"},{"v":-23.545999999999992,"d":"(23.5)"},0,{"v":-27.560000000000002,"d":"(27.6)"},{"v":-7.909999999999997,"d":"(7.9)"},{"v":-28.179999999999993,"d":"(28.2)"},{"v":-27.39,"d":"(27.4)"},0,{"v":-46.02874532129013,"d":"(46.0)"},0,0,{"v":-22.958,"d":"(23.0)"},{"v":-12.47,"d":"(12.5)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Target Balance - for current debt",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O142","v":{"v":414.9632345190261,"d":"415.0"}},{"$f":"+P135+O136","v":{"v":458.16197984031623,"d":"458.2"}},{"$f":"+Q135+P136","v":{"v":454.66197984031623,"d":"454.7"}},{"$f":"+R135+Q136","v":{"v":435.2720488403162,"d":"435.3"}},{"$f":"+S135+R136","v":{"v":400.3290373403162,"d":"400.3"}},{"$f":"+T135+S136","v":{"v":400.3290373403162,"d":"400.3"}},{"$f":"+U135+T136","v":{"v":400.3290373403162,"d":"400.3"}},{"$f":"+V135+U136","v":{"v":387.0550373403162,"d":"387.1"}},{"$f":"+W135+V136","v":{"v":387.0550373403162,"d":"387.1"}},{"$f":"+X135+W136","v":{"v":376.1371987003163,"d":"376.1"}},{"$f":"+Y135+X136","v":{"v":359.64719870031627,"d":"359.6"}},{"$f":"+Z135+Y136","v":{"v":359.64719870031627,"d":"359.6"}},{"$f":"+AA135+Z136","v":{"v":328.49212445031617,"d":"328.5"}},{"$f":"+AB135+AA136","v":{"v":328.49212445031617,"d":"328.5"}},{"$f":"+AC135+AB136","v":{"v":317.4071378303162,"d":"317.4"}},{"$f":"+AD135+AC136","v":{"v":317.4071378303162,"d":"317.4"}},{"$f":"+AE135+AD136","v":{"v":303.9971378303162,"d":"304.0"}},{"$f":"+AF135+AE136","v":{"v":303.9971378303162,"d":"304.0"}},{"$f":"+AG135+AF136","v":{"v":279.50897548031617,"d":"279.5"}},{"$f":"+AH135+AG136","v":{"v":279.50897548031617,"d":"279.5"}},{"$f":"+AI135+AH136","v":{"v":279.50897548031617,"d":"279.5"}},{"$f":"+AJ135+AI136","v":{"v":279.50897548031617,"d":"279.5"}},{"$f":"+AK135+AJ136","v":{"v":230.53330634031624,"d":"230.5"}},{"$f":"+AL135+AK136","v":{"v":217.29213768031624,"d":"217.3"}},{"$f":"+AM135+AL136","v":{"v":196.0427453212901,"d":"196.0"}},{"$f":"+AN135+AM136","v":{"v":172.49674532129012,"d":"172.5"}},{"$f":"+AO135+AN136","v":{"v":172.49674532129012,"d":"172.5"}},{"$f":"+AP135+AO136","v":{"v":144.93674532129012,"d":"144.9"}},{"$f":"+AQ135+AP136","v":{"v":137.02674532129012,"d":"137.0"}},{"$f":"+AR135+AQ136","v":{"v":108.84674532129013,"d":"108.8"}},{"$f":"+AS135+AR136","v":{"v":81.45674532129013,"d":"81.5"}},{"$f":"+AT135+AS136","v":{"v":81.45674532129013,"d":"81.5"}},{"$f":"+AU135+AT136","v":{"v":35.428,"d":"35.4"}},{"$f":"+AV135+AU136","v":{"v":35.428,"d":"35.4"}},{"$f":"+AW135+AV136","v":{"v":35.428,"d":"35.4"}},{"$f":"+AX135+AW136","v":{"v":12.469999999999999,"d":"12.5"}},{"$f":"+AY135+AX136","v":0},{"$f":"+AZ135+AY136","v":0},{"$f":"+BA135+AZ136","v":0},{"$f":"+BB135+BA136","v":0},{"$f":"+BC135+BB136","v":0},{"$f":"+BD135+BC136","v":0},{"$f":"+BE135+BD136","v":0},{"$f":"+BF135+BE136","v":0},{"$f":"+BG135+BF136","v":0},{"$f":"+BH135+BG136","v":0},{"$f":"+BI135+BH136","v":0},{"$f":"+BJ135+BI136","v":0},{"$f":"+BK135+BJ136","v":0},{"$f":"+BL135+BK136","v":0},{"$f":"+BM135+BL136","v":0},{"$f":"+BN135+BM136","v":0},{"$f":"+BO135+BN136","v":0},{"$f":"+BP135+BO136","v":0},{"$f":"+BQ135+BP136","v":0},{"$f":"+BR135+BQ136","v":0},{"$f":"+BS135+BR136","v":0},{"$f":"+BT135+BS136","v":0},{"$f":"+BU135+BT136","v":0},{"$f":"+BV135+BU136","v":0},{"$f":"+BW135+BV136","v":0},{"$f":"+BX135+BW136","v":0},{"$f":"+BY135+BX136","v":0},{"$f":"+BZ135+BY136","v":0},{"$f":"+CA135+BZ136","v":0},{"$f":"+CB135+CA136","v":0},{"$f":"+CC135+CB136","v":0},{"$f":"+CD135+CC136","v":0},{"$f":"+CE135+CD136","v":0},{"$f":"+CF135+CE136","v":0},{"$f":"+CG135+CF136","v":0},{"$f":"+CH135+CG136","v":0},{"$f":"+CI135+CH136","v":0},{"$f":"+CJ135+CI136","v":0},{"$f":"+CK135+CJ136","v":0},{"$f":"+CL135+CK136","v":0},{"$f":"+CM135+CL136","v":0},{"$f":"+CN135+CM136","v":0},{"$f":"+CO135+CN136","v":0},{"$f":"+CP135+CO136","v":0},{"$f":"+CQ135+CP136","v":0},{"$f":"+CR135+CQ136","v":0}]
[null,"Target Balance - for new debt",{"$nulls":8},"MCAD",{"$nulls":4},0,{"$f":"+-R74+SUM(R81:R83)","v":{"v":23.11854809026032,"d":"23.1"}},{"$f":"+-S74+SUM(S81:S83)","v":{"v":57.890869279470905,"d":"57.9"}},{"$f":"+-T74+SUM(T81:T83)","v":{"v":97.99860549745614,"d":"98.0"}},{"$f":"+-U74+SUM(U81:U83)","v":{"v":126.04481949339598,"d":"126.0"}},{"$f":"+-V74+SUM(V81:V83)","v":{"v":153.9480434544946,"d":"153.9"}},{"$f":"+-W74+SUM(W81:W83)","v":{"v":182.8787848134213,"d":"182.9"}},{"$f":"+-X74+SUM(X81:X83)","v":{"v":217.4722846733463,"d":"217.5"}},{"$f":"+-Y74+SUM(Y81:Y83)","v":{"v":259.4003810191609,"d":"259.4"}},{"$f":"+-Z74+SUM(Z81:Z83)","v":{"v":289.50321310828934,"d":"289.5"}},{"$f":"+-AA74+SUM(AA81:AA83)","v":{"v":321.5729877965198,"d":"321.6"}},{"$f":"+-AB74+SUM(AB81:AB83)","v":{"v":354.383959054598,"d":"354.4"}},{"$f":"+-AC74+SUM(AC81:AC83)","v":{"v":387.7080310384181,"d":"387.7"}},{"$f":"+-AD74+SUM(AD81:AD83)","v":{"v":417.63615314677287,"d":"417.6"}},{"$f":"+-AE74+SUM(AE81:AE83)","v":{"v":440.4724593253113,"d":"440.5"}},{"$f":"+-AF74+SUM(AF81:AF83)","v":{"v":463.6946048989784,"d":"463.7"}},{"$f":"+-AG74+SUM(AG81:AG83)","v":{"v":489.5627195602812,"d":"489.6"}},{"$f":"+-AH74+SUM(AH81:AH83)","v":{"v":527.8376818617312,"d":"527.8"}},{"$f":"+-AI74+SUM(AI81:AI83)","v":{"v":552.9202062593524,"d":"552.9"}},{"$f":"+-AJ74+SUM(AJ81:AJ83)","v":{"v":560.9407315444198,"d":"560.9"}},{"$f":"+-AK74+SUM(AK81:AK83)","v":{"v":569.0511200017571,"d":"569.1"}},{"$f":"+-AL74+SUM(AL81:AL83)","v":{"v":580.5577672948841,"d":"580.6"}},{"$f":"+-AM74+SUM(AM81:AM83)","v":{"v":599.8582192598801,"d":"599.9"}},{"$f":"+-AN74+SUM(AN81:AN83)","v":{"v":621.8337436391043,"d":"621.8"}},{"$f":"+-AO74+SUM(AO81:AO83)","v":{"v":631.8337436391043,"d":"631.8"}},{"$f":"+-AP74+SUM(AP81:AP83)","v":{"v":644.3337436391043,"d":"644.3"}},{"$f":"+-AQ74+SUM(AQ81:AQ83)","v":{"v":660.5837436391043,"d":"660.6"}},{"$f":"+-AR74+SUM(AR81:AR83)","v":{"v":676.8337436391043,"d":"676.8"}},{"$f":"+-AS74+SUM(AS81:AS83)","v":{"v":701.8337436391043,"d":"701.8"}},{"$f":"+-AT74+SUM(AT81:AT83)","v":{"v":714.3337436391043,"d":"714.3"}},{"$f":"+-AU74+SUM(AU81:AU83)","v":{"v":734.3337436391043,"d":"734.3"}},{"$f":"+-AV74+SUM(AV81:AV83)","v":{"v":754.3337436391043,"d":"754.3"}},{"$f":"+-AW74+SUM(AW81:AW83)","v":{"v":754.3337436391043,"d":"754.3"}},{"$f":"+-AX74+SUM(AX81:AX83)","v":{"v":764.3337436391043,"d":"764.3"}},{"$f":"+-AY74+SUM(AY81:AY83)","v":{"v":779.3337436391043,"d":"779.3"}},{"$f":"+-AZ74+SUM(AZ81:AZ83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BA74+SUM(BA81:BA83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BB74+SUM(BB81:BB83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BC74+SUM(BC81:BC83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BD74+SUM(BD81:BD83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BE74+SUM(BE81:BE83)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+-BF74+SUM(BF81:BF83)","v":{"v":971.6534858126752,"d":"971.7"}},{"$f":"+-BG74+SUM(BG81:BG83)","v":{"v":998.1777176666062,"d":"998.2"}},{"$f":"+-BH74+SUM(BH81:BH83)","v":{"v":1027.3684298508238,"d":"1,027.4"}},{"$f":"+-BI74+SUM(BI81:BI83)","v":{"v":1056.699403023594,"d":"1,056.7"}},{"$f":"+-BJ74+SUM(BJ81:BJ83)","v":{"v":1087.5565912640818,"d":"1,087.6"}},{"$f":"+-BK74+SUM(BK81:BK83)","v":{"v":1117.115107330166,"d":"1,117.1"}},{"$f":"+-BL74+SUM(BL81:BL83)","v":{"v":824.1374217539368,"d":"824.1"}},{"$f":"+-BM74+SUM(BM81:BM83)","v":{"v":848.1928901714093,"d":"848.2"}},{"$f":"+-BN74+SUM(BN81:BN83)","v":{"v":873.5140562006287,"d":"873.5"}},{"$f":"+-BO74+SUM(BO81:BO83)","v":{"v":897.7623306843236,"d":"897.8"}},{"$f":"+-BP74+SUM(BP81:BP83)","v":{"v":924.451613180973,"d":"924.5"}},{"$f":"+-BQ74+SUM(BQ81:BQ83)","v":{"v":951.2951604823409,"d":"951.3"}},{"$f":"+-BR74+SUM(BR81:BR83)","v":{"v":979.5501249423007,"d":"979.6"}},{"$f":"+-BS74+SUM(BS81:BS83)","v":{"v":1006.581561756424,"d":"1,006.6"}},{"$f":"+-BT74+SUM(BT81:BT83)","v":{"v":1036.3468235562875,"d":"1,036.3"}},{"$f":"+-BU74+SUM(BU81:BU83)","v":{"v":1066.2693984164866,"d":"1,066.3"}},{"$f":"+-BV74+SUM(BV81:BV83)","v":{"v":1097.7645485240769,"d":"1,097.8"}},{"$f":"+-BW74+SUM(BW81:BW83)","v":{"v":1127.8633332758775,"d":"1,127.9"}},{"$f":"+-BX74+SUM(BX81:BX83)","v":{"v":1161.0224673253274,"d":"1,161.0"}},{"$f":"+-BY74+SUM(BY81:BY83)","v":{"v":1194.3388705013547,"d":"1,194.3"}},{"$f":"+-BZ74+SUM(BZ81:BZ83)","v":{"v":1229.4057282380957,"d":"1,229.4"}},{"$f":"+-CA74+SUM(CA81:CA83)","v":{"v":1262.8776698419706,"d":"1,262.9"}},{"$f":"+-CB74+SUM(CB81:CB83)","v":{"v":1299.7737213854496,"d":"1,299.8"}},{"$f":"+-CC74+SUM(CC81:CC83)","v":{"v":1336.8227482811258,"d":"1,336.8"}},{"$f":"+-CD74+SUM(CD81:CD83)","v":{"v":1375.8181433515786,"d":"1,375.8"}},{"$f":"+-CE74+SUM(CE81:CE83)","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"$f":"+-CF74+SUM(CF81:CF83)","v":{"v":1453.9913182476917,"d":"1,454.0"}},{"$f":"+-CG74+SUM(CG81:CG83)","v":{"v":1495.1352336669859,"d":"1,495.1"}},{"$f":"+-CH74+SUM(CH81:CH83)","v":{"v":1150.4252310324005,"d":"1,150.4"}},{"$f":"+-CI74+SUM(CI81:CI83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CJ74+SUM(CJ81:CJ83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CK74+SUM(CK81:CK83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CL74+SUM(CL81:CL83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CM74+SUM(CM81:CM83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CN74+SUM(CN81:CN83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CO74+SUM(CO81:CO83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CP74+SUM(CP81:CP83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CQ74+SUM(CQ81:CQ83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CR74+SUM(CR81:CR83)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+-CS74+SUM(CS81:CS83)","v":0}]
[null,"Target Balance - total",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+SUM(P136:P137)","v":{"v":458.16197984031623,"d":"458.2"}},{"$f":"+SUM(Q136:Q137)","v":{"v":477.78052793057657,"d":"477.8"}},{"$f":"+SUM(R136:R137)","v":{"v":493.1629181197871,"d":"493.2"}},{"v":498.3276428377723,"d":"498.3"},{"v":526.3738568337121,"d":"526.4"},{"v":554.2770807948108,"d":"554.3"},{"v":569.9338221537375,"d":"569.9"},{"v":604.5273220136625,"d":"604.5"},{"v":635.5375797194772,"d":"635.5"},{"v":649.1504118086057,"d":"649.2"},{"v":681.220186496836,"d":"681.2"},{"v":682.8760835049142,"d":"682.9"},{"v":716.2001554887343,"d":"716.2"},{"v":735.0432909770891,"d":"735.0"},{"v":757.8795971556275,"d":"757.9"},{"v":767.6917427292947,"d":"767.7"},{"v":793.5598573905975,"d":"793.6"},{"v":807.3466573420474,"d":"807.3"},{"v":832.4291817396686,"d":"832.4"},{"v":840.449707024736,"d":"840.4"},{"v":848.5600954820733,"d":"848.6"},{"v":811.0910736352004,"d":"811.1"},{"v":817.1503569401964,"d":"817.2"},{"v":817.8764889603945,"d":"817.9"},{"v":804.3304889603944,"d":"804.3"},{"v":816.8304889603944,"d":"816.8"},{"v":805.5204889603945,"d":"805.5"},{"v":813.8604889603945,"d":"813.9"},{"v":810.6804889603944,"d":"810.7"},{"v":795.7904889603944,"d":"795.8"},{"v":815.7904889603944,"d":"815.8"},{"v":789.7617436391043,"d":"789.8"},{"v":789.7617436391043,"d":"789.8"},{"v":799.7617436391043,"d":"799.8"},{"v":791.8037436391044,"d":"791.8"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":971.6534858126752,"d":"971.7"},{"v":998.1777176666062,"d":"998.2"},{"v":1027.3684298508238,"d":"1,027.4"},{"v":1056.699403023594,"d":"1,056.7"},{"v":1087.5565912640818,"d":"1,087.6"},{"v":1117.115107330166,"d":"1,117.1"},{"v":824.1374217539368,"d":"824.1"},{"v":848.1928901714093,"d":"848.2"},{"v":873.5140562006287,"d":"873.5"},{"v":897.7623306843236,"d":"897.8"},{"v":924.451613180973,"d":"924.5"},{"v":951.2951604823409,"d":"951.3"},{"v":979.5501249423007,"d":"979.6"},{"v":1006.581561756424,"d":"1,006.6"},{"v":1036.3468235562875,"d":"1,036.3"},{"v":1066.2693984164866,"d":"1,066.3"},{"v":1097.7645485240769,"d":"1,097.8"},{"v":1127.8633332758775,"d":"1,127.9"},{"v":1161.0224673253274,"d":"1,161.0"},{"v":1194.3388705013547,"d":"1,194.3"},{"v":1229.4057282380957,"d":"1,229.4"},{"v":1262.8776698419706,"d":"1,262.9"},{"v":1299.7737213854496,"d":"1,299.8"},{"v":1336.8227482811258,"d":"1,336.8"},{"v":1375.8181433515786,"d":"1,375.8"},{"$f":"+SUM(CD136:CD137)","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"v":1453.9913182476917,"d":"1,454.0"},{"v":1495.1352336669859,"d":"1,495.1"},{"v":1150.4252310324005,"d":"1,150.4"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},0]
[]
[null,"Opening Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O142","v":{"v":414.9632345190261,"d":"415.0"}},{"v":458.16197984031623,"d":"458.2"},{"$f":"+Q142","v":{"v":477.78052793057657,"d":"477.8"}},{"$f":"+R142","v":{"v":493.1629181197871,"d":"493.2"}},{"$f":"+S142","v":{"v":498.3276428377723,"d":"498.3"}},{"$f":"+T142","v":{"v":526.3738568337121,"d":"526.4"}},{"$f":"+U142","v":{"v":554.2770807948108,"d":"554.3"}},{"$f":"+V142","v":{"v":569.9338221537375,"d":"569.9"}},{"$f":"+W142","v":{"v":604.5273220136625,"d":"604.5"}},{"$f":"+X142","v":{"v":635.5375797194772,"d":"635.5"}},{"$f":"+Y142","v":{"v":649.1504118086057,"d":"649.2"}},{"$f":"+Z142","v":{"v":681.220186496836,"d":"681.2"}},{"$f":"+AA142","v":{"v":682.8760835049142,"d":"682.9"}},{"$f":"+AB142","v":{"v":716.2001554887343,"d":"716.2"}},{"$f":"+AC142","v":{"v":735.0432909770891,"d":"735.0"}},{"$f":"+AD142","v":{"v":757.8795971556275,"d":"757.9"}},{"$f":"+AE142","v":{"v":767.6917427292947,"d":"767.7"}},{"$f":"+AF142","v":{"v":793.5598573905975,"d":"793.6"}},{"$f":"+AG142","v":{"v":807.3466573420474,"d":"807.3"}},{"$f":"+AH142","v":{"v":832.4291817396686,"d":"832.4"}},{"$f":"+AI142","v":{"v":840.449707024736,"d":"840.4"}},{"$f":"+AJ142","v":{"v":848.5600954820733,"d":"848.6"}},{"$f":"+AK142","v":{"v":811.0910736352004,"d":"811.1"}},{"$f":"+AL142","v":{"v":817.1503569401964,"d":"817.2"}},{"$f":"+AM142","v":{"v":817.8764889603945,"d":"817.9"}},{"$f":"+AN142","v":{"v":804.3304889603944,"d":"804.3"}},{"$f":"+AO142","v":{"v":816.8304889603944,"d":"816.8"}},{"$f":"+AP142","v":{"v":805.5204889603945,"d":"805.5"}},{"$f":"+AQ142","v":{"v":813.8604889603945,"d":"813.9"}},{"$f":"+AR142","v":{"v":810.6804889603944,"d":"810.7"}},{"$f":"+AS142","v":{"v":795.7904889603944,"d":"795.8"}},{"$f":"+AT142","v":{"v":815.7904889603944,"d":"815.8"}},{"$f":"+AU142","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"+AV142","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"+AW142","v":{"v":799.7617436391043,"d":"799.8"}},{"$f":"+AX142","v":{"v":791.8037436391044,"d":"791.8"}},{"$f":"+AY142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+AZ142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+BA142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+BB142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+BC142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+BD142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"+BE142","v":{"v":971.6534858126752,"d":"971.7"}},{"$f":"+BF142","v":{"v":998.1777176666062,"d":"998.2"}},{"$f":"+BG142","v":{"v":1027.3684298508238,"d":"1,027.4"}},{"$f":"+BH142","v":{"v":1056.699403023594,"d":"1,056.7"}},{"$f":"+BI142","v":{"v":1087.5565912640818,"d":"1,087.6"}},{"$f":"+BJ142","v":{"v":1117.115107330166,"d":"1,117.1"}},{"$f":"+BK142","v":{"v":824.1374217539368,"d":"824.1"}},{"$f":"+BL142","v":{"v":848.1928901714093,"d":"848.2"}},{"$f":"+BM142","v":{"v":873.5140562006287,"d":"873.5"}},{"$f":"+BN142","v":{"v":897.7623306843236,"d":"897.8"}},{"$f":"+BO142","v":{"v":924.451613180973,"d":"924.5"}},{"$f":"+BP142","v":{"v":951.2951604823409,"d":"951.3"}},{"$f":"+BQ142","v":{"v":979.5501249423007,"d":"979.6"}},{"$f":"+BR142","v":{"v":1006.581561756424,"d":"1,006.6"}},{"$f":"+BS142","v":{"v":1036.3468235562875,"d":"1,036.3"}},{"$f":"+BT142","v":{"v":1066.2693984164866,"d":"1,066.3"}},{"$f":"+BU142","v":{"v":1097.7645485240769,"d":"1,097.8"}},{"$f":"+BV142","v":{"v":1127.8633332758775,"d":"1,127.9"}},{"$f":"+BW142","v":{"v":1161.0224673253274,"d":"1,161.0"}},{"$f":"+BX142","v":{"v":1194.3388705013547,"d":"1,194.3"}},{"$f":"+BY142","v":{"v":1229.4057282380957,"d":"1,229.4"}},{"$f":"+BZ142","v":{"v":1262.8776698419706,"d":"1,262.9"}},{"$f":"+CA142","v":{"v":1299.7737213854496,"d":"1,299.8"}},{"$f":"+CB142","v":{"v":1336.8227482811258,"d":"1,336.8"}},{"$f":"+CC142","v":{"v":1375.8181433515786,"d":"1,375.8"}},{"$f":"+CD142","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"$f":"+CE142","v":{"v":1453.9913182476917,"d":"1,454.0"}},{"$f":"+CF142","v":{"v":1495.1352336669859,"d":"1,495.1"}},{"$f":"+CG142","v":{"v":1150.4252310324005,"d":"1,150.4"}},{"$f":"+CH142","v":0},{"$f":"+CI142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CJ142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CK142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CL142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CM142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CN142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CO142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CP142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"+CQ142","v":{"v":3.183231456205249e-13,"d":"0.0"}}]
[null,"Movements",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P141:CS141)","v":{"v":-414.96323451902595,"d":"(415)"}},null,null,{"$f":"+P138-P140","v":{"v":43.19874532129012,"d":"43.2"}},{"$f":"+Q138-Q140","v":{"v":19.618548090260333,"d":"19.6"}},{"$f":"+R138-R140","v":{"v":15.382390189210525,"d":"15.4"}},{"v":5.164724717985223,"d":"5.2"},{"v":28.04621399593981,"d":"28.0"},{"v":27.90322396109866,"d":"27.9"},{"v":15.656741358926752,"d":"15.7"},{"v":34.59349985992492,"d":"34.6"},{"v":31.01025770581475,"d":"31.0"},{"v":13.61283208912846,"d":"13.6"},{"v":32.06977468823038,"d":"32.1"},{"v":1.6558970080781137,"d":"1.7"},{"v":33.32407198382009,"d":"33.3"},{"v":18.843135488354847,"d":"18.8"},{"v":22.836306178538393,"d":"22.8"},{"v":9.81214557366718,"d":"9.8"},{"v":25.868114661302798,"d":"25.9"},{"v":13.786799951449893,"d":"13.8"},{"v":25.082524397621228,"d":"25.1"},{"v":8.020525285067379,"d":"8.0"},{"v":8.110388457337308,"d":"8.1"},{"v":-37.46902184687292,"d":"(37.5)"},{"v":6.059283304996029,"d":"6.1"},{"v":0.7261320201980652,"d":"0.7"},{"v":-13.54600000000005,"d":"(13.5)"},12.5,{"v":-11.309999999999945,"d":"(11.3)"},{"v":8.340000000000032,"d":"8.3"},{"v":-3.1800000000000637,"d":"(3.2)"},{"v":-14.889999999999986,"d":"(14.9)"},{"v":20,"d":"20.0"},{"v":-26.028745321290103,"d":"(26.0)"},0,{"v":10,"d":"10.0"},{"v":-7.95799999999997,"d":"(8.0)"},{"v":-7.470000000000027,"d":"(7.5)"},0,0,0,0,0,{"v":187.31974217357083,"d":"187.3"},{"v":26.52423185393104,"d":"26.5"},{"v":29.190712184217546,"d":"29.2"},{"v":29.3309731727702,"d":"29.3"},{"v":30.857188240487858,"d":"30.9"},{"v":29.558516066084167,"d":"29.6"},{"v":-292.9776855762292,"d":"(293.0)"},{"v":24.055468417472525,"d":"24.1"},{"v":25.3211660292194,"d":"25.3"},{"v":24.2482744836949,"d":"24.2"},{"v":26.68928249664941,"d":"26.7"},{"v":26.843547301367835,"d":"26.8"},{"v":28.254964459959865,"d":"28.3"},{"v":27.031436814123253,"d":"27.0"},{"v":29.765261799863538,"d":"29.8"},{"v":29.92257486019912,"d":"29.9"},{"v":31.495150107590234,"d":"31.5"},{"v":30.098784751800622,"d":"30.1"},{"v":33.159134049449904,"d":"33.2"},{"v":33.31640317602728,"d":"33.3"},{"v":35.066857736740985,"d":"35.1"},{"v":33.47194160387494,"d":"33.5"},{"v":36.89605154347896,"d":"36.9"},{"v":37.04902689567621,"d":"37.0"},{"v":38.99539507045279,"d":"39.0"},{"$f":"+CD138-CD140","v":{"v":37.172119589492695,"d":"37.2"}},{"v":41.0010553066204,"d":"41.0"},{"v":41.14391541929422,"d":"41.1"},{"v":-344.7100026345854,"d":"(344.7)"},{"v":-1150.4252310324002,"d":"(1,150.4)"},{"v":3.183231456205249e-13,"d":"0.0"},0,0,0,0,0,0,0,0,{"v":-3.183231456205249e-13,"d":"(0.0)"}]
[null,"Closing Balance",{"$nulls":8},"MCAD",{"$nulls":3},{"v":414.9632345190261,"d":"415.0"},{"$f":"+SUM(P140:P141)","v":{"v":458.16197984031623,"d":"458.2"}},{"v":477.78052793057657,"d":"477.8"},{"$f":"+SUM(R140:R141)","v":{"v":493.1629181197871,"d":"493.2"}},{"v":498.3276428377723,"d":"498.3"},{"v":526.3738568337121,"d":"526.4"},{"v":554.2770807948108,"d":"554.3"},{"v":569.9338221537375,"d":"569.9"},{"v":604.5273220136625,"d":"604.5"},{"v":635.5375797194772,"d":"635.5"},{"v":649.1504118086057,"d":"649.2"},{"v":681.220186496836,"d":"681.2"},{"v":682.8760835049142,"d":"682.9"},{"v":716.2001554887343,"d":"716.2"},{"v":735.0432909770891,"d":"735.0"},{"v":757.8795971556275,"d":"757.9"},{"v":767.6917427292947,"d":"767.7"},{"v":793.5598573905975,"d":"793.6"},{"v":807.3466573420474,"d":"807.3"},{"v":832.4291817396686,"d":"832.4"},{"v":840.449707024736,"d":"840.4"},{"v":848.5600954820733,"d":"848.6"},{"v":811.0910736352004,"d":"811.1"},{"v":817.1503569401964,"d":"817.2"},{"v":817.8764889603945,"d":"817.9"},{"v":804.3304889603944,"d":"804.3"},{"v":816.8304889603944,"d":"816.8"},{"v":805.5204889603945,"d":"805.5"},{"v":813.8604889603945,"d":"813.9"},{"v":810.6804889603944,"d":"810.7"},{"v":795.7904889603944,"d":"795.8"},{"v":815.7904889603944,"d":"815.8"},{"v":789.7617436391043,"d":"789.8"},{"v":789.7617436391043,"d":"789.8"},{"v":799.7617436391043,"d":"799.8"},{"v":791.8037436391044,"d":"791.8"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":971.6534858126752,"d":"971.7"},{"v":998.1777176666062,"d":"998.2"},{"v":1027.3684298508238,"d":"1,027.4"},{"v":1056.699403023594,"d":"1,056.7"},{"v":1087.5565912640818,"d":"1,087.6"},{"v":1117.115107330166,"d":"1,117.1"},{"v":824.1374217539368,"d":"824.1"},{"v":848.1928901714093,"d":"848.2"},{"v":873.5140562006287,"d":"873.5"},{"v":897.7623306843236,"d":"897.8"},{"v":924.451613180973,"d":"924.5"},{"v":951.2951604823409,"d":"951.3"},{"v":979.5501249423007,"d":"979.6"},{"v":1006.581561756424,"d":"1,006.6"},{"v":1036.3468235562875,"d":"1,036.3"},{"v":1066.2693984164866,"d":"1,066.3"},{"v":1097.7645485240769,"d":"1,097.8"},{"v":1127.8633332758775,"d":"1,127.9"},{"v":1161.0224673253274,"d":"1,161.0"},{"v":1194.3388705013547,"d":"1,194.3"},{"v":1229.4057282380957,"d":"1,229.4"},{"v":1262.8776698419706,"d":"1,262.9"},{"v":1299.7737213854496,"d":"1,299.8"},{"v":1336.8227482811258,"d":"1,336.8"},{"v":1375.8181433515786,"d":"1,375.8"},{"$f":"+SUM(CD140:CD141)","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"v":1453.9913182476917,"d":"1,454.0"},{"v":1495.1352336669859,"d":"1,495.1"},{"v":1150.4252310324005,"d":"1,150.4"},0,{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},0]
[]
[null,"Debt Service Fund"]
[]
[null,"Debt Service Fund Balance (current debt)",{"$nulls":5},{"$f":"+Inputs!L135","v":68.95},null,null,"MCAD",{"$nulls":3},74.9,84.3,{"$f":"$H$146*(ROUND(Q142,6)>0)","v":{"v":68.95,"d":"69.0"}},{"$f":"$H$146*(ROUND(R142,6)>0)","v":{"v":68.95,"d":"69.0"}},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"$f":"$H$146*(ROUND(CD142,6)>0)","v":{"v":68.95,"d":"69.0"}},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":68.95,"d":"69.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[null,"Working Capital Reserve"]
[]
[null,"Working Capital Reserve",{"$nulls":5},{"$f":"+Inputs!L136","v":10},null,null,"MCAD",{"$nulls":3},{"$f":"$H$150*(O8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(P8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(Q8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(R8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(S8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(T8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(U8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(V8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(W8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(X8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(Y8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(Z8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AA8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AB8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AC8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AD8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AE8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AF8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AG8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AH8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AI8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AJ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AK8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AL8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AM8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AN8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AO8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AP8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AQ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AR8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AS8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AT8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AU8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AV8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AW8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AX8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AY8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(AZ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BA8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BB8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BC8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BD8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BE8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BF8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BG8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BH8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BI8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BJ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BK8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BL8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BM8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BN8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BO8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BP8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BQ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BR8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BS8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BT8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BU8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BV8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BW8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BX8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BY8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(BZ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CA8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CB8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CC8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CD8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CE8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CF8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CG8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CH8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CI8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CJ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CK8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CL8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CM8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CN8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CO8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CP8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CQ8<YEAR(Inputs!$L$16))","v":{"v":10,"d":"10.0"}},{"$f":"$H$150*(CR8<YEAR(Inputs!$L$16))","v":{"v":0,"d":"0.0"}}]
[]
[null,"Interest Income"]
[]
[null,"Interest Income Rate",{"$nulls":8},"%",{"$nulls":4},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}},{"$f":"+Inputs!$L$138","v":{"v":0.02,"d":"2.00%"}}]
[]
[null,"General Fund (from CF)",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+CF!O55","v":{"v":764.1019110840955,"d":"764.1"}},{"$f":"+CF!P55","v":{"v":549.0850878139099,"d":"549.1"}},{"$f":"+CF!Q55","v":{"v":372.26775175643263,"d":"372.3"}},{"$f":"+CF!R55","v":{"v":220.05237990912553,"d":"220.1"}},{"$f":"+CF!S55","v":{"v":61.06136847675805,"d":"61.1"}},{"$f":"+CF!T55","v":{"v":60.000000000000114,"d":"60.0"}},{"$f":"+CF!U55","v":{"v":80.56522896276886,"d":"80.6"}},{"$f":"+CF!V55","v":{"v":133.3983589599128,"d":"133.4"}},{"$f":"+CF!W55","v":{"v":190.72766476336653,"d":"190.7"}},{"$f":"+CF!X55","v":{"v":236.46473624421185,"d":"236.5"}},{"$f":"+CF!Y55","v":{"v":188.29989472052864,"d":"188.3"}},{"$f":"+CF!Z55","v":{"v":151.33286671909366,"d":"151.3"}},{"$f":"+CF!AA55","v":{"v":174.20158324972238,"d":"174.2"}},{"$f":"+CF!AB55","v":{"v":208.26805880320592,"d":"208.3"}},{"$f":"+CF!AC55","v":{"v":301.49282595217585,"d":"301.5"}},{"$f":"+CF!AD55","v":{"v":269.3752382259996,"d":"269.4"}},{"$f":"+CF!AE55","v":{"v":273.509342700674,"d":"273.5"}},{"$f":"+CF!AF55","v":{"v":287.6826163393322,"d":"287.7"}},{"$f":"+CF!AG55","v":{"v":335.494796369548,"d":"335.5"}},{"$f":"+CF!AH55","v":{"v":415.38118289849865,"d":"415.4"}},{"$f":"+CF!AI55","v":{"v":349.1158526475068,"d":"349.1"}},{"$f":"+CF!AJ55","v":{"v":312.0237195570809,"d":"312.0"}},{"$f":"+CF!AK55","v":{"v":363.6855976057442,"d":"363.7"}},{"$f":"+CF!AL55","v":{"v":455.0667334033634,"d":"455.1"}},{"$f":"+CF!AM55","v":{"v":599.919218067013,"d":"599.9"}},{"$f":"+CF!AN55","v":{"v":643.7330472243522,"d":"643.7"}},{"$f":"+CF!AO55","v":{"v":667.1722159546595,"d":"667.2"}},{"$f":"+CF!AP55","v":{"v":707.6069812063907,"d":"707.6"}},{"$f":"+CF!AQ55","v":{"v":746.7081892793082,"d":"746.7"}},{"$f":"+CF!AR55","v":{"v":788.6328142202034,"d":"788.6"}},{"$f":"+CF!AS55","v":{"v":840.0275280982606,"d":"840.0"}},{"$f":"+CF!AT55","v":{"v":859.1690041231583,"d":"859.2"}},{"$f":"+CF!AU55","v":{"v":910.0899160530608,"d":"910.1"}},{"$f":"+CF!AV55","v":{"v":946.2753142456442,"d":"946.3"}},{"$f":"+CF!AW55","v":{"v":976.7614780525765,"d":"976.8"}},{"$f":"+CF!AX55","v":{"v":1025.089003312416,"d":"1,025.1"}},{"$f":"+CF!AY55","v":{"v":987.5873045610501,"d":"987.6"}},{"$f":"+CF!AZ55","v":{"v":1029.4723453779843,"d":"1,029.5"}},{"$f":"+CF!BA55","v":{"v":1055.0589004828298,"d":"1,055.1"}},{"$f":"+CF!BB55","v":{"v":1074.636024407418,"d":"1,074.6"}},{"$f":"+CF!BC55","v":{"v":1148.7626302532508,"d":"1,148.8"}},{"$f":"+CF!BD55","v":{"v":1280.7521730199733,"d":"1,280.8"}},{"$f":"+CF!BE55","v":{"v":1288.1561656608437,"d":"1,288.2"}},{"$f":"+CF!BF55","v":{"v":1338.205652224553,"d":"1,338.2"}},{"$f":"+CF!BG55","v":{"v":1422.1417170958284,"d":"1,422.1"}},{"$f":"+CF!BH55","v":{"v":1447.8603889070455,"d":"1,447.9"}},{"$f":"+CF!BI55","v":{"v":1409.2614042597197,"d":"1,409.3"}},{"$f":"+CF!BJ55","v":{"v":1303.1054185522717,"d":"1,303.1"}},{"$f":"+CF!BK55","v":{"v":1446.6567782439342,"d":"1,446.7"}},{"$f":"+CF!BL55","v":{"v":1519.225455714486,"d":"1,519.2"}},{"$f":"+CF!BM55","v":{"v":1595.189929873216,"d":"1,595.2"}},{"$f":"+CF!BN55","v":{"v":1676.7825316300587,"d":"1,676.8"}},{"$f":"+CF!BO55","v":{"v":1761.6647668438227,"d":"1,761.7"}},{"$f":"+CF!BP55","v":{"v":1850.5841834331586,"d":"1,850.6"}},{"$f":"+CF!BQ55","v":{"v":1942.9166765009668,"d":"1,942.9"}},{"$f":"+CF!BR55","v":{"v":2040.4998100140647,"d":"2,040.5"}},{"$f":"+CF!BS55","v":{"v":2140.6004079460927,"d":"2,140.6"}},{"$f":"+CF!BT55","v":{"v":2243.9555104382207,"d":"2,244.0"}},{"$f":"+CF!BU55","v":{"v":2349.750974457799,"d":"2,349.8"}},{"$f":"+CF!BV55","v":{"v":2460.6457892782246,"d":"2,460.6"}},{"$f":"+CF!BW55","v":{"v":2578.7306322755594,"d":"2,578.7"}},{"$f":"+CF!BX55","v":{"v":2705.1413669815865,"d":"2,705.1"}},{"$f":"+CF!BY55","v":{"v":2839.280804314927,"d":"2,839.3"}},{"$f":"+CF!BZ55","v":{"v":2984.4787602469714,"d":"2,984.5"}},{"$f":"+CF!CA55","v":{"v":3137.5360010367785,"d":"3,137.5"}},{"$f":"+CF!CB55","v":{"v":3297.0456865046053,"d":"3,297.0"}},{"$f":"+CF!CC55","v":{"v":3462.0749772976433,"d":"3,462.1"}},{"$f":"+CF!CD55","v":{"v":3636.1000005623628,"d":"3,636.1"}},{"$f":"+CF!CE55","v":{"v":3815.2272281078203,"d":"3,815.2"}},{"$f":"+CF!CF55","v":{"v":4000.5187195371327,"d":"4,000.5"}},{"$f":"+CF!CG55","v":{"v":4265.583596378401,"d":"4,265.6"}},{"$f":"+CF!CH55","v":{"v":5457.644335813424,"d":"5,457.6"}},{"$f":"+CF!CI55","v":{"v":6267.346856445263,"d":"6,267.3"}},{"$f":"+CF!CJ55","v":{"v":6752.781260438718,"d":"6,752.8"}},{"$f":"+CF!CK55","v":{"v":6876.539906696145,"d":"6,876.5"}},{"$f":"+CF!CL55","v":{"v":6388.202669874199,"d":"6,388.2"}},{"$f":"+CF!CM55","v":{"v":5209.979894724902,"d":"5,210.0"}},{"$f":"+CF!CN55","v":{"v":3258.607657923896,"d":"3,258.6"}},{"$f":"+CF!CO55","v":{"v":520.5825785451416,"d":"520.6"}},{"$f":"+CF!CP55","v":{"v":60,"d":"60.0"}},{"$f":"+CF!CQ55","v":{"v":60,"d":"60.0"}}]
[null,"Working Capital Reserve",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O150","v":{"v":10,"d":"10.0"}},{"$f":"+P150","v":{"v":10,"d":"10.0"}},{"$f":"+Q150","v":{"v":10,"d":"10.0"}},{"$f":"+R150","v":{"v":10,"d":"10.0"}},{"$f":"+S150","v":{"v":10,"d":"10.0"}},{"$f":"+T150","v":{"v":10,"d":"10.0"}},{"$f":"+U150","v":{"v":10,"d":"10.0"}},{"$f":"+V150","v":{"v":10,"d":"10.0"}},{"$f":"+W150","v":{"v":10,"d":"10.0"}},{"$f":"+X150","v":{"v":10,"d":"10.0"}},{"$f":"+Y150","v":{"v":10,"d":"10.0"}},{"$f":"+Z150","v":{"v":10,"d":"10.0"}},{"$f":"+AA150","v":{"v":10,"d":"10.0"}},{"$f":"+AB150","v":{"v":10,"d":"10.0"}},{"$f":"+AC150","v":{"v":10,"d":"10.0"}},{"$f":"+AD150","v":{"v":10,"d":"10.0"}},{"$f":"+AE150","v":{"v":10,"d":"10.0"}},{"$f":"+AF150","v":{"v":10,"d":"10.0"}},{"$f":"+AG150","v":{"v":10,"d":"10.0"}},{"$f":"+AH150","v":{"v":10,"d":"10.0"}},{"$f":"+AI150","v":{"v":10,"d":"10.0"}},{"$f":"+AJ150","v":{"v":10,"d":"10.0"}},{"$f":"+AK150","v":{"v":10,"d":"10.0"}},{"$f":"+AL150","v":{"v":10,"d":"10.0"}},{"$f":"+AM150","v":{"v":10,"d":"10.0"}},{"$f":"+AN150","v":{"v":10,"d":"10.0"}},{"$f":"+AO150","v":{"v":10,"d":"10.0"}},{"$f":"+AP150","v":{"v":10,"d":"10.0"}},{"$f":"+AQ150","v":{"v":10,"d":"10.0"}},{"$f":"+AR150","v":{"v":10,"d":"10.0"}},{"$f":"+AS150","v":{"v":10,"d":"10.0"}},{"$f":"+AT150","v":{"v":10,"d":"10.0"}},{"$f":"+AU150","v":{"v":10,"d":"10.0"}},{"$f":"+AV150","v":{"v":10,"d":"10.0"}},{"$f":"+AW150","v":{"v":10,"d":"10.0"}},{"$f":"+AX150","v":{"v":10,"d":"10.0"}},{"$f":"+AY150","v":{"v":10,"d":"10.0"}},{"$f":"+AZ150","v":{"v":10,"d":"10.0"}},{"$f":"+BA150","v":{"v":10,"d":"10.0"}},{"$f":"+BB150","v":{"v":10,"d":"10.0"}},{"$f":"+BC150","v":{"v":10,"d":"10.0"}},{"$f":"+BD150","v":{"v":10,"d":"10.0"}},{"$f":"+BE150","v":{"v":10,"d":"10.0"}},{"$f":"+BF150","v":{"v":10,"d":"10.0"}},{"$f":"+BG150","v":{"v":10,"d":"10.0"}},{"$f":"+BH150","v":{"v":10,"d":"10.0"}},{"$f":"+BI150","v":{"v":10,"d":"10.0"}},{"$f":"+BJ150","v":{"v":10,"d":"10.0"}},{"$f":"+BK150","v":{"v":10,"d":"10.0"}},{"$f":"+BL150","v":{"v":10,"d":"10.0"}},{"$f":"+BM150","v":{"v":10,"d":"10.0"}},{"$f":"+BN150","v":{"v":10,"d":"10.0"}},{"$f":"+BO150","v":{"v":10,"d":"10.0"}},{"$f":"+BP150","v":{"v":10,"d":"10.0"}},{"$f":"+BQ150","v":{"v":10,"d":"10.0"}},{"$f":"+BR150","v":{"v":10,"d":"10.0"}},{"$f":"+BS150","v":{"v":10,"d":"10.0"}},{"$f":"+BT150","v":{"v":10,"d":"10.0"}},{"$f":"+BU150","v":{"v":10,"d":"10.0"}},{"$f":"+BV150","v":{"v":10,"d":"10.0"}},{"$f":"+BW150","v":{"v":10,"d":"10.0"}},{"$f":"+BX150","v":{"v":10,"d":"10.0"}},{"$f":"+BY150","v":{"v":10,"d":"10.0"}},{"$f":"+BZ150","v":{"v":10,"d":"10.0"}},{"$f":"+CA150","v":{"v":10,"d":"10.0"}},{"$f":"+CB150","v":{"v":10,"d":"10.0"}},{"$f":"+CC150","v":{"v":10,"d":"10.0"}},{"$f":"+CD150","v":{"v":10,"d":"10.0"}},{"$f":"+CE150","v":{"v":10,"d":"10.0"}},{"$f":"+CF150","v":{"v":10,"d":"10.0"}},{"$f":"+CG150","v":{"v":10,"d":"10.0"}},{"$f":"+CH150","v":{"v":10,"d":"10.0"}},{"$f":"+CI150","v":{"v":10,"d":"10.0"}},{"$f":"+CJ150","v":{"v":10,"d":"10.0"}},{"$f":"+CK150","v":{"v":10,"d":"10.0"}},{"$f":"+CL150","v":{"v":10,"d":"10.0"}},{"$f":"+CM150","v":{"v":10,"d":"10.0"}},{"$f":"+CN150","v":{"v":10,"d":"10.0"}},{"$f":"+CO150","v":{"v":10,"d":"10.0"}},{"$f":"+CP150","v":{"v":10,"d":"10.0"}},{"$f":"+CQ150","v":{"v":10,"d":"10.0"}}]
[null,"Debt Service Funds",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"Fin!O146","v":74.9},{"$f":"Fin!P146","v":84.3},{"$f":"Fin!Q146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!R146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!S146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!T146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!U146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!V146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!W146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!X146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!Y146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!Z146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AA146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AB146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AC146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AD146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AE146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AF146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AG146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AH146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AI146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AJ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AK146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AL146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AM146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AN146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AO146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AP146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AQ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AR146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AS146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AT146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AU146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AV146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AW146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AX146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AY146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!AZ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BA146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BB146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BC146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BD146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BE146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BF146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BG146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BH146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BI146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BJ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BK146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BL146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BM146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BN146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BO146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BP146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BQ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BR146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BS146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BT146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BU146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BV146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BW146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BX146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BY146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!BZ146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CA146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CB146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CC146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CD146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CE146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CF146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CG146","v":{"v":68.95,"d":"69.0"}},{"$f":"Fin!CH146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CI146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CJ146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CK146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CL146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CM146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CN146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CO146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CP146","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CQ146","v":{"v":0,"d":"0.0"}}]
[null,"East Tolling Reserve",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+Fin!O131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!P131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!Q131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!R131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!S131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!T131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!U131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!V131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!W131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!X131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!Y131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!Z131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AA131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AB131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AC131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AD131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AE131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AF131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AG131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AH131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AI131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AJ131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AK131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AL131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AM131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AN131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AO131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AP131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AQ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AR131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AS131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AT131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AU131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AV131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AW131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AX131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AY131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AZ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BA131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BB131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BC131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BD131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BE131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BF131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BG131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BH131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BI131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BJ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BK131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BL131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BM131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BN131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BO131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BP131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BQ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BR131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BS131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BT131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BU131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BV131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BW131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BX131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BY131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BZ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CA131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CB131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CC131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CD131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CE131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CF131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CG131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CH131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CI131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ131","v":{"v":0,"d":"0.0"}}]
[null,"Debt Service Reserve Funds",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"Fin!O142","v":{"v":414.9632345190261,"d":"415.0"}},{"$f":"Fin!P142","v":{"v":458.16197984031623,"d":"458.2"}},{"$f":"Fin!Q142","v":{"v":477.78052793057657,"d":"477.8"}},{"$f":"Fin!R142","v":{"v":493.1629181197871,"d":"493.2"}},{"$f":"Fin!S142","v":{"v":498.3276428377723,"d":"498.3"}},{"$f":"Fin!T142","v":{"v":526.3738568337121,"d":"526.4"}},{"$f":"Fin!U142","v":{"v":554.2770807948108,"d":"554.3"}},{"$f":"Fin!V142","v":{"v":569.9338221537375,"d":"569.9"}},{"$f":"Fin!W142","v":{"v":604.5273220136625,"d":"604.5"}},{"$f":"Fin!X142","v":{"v":635.5375797194772,"d":"635.5"}},{"$f":"Fin!Y142","v":{"v":649.1504118086057,"d":"649.2"}},{"$f":"Fin!Z142","v":{"v":681.220186496836,"d":"681.2"}},{"$f":"Fin!AA142","v":{"v":682.8760835049142,"d":"682.9"}},{"$f":"Fin!AB142","v":{"v":716.2001554887343,"d":"716.2"}},{"$f":"Fin!AC142","v":{"v":735.0432909770891,"d":"735.0"}},{"$f":"Fin!AD142","v":{"v":757.8795971556275,"d":"757.9"}},{"$f":"Fin!AE142","v":{"v":767.6917427292947,"d":"767.7"}},{"$f":"Fin!AF142","v":{"v":793.5598573905975,"d":"793.6"}},{"$f":"Fin!AG142","v":{"v":807.3466573420474,"d":"807.3"}},{"$f":"Fin!AH142","v":{"v":832.4291817396686,"d":"832.4"}},{"$f":"Fin!AI142","v":{"v":840.449707024736,"d":"840.4"}},{"$f":"Fin!AJ142","v":{"v":848.5600954820733,"d":"848.6"}},{"$f":"Fin!AK142","v":{"v":811.0910736352004,"d":"811.1"}},{"$f":"Fin!AL142","v":{"v":817.1503569401964,"d":"817.2"}},{"$f":"Fin!AM142","v":{"v":817.8764889603945,"d":"817.9"}},{"$f":"Fin!AN142","v":{"v":804.3304889603944,"d":"804.3"}},{"$f":"Fin!AO142","v":{"v":816.8304889603944,"d":"816.8"}},{"$f":"Fin!AP142","v":{"v":805.5204889603945,"d":"805.5"}},{"$f":"Fin!AQ142","v":{"v":813.8604889603945,"d":"813.9"}},{"$f":"Fin!AR142","v":{"v":810.6804889603944,"d":"810.7"}},{"$f":"Fin!AS142","v":{"v":795.7904889603944,"d":"795.8"}},{"$f":"Fin!AT142","v":{"v":815.7904889603944,"d":"815.8"}},{"$f":"Fin!AU142","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"Fin!AV142","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"Fin!AW142","v":{"v":799.7617436391043,"d":"799.8"}},{"$f":"Fin!AX142","v":{"v":791.8037436391044,"d":"791.8"}},{"$f":"Fin!AY142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!AZ142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!BA142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!BB142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!BC142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!BD142","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"Fin!BE142","v":{"v":971.6534858126752,"d":"971.7"}},{"$f":"Fin!BF142","v":{"v":998.1777176666062,"d":"998.2"}},{"$f":"Fin!BG142","v":{"v":1027.3684298508238,"d":"1,027.4"}},{"$f":"Fin!BH142","v":{"v":1056.699403023594,"d":"1,056.7"}},{"$f":"Fin!BI142","v":{"v":1087.5565912640818,"d":"1,087.6"}},{"$f":"Fin!BJ142","v":{"v":1117.115107330166,"d":"1,117.1"}},{"$f":"Fin!BK142","v":{"v":824.1374217539368,"d":"824.1"}},{"$f":"Fin!BL142","v":{"v":848.1928901714093,"d":"848.2"}},{"$f":"Fin!BM142","v":{"v":873.5140562006287,"d":"873.5"}},{"$f":"Fin!BN142","v":{"v":897.7623306843236,"d":"897.8"}},{"$f":"Fin!BO142","v":{"v":924.451613180973,"d":"924.5"}},{"$f":"Fin!BP142","v":{"v":951.2951604823409,"d":"951.3"}},{"$f":"Fin!BQ142","v":{"v":979.5501249423007,"d":"979.6"}},{"$f":"Fin!BR142","v":{"v":1006.581561756424,"d":"1,006.6"}},{"$f":"Fin!BS142","v":{"v":1036.3468235562875,"d":"1,036.3"}},{"$f":"Fin!BT142","v":{"v":1066.2693984164866,"d":"1,066.3"}},{"$f":"Fin!BU142","v":{"v":1097.7645485240769,"d":"1,097.8"}},{"$f":"Fin!BV142","v":{"v":1127.8633332758775,"d":"1,127.9"}},{"$f":"Fin!BW142","v":{"v":1161.0224673253274,"d":"1,161.0"}},{"$f":"Fin!BX142","v":{"v":1194.3388705013547,"d":"1,194.3"}},{"$f":"Fin!BY142","v":{"v":1229.4057282380957,"d":"1,229.4"}},{"$f":"Fin!BZ142","v":{"v":1262.8776698419706,"d":"1,262.9"}},{"$f":"Fin!CA142","v":{"v":1299.7737213854496,"d":"1,299.8"}},{"$f":"Fin!CB142","v":{"v":1336.8227482811258,"d":"1,336.8"}},{"$f":"Fin!CC142","v":{"v":1375.8181433515786,"d":"1,375.8"}},{"$f":"Fin!CD142","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"$f":"Fin!CE142","v":{"v":1453.9913182476917,"d":"1,454.0"}},{"$f":"Fin!CF142","v":{"v":1495.1352336669859,"d":"1,495.1"}},{"$f":"Fin!CG142","v":{"v":1150.4252310324005,"d":"1,150.4"}},{"$f":"Fin!CH142","v":{"v":0,"d":"0.0"}},{"$f":"Fin!CI142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CJ142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CK142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CL142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CM142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CN142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CO142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CP142","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"Fin!CQ142","v":{"v":3.183231456205249e-13,"d":"0.0"}}]
[null,"O&M Reserve Fund",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"O127","v":91.7},{"v":90,"d":"90.0"},{"$f":"Q127","v":{"v":100.7198862235899,"d":"100.7"}},{"$f":"R127","v":{"v":104.08502539977424,"d":"104.1"}},{"$f":"S127","v":{"v":109.6970690774068,"d":"109.7"}},{"$f":"T127","v":{"v":115.89700771502197,"d":"115.9"}},{"$f":"U127","v":{"v":122.18265437475105,"d":"122.2"}},{"$f":"V127","v":{"v":128.91445788975838,"d":"128.9"}},{"$f":"W127","v":{"v":135.472903540372,"d":"135.5"}},{"$f":"X127","v":{"v":142.80469423935025,"d":"142.8"}},{"$f":"Y127","v":{"v":149.97644085337078,"d":"150.0"}},{"$f":"Z127","v":{"v":157.419387688236,"d":"157.4"}},{"$f":"AA127","v":{"v":166.191542788074,"d":"166.2"}},{"$f":"AB127","v":{"v":175.23351128816236,"d":"175.2"}},{"$f":"AC127","v":{"v":183.3825860832581,"d":"183.4"}},{"$f":"AD127","v":{"v":190.96734978771298,"d":"191.0"}},{"$f":"AE127","v":{"v":198.96876847421828,"d":"199.0"}},{"$f":"AF127","v":{"v":206.91860930615175,"d":"206.9"}},{"$f":"AG127","v":{"v":216.8050550069839,"d":"216.8"}},{"$f":"AH127","v":{"v":226.1977224961467,"d":"226.2"}},{"$f":"AI127","v":{"v":235.9837430942759,"d":"236.0"}},{"$f":"AJ127","v":{"v":247.1960314574011,"d":"247.2"}},{"$f":"AK127","v":{"v":261.5431739392797,"d":"261.5"}},{"$f":"AL127","v":{"v":273.0470554186822,"d":"273.0"}},{"$f":"AM127","v":{"v":284.4486821290393,"d":"284.4"}},{"$f":"AN127","v":{"v":295.81591355089404,"d":"295.8"}},{"$f":"AO127","v":{"v":306.72735272602966,"d":"306.7"}},{"$f":"AP127","v":{"v":319.3758685979419,"d":"319.4"}},{"$f":"AQ127","v":{"v":331.8043469309611,"d":"331.8"}},{"$f":"AR127","v":{"v":344.9584879638634,"d":"345.0"}},{"$f":"AS127","v":{"v":358.85960799285556,"d":"358.9"}},{"$f":"AT127","v":{"v":372.06116550478566,"d":"372.1"}},{"$f":"AU127","v":{"v":387.8881022660742,"d":"387.9"}},{"$f":"AV127","v":{"v":403.45483660141724,"d":"403.5"}},{"$f":"AW127","v":{"v":416.3251591976174,"d":"416.3"}},{"$f":"AX127","v":{"v":430.32064816873026,"d":"430.3"}},{"$f":"AY127","v":{"v":444.85730359782417,"d":"444.9"}},{"$f":"AZ127","v":{"v":464.56387799685047,"d":"464.6"}},{"$f":"BA127","v":{"v":481.7281429653126,"d":"481.7"}},{"$f":"BB127","v":{"v":497.260282095461,"d":"497.3"}},{"$f":"BC127","v":{"v":513.3550636023999,"d":"513.4"}},{"$f":"BD127","v":{"v":530.0060052043514,"d":"530.0"}},{"$f":"BE127","v":{"v":545.7806221006349,"d":"545.8"}},{"$f":"BF127","v":{"v":563.9339882811596,"d":"563.9"}},{"$f":"BG127","v":{"v":582.8007786578645,"d":"582.8"}},{"$f":"BH127","v":{"v":602.2538982549127,"d":"602.3"}},{"$f":"BI127","v":{"v":622.347373174139,"d":"622.3"}},{"$f":"BJ127","v":{"v":642.990903510991,"d":"643.0"}},{"$f":"BK127","v":{"v":663.7562244252389,"d":"663.8"}},{"$f":"BL127","v":{"v":685.0292381806073,"d":"685.0"}},{"$f":"BM127","v":{"v":707.0666151284116,"d":"707.1"}},{"$f":"BN127","v":{"v":729.772368295587,"d":"729.8"}},{"$f":"BO127","v":{"v":753.2911254751219,"d":"753.3"}},{"$f":"BP127","v":{"v":777.6151357962542,"d":"777.6"}},{"$f":"BQ127","v":{"v":802.818482966395,"d":"802.8"}},{"$f":"BR127","v":{"v":828.7931050696232,"d":"828.8"}},{"$f":"BS127","v":{"v":855.7027786016755,"d":"855.7"}},{"$f":"BT127","v":{"v":883.5396850802839,"d":"883.5"}},{"$f":"BU127","v":{"v":912.3882269712556,"d":"912.4"}},{"$f":"BV127","v":{"v":942.1286242462031,"d":"942.1"}},{"$f":"BW127","v":{"v":972.9534252091986,"d":"973.0"}},{"$f":"BX127","v":{"v":1004.855503590648,"d":"1,004.9"}},{"$f":"BY127","v":{"v":1037.9316910573755,"d":"1,037.9"}},{"$f":"BZ127","v":{"v":1072.0489167875676,"d":"1,072.0"}},{"$f":"CA127","v":{"v":1107.4181677339138,"d":"1,107.4"}},{"$f":"CB127","v":{"v":1144.029398295693,"d":"1,144.0"}},{"$f":"CC127","v":{"v":1181.9929544329848,"d":"1,182.0"}},{"$f":"CD127","v":{"v":1221.1602839516356,"d":"1,221.2"}},{"$f":"CE127","v":{"v":1261.7704392742282,"d":"1,261.8"}},{"$f":"CF127","v":{"v":1303.8174891575322,"d":"1,303.8"}},{"$f":"CG127","v":{"v":1346.3519398117307,"d":"1,346.4"}},{"$f":"CH127","v":{"v":1387.6236912631716,"d":"1,387.6"}},{"$f":"CI127","v":{"v":1429.3857172306552,"d":"1,429.4"}},{"$f":"CJ127","v":{"v":1471.9293284596786,"d":"1,471.9"}},{"$f":"CK127","v":{"v":1515.3209231319834,"d":"1,515.3"}},{"$f":"CL127","v":{"v":1559.0208637830308,"d":"1,559.0"}},{"$f":"CM127","v":{"v":1603.2018103857254,"d":"1,603.2"}},{"$f":"CN127","v":{"v":1647.7202212445154,"d":"1,647.7"}},{"$f":"CO127","v":{"v":1692.5859383154236,"d":"1,692.6"}},{"$f":"CP127","v":{"v":1741.7314813268267,"d":"1,741.7"}},{"$f":"CQ127","v":{"v":1741.7314813268267,"d":"1,741.7"}}]
[null,"R&R Reserve Fund",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"O111","v":{"v":68,"d":"68.0"}},{"v":68,"d":"68.0"},{"$f":"Q111","v":{"v":83.39784359386138,"d":"83.4"}},{"$f":"R111","v":{"v":81.12094473488057,"d":"81.1"}},{"$f":"S111","v":{"v":85.13474809613567,"d":"85.1"}},{"$f":"T111","v":{"v":89.347151430252,"d":"89.3"}},{"$f":"U111","v":{"v":91.91844735182092,"d":"91.9"}},{"$f":"V111","v":{"v":92.81857293065752,"d":"92.8"}},{"$f":"W111","v":{"v":92.01456383367275,"d":"92.0"}},{"$f":"X111","v":{"v":89.47044985893481,"d":"89.5"}},{"$f":"Y111","v":{"v":86.99667818270692,"d":"87.0"}},{"$f":"Z111","v":{"v":85.44640484458698,"d":"85.4"}},{"$f":"AA111","v":{"v":84.8055342016081,"d":"84.8"}},{"$f":"AB111","v":{"v":85.06051334393683,"d":"85.1"}},{"$f":"AC111","v":{"v":86.19831913544817,"d":"86.2"}},{"$f":"AD111","v":{"v":87.35134470366086,"d":"87.4"}},{"$f":"AE111","v":{"v":89.07553970278224,"d":"89.1"}},{"$f":"AF111","v":{"v":91.39984371670535,"d":"91.4"}},{"$f":"AG111","v":{"v":94.35439975189679,"d":"94.4"}},{"$f":"AH111","v":{"v":97.97060162073957,"d":"98.0"}},{"$f":"AI111","v":{"v":101.72539708978125,"d":"101.7"}},{"$f":"AJ111","v":{"v":104.64747273127435,"d":"104.6"}},{"$f":"AK111","v":{"v":106.70296294035023,"d":"106.7"}},{"$f":"AL111","v":{"v":107.85670029036825,"d":"107.9"}},{"$f":"AM111","v":{"v":108.07216563185139,"d":"108.1"}},{"$f":"AN111","v":{"v":108.28806140846982,"d":"108.3"}},{"$f":"AO111","v":{"v":108.99320692585283,"d":"109.0"}},{"$f":"AP111","v":{"v":110.19835592717388,"d":"110.2"}},{"$f":"AQ111","v":{"v":111.91447916573854,"d":"111.9"}},{"$f":"AR111","v":{"v":114.15276874905331,"d":"114.2"}},{"$f":"AS111","v":{"v":116.43582412403438,"d":"116.4"}},{"$f":"AT111","v":{"v":118.76454060651508,"d":"118.8"}},{"$f":"AU111","v":{"v":121.13983141864537,"d":"121.1"}},{"$f":"AV111","v":{"v":123.56262804701828,"d":"123.6"}},{"$f":"AW111","v":{"v":126.03388060795865,"d":"126.0"}},{"$f":"AX111","v":{"v":128.55455822011783,"d":"128.6"}},{"$f":"AY111","v":{"v":131.1256493845202,"d":"131.1"}},{"$f":"AZ111","v":{"v":133.7481623722106,"d":"133.7"}},{"$f":"BA111","v":{"v":136.4231256196548,"d":"136.4"}},{"$f":"BB111","v":{"v":139.15158813204792,"d":"139.2"}},{"$f":"BC111","v":{"v":141.9346198946889,"d":"141.9"}},{"$f":"BD111","v":{"v":144.7733122925827,"d":"144.8"}},{"$f":"BE111","v":{"v":147.66877853843434,"d":"147.7"}},{"$f":"BF111","v":{"v":150.62215410920302,"d":"150.6"}},{"$f":"BG111","v":{"v":153.63459719138706,"d":"153.6"}},{"$f":"BH111","v":{"v":156.7072891352148,"d":"156.7"}},{"$f":"BI111","v":{"v":159.84143491791912,"d":"159.8"}},{"$f":"BJ111","v":{"v":163.0382636162775,"d":"163.0"}},{"$f":"BK111","v":{"v":166.29902888860306,"d":"166.3"}},{"$f":"BL111","v":{"v":169.62500946637513,"d":"169.6"}},{"$f":"BM111","v":{"v":173.0175096557026,"d":"173.0"}},{"$f":"BN111","v":{"v":176.4778598488167,"d":"176.5"}},{"$f":"BO111","v":{"v":180.00741704579303,"d":"180.0"}},{"$f":"BP111","v":{"v":183.60756538670887,"d":"183.6"}},{"$f":"BQ111","v":{"v":187.27971669444304,"d":"187.3"}},{"$f":"BR111","v":{"v":191.02531102833194,"d":"191.0"}},{"$f":"BS111","v":{"v":194.84581724889858,"d":"194.8"}},{"$f":"BT111","v":{"v":198.74273359387652,"d":"198.7"}},{"$f":"BU111","v":{"v":202.71758826575405,"d":"202.7"}},{"$f":"BV111","v":{"v":206.77194003106914,"d":"206.8"}},{"$f":"BW111","v":{"v":210.9073788316905,"d":"210.9"}},{"$f":"BX111","v":{"v":215.12552640832433,"d":"215.1"}},{"$f":"BY111","v":{"v":219.42803693649083,"d":"219.4"}},{"$f":"BZ111","v":{"v":223.81659767522063,"d":"223.8"}},{"$f":"CA111","v":{"v":228.29292962872503,"d":"228.3"}},{"$f":"CB111","v":{"v":232.85878822129956,"d":"232.9"}},{"$f":"CC111","v":{"v":237.51596398572556,"d":"237.5"}},{"$f":"CD111","v":{"v":242.2662832654401,"d":"242.3"}},{"$f":"CE111","v":{"v":247.1116089307489,"d":"247.1"}},{"$f":"CF111","v":{"v":252.05384110936393,"d":"252.1"}},{"$f":"CG111","v":{"v":257.0949179315512,"d":"257.1"}},{"$f":"CH111","v":{"v":262.2368162901823,"d":"262.2"}},{"$f":"CI111","v":{"v":267.4815526159859,"d":"267.5"}},{"$f":"CJ111","v":{"v":272.8311836683056,"d":"272.8"}},{"$f":"CK111","v":{"v":278.28780734167174,"d":"278.3"}},{"$f":"CL111","v":{"v":283.8535634885052,"d":"283.9"}},{"$f":"CM111","v":{"v":289.53063475827526,"d":"289.5"}},{"$f":"CN111","v":{"v":295.3212474534408,"d":"295.3"}},{"$f":"CO111","v":{"v":223.66929815272107,"d":"223.7"}},{"$f":"CP111","v":{"v":150.58430986598697,"d":"150.6"}},{"$f":"CQ111","v":{"v":76.03762181351817,"d":"76.0"}}]
[null,"Total",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"SUM(P156:P162)","v":{"v":1432.6651456031216,"d":"1,432.7"}},{"v":1268.547067654226,"d":"1,268.5"},{"$f":"SUM(R156:R162)","v":{"v":1122.1160095044604,"d":"1,122.1"}},{"v":986.3712681635675,"d":"986.4"},{"v":842.1708284880729,"d":"842.2"},{"v":879.5680159789862,"d":"879.6"},{"v":936.8934114841517,"d":"936.9"},{"v":1013.0152119340662,"d":"1,013.0"},{"v":1110.692454151074,"d":"1,110.7"},{"v":1192.2274600619742,"d":"1,192.2"},{"v":1162.373425565212,"d":"1,162.4"},{"v":1163.3688457487526,"d":"1,163.4"},{"v":1196.0247437443186,"d":"1,196.0"},{"v":1272.7122389240394,"d":"1,272.7"},{"v":1394.067022147971,"d":"1,394.1"},{"v":1393.5235298730008,"d":"1,393.5"},{"v":1417.195393606969,"d":"1,417.2"},{"v":1467.5109267527866,"d":"1,467.5"},{"v":1541.950908470476,"d":"1,542.0"},{"v":1659.9286887550536,"d":"1,659.9"},{"v":1615.2246998562998,"d":"1,615.2"},{"v":1600.3773192278295,"d":"1,600.4"},{"v":1630.9728081205747,"d":"1,631.0"},{"v":1741.0708460526102,"d":"1,741.1"},{"v":1898.2665547882984,"d":"1,898.3"},{"v":1940.1175111441103,"d":"1,940.1"},{"v":1987.6732645669363,"d":"1,987.7"},{"v":2030.651694691901,"d":"2,030.7"},{"v":2083.2375043364023,"d":"2,083.2"},{"v":2137.3745598935147,"d":"2,137.4"},{"v":2190.063449175545,"d":"2,190.1"},{"v":2244.7351991948535,"d":"2,244.7"},{"v":2287.829593376885,"d":"2,287.8"},{"v":2342.004522533184,"d":"2,342.0"},{"v":2397.8322614972567,"d":"2,397.8"},{"v":2454.7179533403687,"d":"2,454.7"},{"v":2426.854001182499,"d":"2,426.9"},{"v":2491.06812938615,"d":"2,491.1"},{"v":2536.4939127069015,"d":"2,536.5"},{"v":2574.3316382740313,"d":"2,574.3"},{"v":2667.336057389444,"d":"2,667.3"},{"v":2818.815234156012,"d":"2,818.8"},{"v":3032.209052112588,"d":"3,032.2"},{"v":3129.889512281522,"d":"3,129.9"},{"v":3264.895522795904,"d":"3,264.9"},{"v":3342.470979320767,"d":"3,342.5"},{"v":3357.95680361586,"d":"3,358.0"},{"v":3305.199693009706,"d":"3,305.2"},{"v":3179.799453311713,"d":"3,179.8"},{"v":3301.0225935328776,"d":"3,301.0"},{"v":3427.7381108579593,"d":"3,427.7"},{"v":3559.745090458786,"d":"3,559.7"},{"v":3698.3649225457107,"d":"3,698.4"},{"v":3842.0520450984627,"d":"3,842.1"},{"v":3991.5150011041055,"d":"3,991.5"},{"v":4145.849787868444,"d":"4,145.8"},{"v":4306.445827352954,"d":"4,306.4"},{"v":4471.457327528868,"d":"4,471.5"},{"v":4641.571338218885,"d":"4,641.6"},{"v":4816.359686831373,"d":"4,816.4"},{"v":5002.563903641776,"d":"5,002.6"},{"v":5198.411267481914,"d":"5,198.4"},{"v":5404.996260546888,"d":"5,405.0"},{"v":5622.17194455173,"d":"5,622.2"},{"v":5851.970819784867,"d":"5,852.0"},{"v":6089.706621302724,"d":"6,089.7"},{"$f":"SUM(CD156:CD162)","v":{"v":6336.352039067932,"d":"6,336.4"}},{"v":6591.466830720509,"d":"6,591.5"},{"v":6857.050594560488,"d":"6,857.1"},{"v":7130.475283471014,"d":"7,130.5"},{"v":7098.405685154083,"d":"7,098.4"},{"v":7117.504843366778,"d":"7,117.5"},{"v":7974.214126291904,"d":"7,974.2"},{"v":8507.541772566703,"d":"8,507.5"},{"v":8680.148637169801,"d":"8,680.1"},{"v":8241.077097145735,"d":"8,241.1"},{"v":7112.712339868903,"d":"7,112.7"},{"v":5211.649126621853,"d":"5,211.6"},{"v":2446.8378150132867,"d":"2,446.8"},{"v":1962.315791192814,"d":"1,962.3"},{"v":1887.7691031403451,"d":"1,887.8"}]
[]
[null,"Interest Income"]
[]
[null,"Final Interest Income - copy",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P167:CS167)","v":{"v":5305.393816328187,"d":"5,305"}},null,null,{"v":20.25,"d":"20.3"},{"$f":"Q163*Fin!Q154","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"R163*Fin!R154","v":{"v":22.44232019008921,"d":"22.4"}},{"$f":"S163*Fin!S154","v":{"v":19.72742536327135,"d":"19.7"}},{"$f":"T163*Fin!T154","v":{"v":16.84341656976146,"d":"16.8"}},{"$f":"U163*Fin!U154","v":{"v":17.591360319579724,"d":"17.6"}},{"$f":"V163*Fin!V154","v":{"v":18.737868229683034,"d":"18.7"}},{"$f":"W163*Fin!W154","v":{"v":20.260304238681325,"d":"20.3"}},{"$f":"X163*Fin!X154","v":{"v":22.21384908302148,"d":"22.2"}},{"$f":"Y163*Fin!Y154","v":{"v":23.844549201239484,"d":"23.8"}},{"$f":"Z163*Fin!Z154","v":{"v":23.24746851130424,"d":"23.2"}},{"$f":"AA163*Fin!AA154","v":{"v":23.267376914975053,"d":"23.3"}},{"$f":"AB163*Fin!AB154","v":{"v":23.920494874886373,"d":"23.9"}},{"$f":"AC163*Fin!AC154","v":{"v":25.45424477848079,"d":"25.5"}},{"$f":"AD163*Fin!AD154","v":{"v":27.881340442959424,"d":"27.9"}},{"$f":"AE163*Fin!AE154","v":{"v":27.870470597460017,"d":"27.9"}},{"$f":"AF163*Fin!AF154","v":{"v":28.34390787213938,"d":"28.3"}},{"$f":"AG163*Fin!AG154","v":{"v":29.350218535055735,"d":"29.4"}},{"$f":"AH163*Fin!AH154","v":{"v":30.83901816940952,"d":"30.8"}},{"$f":"AI163*Fin!AI154","v":{"v":33.198573775101075,"d":"33.2"}},{"$f":"AJ163*Fin!AJ154","v":{"v":32.304493997125995,"d":"32.3"}},{"$f":"AK163*Fin!AK154","v":{"v":32.00754638455659,"d":"32.0"}},{"$f":"AL163*Fin!AL154","v":{"v":32.619456162411495,"d":"32.6"}},{"$f":"AM163*Fin!AM154","v":{"v":34.821416921052204,"d":"34.8"}},{"$f":"AN163*Fin!AN154","v":{"v":37.96533109576597,"d":"38.0"}},{"$f":"AO163*Fin!AO154","v":{"v":38.802350222882204,"d":"38.8"}},{"$f":"AP163*Fin!AP154","v":{"v":39.75346529133873,"d":"39.8"}},{"$f":"AQ163*Fin!AQ154","v":{"v":40.61303389383802,"d":"40.6"}},{"$f":"AR163*Fin!AR154","v":{"v":41.66475008672805,"d":"41.7"}},{"$f":"AS163*Fin!AS154","v":{"v":42.747491197870296,"d":"42.7"}},{"$f":"AT163*Fin!AT154","v":{"v":43.8012689835109,"d":"43.8"}},{"$f":"AU163*Fin!AU154","v":{"v":44.894703983897074,"d":"44.9"}},{"$f":"AV163*Fin!AV154","v":{"v":45.7565918675377,"d":"45.8"}},{"$f":"AW163*Fin!AW154","v":{"v":46.84009045066369,"d":"46.8"}},{"$f":"AX163*Fin!AX154","v":{"v":47.95664522994514,"d":"48.0"}},{"$f":"AY163*Fin!AY154","v":{"v":49.09435906680738,"d":"49.1"}},{"$f":"AZ163*Fin!AZ154","v":{"v":48.53708002364998,"d":"48.5"}},{"$f":"BA163*Fin!BA154","v":{"v":49.821362587723,"d":"49.8"}},{"$f":"BB163*Fin!BB154","v":{"v":50.72987825413803,"d":"50.7"}},{"$f":"BC163*Fin!BC154","v":{"v":51.48663276548063,"d":"51.5"}},{"$f":"BD163*Fin!BD154","v":{"v":53.34672114778888,"d":"53.3"}},{"$f":"BE163*Fin!BE154","v":{"v":56.376304683120246,"d":"56.4"}},{"$f":"BF163*Fin!BF154","v":{"v":60.64418104225176,"d":"60.6"}},{"$f":"BG163*Fin!BG154","v":{"v":62.59779024563044,"d":"62.6"}},{"$f":"BH163*Fin!BH154","v":{"v":65.29791045591809,"d":"65.3"}},{"$f":"BI163*Fin!BI154","v":{"v":66.84941958641534,"d":"66.8"}},{"$f":"BJ163*Fin!BJ154","v":{"v":67.1591360723172,"d":"67.2"}},{"$f":"BK163*Fin!BK154","v":{"v":66.10399386019412,"d":"66.1"}},{"$f":"BL163*Fin!BL154","v":{"v":63.59598906623426,"d":"63.6"}},{"$f":"BM163*Fin!BM154","v":{"v":66.02045187065755,"d":"66.0"}},{"$f":"BN163*Fin!BN154","v":{"v":68.5547622171592,"d":"68.6"}},{"$f":"BO163*Fin!BO154","v":{"v":71.19490180917572,"d":"71.2"}},{"$f":"BP163*Fin!BP154","v":{"v":73.96729845091421,"d":"74.0"}},{"$f":"BQ163*Fin!BQ154","v":{"v":76.84104090196925,"d":"76.8"}},{"$f":"BR163*Fin!BR154","v":{"v":79.83030002208211,"d":"79.8"}},{"$f":"BS163*Fin!BS154","v":{"v":82.91699575736888,"d":"82.9"}},{"$f":"BT163*Fin!BT154","v":{"v":86.12891654705909,"d":"86.1"}},{"$f":"BU163*Fin!BU154","v":{"v":89.42914655057736,"d":"89.4"}},{"$f":"BV163*Fin!BV154","v":{"v":92.83142676437771,"d":"92.8"}},{"$f":"BW163*Fin!BW154","v":{"v":96.32719373662746,"d":"96.3"}},{"$f":"BX163*Fin!BX154","v":{"v":100.05127807283553,"d":"100.1"}},{"$f":"BY163*Fin!BY154","v":{"v":103.96822534963829,"d":"104.0"}},{"$f":"BZ163*Fin!BZ154","v":{"v":108.09992521093777,"d":"108.1"}},{"$f":"CA163*Fin!CA154","v":{"v":112.4434388910346,"d":"112.4"}},{"$f":"CB163*Fin!CB154","v":{"v":117.03941639569734,"d":"117.0"}},{"$f":"CC163*Fin!CC154","v":{"v":121.79413242605447,"d":"121.8"}},{"$f":"CD163*Fin!CD154","v":{"v":126.72704078135865,"d":"126.7"}},{"$f":"CE163*Fin!CE154","v":{"v":131.82933661441018,"d":"131.8"}},{"$f":"CF163*Fin!CF154","v":{"v":137.14101189120976,"d":"137.1"}},{"$f":"CG163*Fin!CG154","v":{"v":142.6095056694203,"d":"142.6"}},{"$f":"CH163*Fin!CH154","v":{"v":141.96811370308166,"d":"142.0"}},{"$f":"CI163*Fin!CI154","v":{"v":142.35009686733557,"d":"142.4"}},{"$f":"CJ163*Fin!CJ154","v":{"v":159.4842825258381,"d":"159.5"}},{"$f":"CK163*Fin!CK154","v":{"v":170.15083545133407,"d":"170.2"}},{"$f":"CL163*Fin!CL154","v":{"v":173.60297274339604,"d":"173.6"}},{"$f":"CM163*Fin!CM154","v":{"v":164.8215419429147,"d":"164.8"}},{"$f":"CN163*Fin!CN154","v":{"v":142.25424679737804,"d":"142.3"}},{"$f":"CO163*Fin!CO154","v":{"v":104.23298253243706,"d":"104.2"}},{"$f":"CP163*Fin!CP154","v":{"v":48.936756300265735,"d":"48.9"}},{"$f":"CQ163*Fin!CQ154","v":{"v":39.24631582385628,"d":"39.2"}},{"$f":"CR163*Fin!CR154","v":{"v":37.7553820628069,"d":"37.8"}}]
[null,"Final Interest Income - paste",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P168:CS168)","v":{"v":5305.393817936058,"d":"5,305"}},null,null,{"$f":"+Mac!P32","v":{"v":20.25,"d":"20.3"}},{"$f":"+Mac!Q32","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"+Mac!R32","v":{"v":22.44232019008921,"d":"22.4"}},{"$f":"+Mac!S32","v":{"v":19.72742536327135,"d":"19.7"}},{"$f":"+Mac!T32","v":{"v":16.84341656976146,"d":"16.8"}},{"$f":"+Mac!U32","v":{"v":17.591360319579724,"d":"17.6"}},{"$f":"+Mac!V32","v":{"v":18.737868229683034,"d":"18.7"}},{"$f":"+Mac!W32","v":{"v":20.260304238681325,"d":"20.3"}},{"$f":"+Mac!X32","v":{"v":22.21384908302148,"d":"22.2"}},{"$f":"+Mac!Y32","v":{"v":23.844549201239484,"d":"23.8"}},{"$f":"+Mac!Z32","v":{"v":23.247468511304234,"d":"23.2"}},{"$f":"+Mac!AA32","v":{"v":23.267376914975042,"d":"23.3"}},{"$f":"+Mac!AB32","v":{"v":23.920494874886362,"d":"23.9"}},{"$f":"+Mac!AC32","v":{"v":25.45424477848078,"d":"25.5"}},{"$f":"+Mac!AD32","v":{"v":27.881340442959413,"d":"27.9"}},{"$f":"+Mac!AE32","v":{"v":27.87047059746001,"d":"27.9"}},{"$f":"+Mac!AF32","v":{"v":28.34390787213938,"d":"28.3"}},{"$f":"+Mac!AG32","v":{"v":29.350218535055735,"d":"29.4"}},{"$f":"+Mac!AH32","v":{"v":30.83901816940952,"d":"30.8"}},{"$f":"+Mac!AI32","v":{"v":33.19857377510109,"d":"33.2"}},{"$f":"+Mac!AJ32","v":{"v":32.30449399712601,"d":"32.3"}},{"$f":"+Mac!AK32","v":{"v":32.0075463845566,"d":"32.0"}},{"$f":"+Mac!AL32","v":{"v":32.6194561624115,"d":"32.6"}},{"$f":"+Mac!AM32","v":{"v":34.82141692105223,"d":"34.8"}},{"$f":"+Mac!AN32","v":{"v":37.965331095765976,"d":"38.0"}},{"$f":"+Mac!AO32","v":{"v":38.8023502228822,"d":"38.8"}},{"$f":"+Mac!AP32","v":{"v":39.75346529133873,"d":"39.8"}},{"$f":"+Mac!AQ32","v":{"v":40.61303389383801,"d":"40.6"}},{"$f":"+Mac!AR32","v":{"v":41.66475008672802,"d":"41.7"}},{"$f":"+Mac!AS32","v":{"v":42.74749119787024,"d":"42.7"}},{"$f":"+Mac!AT32","v":{"v":43.80126898351081,"d":"43.8"}},{"$f":"+Mac!AU32","v":{"v":44.894703983896925,"d":"44.9"}},{"$f":"+Mac!AV32","v":{"v":45.7565918675375,"d":"45.8"}},{"$f":"+Mac!AW32","v":{"v":46.84009045066346,"d":"46.8"}},{"$f":"+Mac!AX32","v":{"v":47.95664522994492,"d":"48.0"}},{"$f":"+Mac!AY32","v":{"v":49.09435906680719,"d":"49.1"}},{"$f":"+Mac!AZ32","v":{"v":48.53708002364998,"d":"48.5"}},{"$f":"+Mac!BA32","v":{"v":49.82136258772335,"d":"49.8"}},{"$f":"+Mac!BB32","v":{"v":50.72987825413915,"d":"50.7"}},{"$f":"+Mac!BC32","v":{"v":51.48663276548313,"d":"51.5"}},{"$f":"+Mac!BD32","v":{"v":53.34672114779372,"d":"53.3"}},{"$f":"+Mac!BE32","v":{"v":56.37630468312886,"d":"56.4"}},{"$f":"+Mac!BF32","v":{"v":60.64418104226627,"d":"60.6"}},{"$f":"+Mac!BG32","v":{"v":62.59779024565392,"d":"62.6"}},{"$f":"+Mac!BH32","v":{"v":65.29791045595489,"d":"65.3"}},{"$f":"+Mac!BI32","v":{"v":66.8494195864717,"d":"66.8"}},{"$f":"+Mac!BJ32","v":{"v":67.15913607240154,"d":"67.2"}},{"$f":"+Mac!BK32","v":{"v":66.10399386031808,"d":"66.1"}},{"$f":"+Mac!BL32","v":{"v":63.59598906641348,"d":"63.6"}},{"$f":"+Mac!BM32","v":{"v":66.02045187091292,"d":"66.0"}},{"$f":"+Mac!BN32","v":{"v":68.55476221751833,"d":"68.6"}},{"$f":"+Mac!BO32","v":{"v":71.19490180967485,"d":"71.2"}},{"$f":"+Mac!BP32","v":{"v":73.96729845160039,"d":"74.0"}},{"$f":"+Mac!BQ32","v":{"v":76.84104090290315,"d":"76.8"}},{"$f":"+Mac!BR32","v":{"v":79.83030002334142,"d":"79.8"}},{"$f":"+Mac!BS32","v":{"v":82.91699575905241,"d":"82.9"}},{"$f":"+Mac!BT32","v":{"v":86.12891654929179,"d":"86.1"}},{"$f":"+Mac!BU32","v":{"v":89.4291465535162,"d":"89.4"}},{"$f":"+Mac!BV32","v":{"v":92.83142676821868,"d":"92.8"}},{"$f":"+Mac!BW32","v":{"v":96.32719374161418,"d":"96.3"}},{"$f":"+Mac!BX32","v":{"v":100.051278079269,"d":"100.1"}},{"$f":"+Mac!BY32","v":{"v":103.96822535788894,"d":"104.0"}},{"$f":"+Mac!BZ32","v":{"v":108.09992522145909,"d":"108.1"}},{"$f":"+Mac!CA32","v":{"v":112.44343890437946,"d":"112.4"}},{"$f":"+Mac!CB32","v":{"v":117.03941641253684,"d":"117.0"}},{"$f":"+Mac!CC32","v":{"v":121.79413244720014,"d":"121.8"}},{"$f":"+Mac!CD32","v":{"v":126.72704080778789,"d":"126.7"}},{"$f":"+Mac!CE32","v":{"v":131.82933664729586,"d":"131.8"}},{"$f":"+Mac!CF32","v":{"v":137.14101193195435,"d":"137.1"}},{"$f":"+Mac!CG32","v":{"v":142.60950571969516,"d":"142.6"}},{"$f":"+Mac!CH32","v":{"v":141.96811376487202,"d":"142.0"}},{"$f":"+Mac!CI32","v":{"v":142.3500969429921,"d":"142.4"}},{"$f":"+Mac!CJ32","v":{"v":159.4842826181358,"d":"159.5"}},{"$f":"+Mac!CK32","v":{"v":170.15083556353915,"d":"170.2"}},{"$f":"+Mac!CL32","v":{"v":173.60297287934213,"d":"173.6"}},{"$f":"+Mac!CM32","v":{"v":164.82154210708947,"d":"164.8"}},{"$f":"+Mac!CN32","v":{"v":142.25424699502065,"d":"142.3"}},{"$f":"+Mac!CO32","v":{"v":104.23298276964863,"d":"104.2"}},{"$f":"+Mac!CP32","v":{"v":48.93675658413375,"d":"48.9"}},{"$f":"+Mac!CQ32","v":{"v":39.24631582385628,"d":"39.2"}},{"$f":"+Mac!CR32","v":{"v":37.7553820628069,"d":"37.8"}}]
[]
[null,"DSCR"]
[]
[null,"Total Revenues",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+Acc!P19","v":{"v":1358.2087894465872,"d":"1,358.2"}},{"$f":"+Acc!Q19","v":{"v":1433.5568787397037,"d":"1,433.6"}},{"$f":"+Acc!R19","v":{"v":1501.465709196601,"d":"1,501.5"}},{"$f":"+Acc!S19","v":{"v":1571.9804217962096,"d":"1,572.0"}},{"$f":"+Acc!T19","v":{"v":1665.099692835502,"d":"1,665.1"}},{"$f":"+Acc!U19","v":{"v":1764.5350528892106,"d":"1,764.5"}},{"$f":"+Acc!V19","v":{"v":1870.0597898351668,"d":"1,870.1"}},{"$f":"+Acc!W19","v":{"v":1981.6787661467574,"d":"1,981.7"}},{"$f":"+Acc!X19","v":{"v":2100.082007151935,"d":"2,100.1"}},{"$f":"+Acc!Y19","v":{"v":2214.6571482378968,"d":"2,214.7"}},{"$f":"+Acc!Z19","v":{"v":2335.1951890709415,"d":"2,335.2"}},{"$f":"+Acc!AA19","v":{"v":2462.016955951342,"d":"2,462.0"}},{"$f":"+Acc!AB19","v":{"v":2595.8896838444007,"d":"2,595.9"}},{"$f":"+Acc!AC19","v":{"v":2737.072807140932,"d":"2,737.1"}},{"$f":"+Acc!AD19","v":{"v":2851.658934808567,"d":"2,851.7"}},{"$f":"+Acc!AE19","v":{"v":2969.260056948025,"d":"2,969.3"}},{"$f":"+Acc!AF19","v":{"v":3091.825573446373,"d":"3,091.8"}},{"$f":"+Acc!AG19","v":{"v":3219.465225689076,"d":"3,219.5"}},{"$f":"+Acc!AH19","v":{"v":3352.5811955067334,"d":"3,352.6"}},{"$f":"+Acc!AI19","v":{"v":3486.5993454144755,"d":"3,486.6"}},{"$f":"+Acc!AJ19","v":{"v":3626.0002181856166,"d":"3,626.0"}},{"$f":"+Acc!AK19","v":{"v":3770.9851975952897,"d":"3,771.0"}},{"$f":"+Acc!AL19","v":{"v":3922.0071456491887,"d":"3,922.0"}},{"$f":"+Acc!AM19","v":{"v":4078.619802442783,"d":"4,078.6"}},{"$f":"+Acc!AN19","v":{"v":4221.984774231461,"d":"4,222.0"}},{"$f":"+Acc!AO19","v":{"v":4369.566721456413,"d":"4,369.6"}},{"$f":"+Acc!AP19","v":{"v":4522.5431551084275,"d":"4,522.5"}},{"$f":"+Acc!AQ19","v":{"v":4680.342969223979,"d":"4,680.3"}},{"$f":"+Acc!AR19","v":{"v":4843.915815079437,"d":"4,843.9"}},{"$f":"+Acc!AS19","v":{"v":5020.29106945726,"d":"5,020.3"}},{"$f":"+Acc!AT19","v":{"v":5203.703842191741,"d":"5,203.7"}},{"$f":"+Acc!AU19","v":{"v":5393.219558992864,"d":"5,393.2"}},{"$f":"+Acc!AV19","v":{"v":5589.947366795708,"d":"5,589.9"}},{"$f":"+Acc!AW19","v":{"v":5793.872613923961,"d":"5,793.9"}},{"$f":"+Acc!AX19","v":{"v":5970.377228217702,"d":"5,970.4"}},{"$f":"+Acc!AY19","v":{"v":6150.0627121404095,"d":"6,150.1"}},{"$f":"+Acc!AZ19","v":{"v":6335.436982973624,"d":"6,335.4"}},{"$f":"+Acc!BA19","v":{"v":6526.414124675743,"d":"6,526.4"}},{"$f":"+Acc!BB19","v":{"v":6723.546374735239,"d":"6,723.5"}},{"$f":"+Acc!BC19","v":{"v":6925.841442987355,"d":"6,925.8"}},{"$f":"+Acc!BD19","v":{"v":7134.611124017978,"d":"7,134.6"}},{"$f":"+Acc!BE19","v":{"v":7349.694066883842,"d":"7,349.7"}},{"$f":"+Acc!BF19","v":{"v":7571.709535834605,"d":"7,571.7"}},{"$f":"+Acc!BG19","v":{"v":7799.539702153275,"d":"7,799.5"}},{"$f":"+Acc!BH19","v":{"v":8034.6621318726475,"d":"8,034.7"}},{"$f":"+Acc!BI19","v":{"v":8276.895069135795,"d":"8,276.9"}},{"$f":"+Acc!BJ19","v":{"v":8526.93602991287,"d":"8,526.9"}},{"$f":"+Acc!BK19","v":{"v":8783.525897510037,"d":"8,783.5"}},{"$f":"+Acc!BL19","v":{"v":9048.328964134305,"d":"9,048.3"}},{"$f":"+Acc!BM19","v":{"v":9321.140489347632,"d":"9,321.1"}},{"$f":"+Acc!BN19","v":{"v":9602.74612949317,"d":"9,602.7"}},{"$f":"+Acc!BO19","v":{"v":9891.727622383116,"d":"9,891.7"}},{"$f":"+Acc!BP19","v":{"v":10189.959584352717,"d":"10,190.0"}},{"$f":"+Acc!BQ19","v":{"v":10497.211384388684,"d":"10,497.2"}},{"$f":"+Acc!BR19","v":{"v":10814.367957522925,"d":"10,814.4"}},{"$f":"+Acc!BS19","v":{"v":11139.831781575767,"d":"11,139.8"}},{"$f":"+Acc!BT19","v":{"v":11475.714377259594,"d":"11,475.7"}},{"$f":"+Acc!BU19","v":{"v":11821.755949629756,"d":"11,821.8"}},{"$f":"+Acc!BV19","v":{"v":12178.953258324313,"d":"12,179.0"}},{"$f":"+Acc!BW19","v":{"v":12545.506864441531,"d":"12,545.5"}},{"$f":"+Acc!BX19","v":{"v":12923.795132519263,"d":"12,923.8"}},{"$f":"+Acc!BY19","v":{"v":13313.525416527375,"d":"13,313.5"}},{"$f":"+Acc!BZ19","v":{"v":13715.820432118546,"d":"13,715.8"}},{"$f":"+Acc!CA19","v":{"v":14128.65330340298,"d":"14,128.7"}},{"$f":"+Acc!CB19","v":{"v":14554.702961930167,"d":"14,554.7"}},{"$f":"+Acc!CC19","v":{"v":14993.639757326886,"d":"14,993.6"}},{"$f":"+Acc!CD19","v":{"v":15446.728278531064,"d":"15,446.7"}},{"$f":"+Acc!CE19","v":{"v":15911.68546695137,"d":"15,911.7"}},{"$f":"+Acc!CF19","v":{"v":16391.528806265254,"d":"16,391.5"}},{"$f":"+Acc!CG19","v":{"v":16885.886963478664,"d":"16,885.9"}},{"$f":"+Acc!CH19","v":{"v":17396.184329641434,"d":"17,396.2"}},{"$f":"+Acc!CI19","v":{"v":17919.84928464797,"d":"17,919.8"}},{"$f":"+Acc!CJ19","v":{"v":18460.280649977103,"d":"18,460.3"}},{"$f":"+Acc!CK19","v":{"v":19017.060140352663,"d":"19,017.1"}},{"$f":"+Acc!CL19","v":{"v":19591.792143536102,"d":"19,591.8"}},{"$f":"+Acc!CM19","v":{"v":20181.580006822565,"d":"20,181.6"}},{"$f":"+Acc!CN19","v":{"v":20790.252082422525,"d":"20,790.3"}},{"$f":"+Acc!CO19","v":{"v":21417.337196981265,"d":"21,417.3"}},{"$f":"+Acc!CP19","v":{"v":22064.642481689785,"d":"22,064.6"}},{"$f":"+Acc!CQ19","v":{"v":22728.905170681006,"d":"22,728.9"}},{"$f":"+Acc!CR19","v":{"v":23414.437430459635,"d":"23,414.4"}}]
[null,"Interest Income",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+Acc!P32","v":{"v":20.25,"d":"20.3"}},{"$f":"+Acc!Q32","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"+Acc!R32","v":{"v":22.44232019008921,"d":"22.4"}},{"$f":"+Acc!S32","v":{"v":19.72742536327135,"d":"19.7"}},{"$f":"+Acc!T32","v":{"v":16.84341656976146,"d":"16.8"}},{"$f":"+Acc!U32","v":{"v":17.591360319579724,"d":"17.6"}},{"$f":"+Acc!V32","v":{"v":18.737868229683034,"d":"18.7"}},{"$f":"+Acc!W32","v":{"v":20.260304238681325,"d":"20.3"}},{"$f":"+Acc!X32","v":{"v":22.21384908302148,"d":"22.2"}},{"$f":"+Acc!Y32","v":{"v":23.844549201239484,"d":"23.8"}},{"$f":"+Acc!Z32","v":{"v":23.247468511304234,"d":"23.2"}},{"$f":"+Acc!AA32","v":{"v":23.267376914975042,"d":"23.3"}},{"$f":"+Acc!AB32","v":{"v":23.920494874886362,"d":"23.9"}},{"$f":"+Acc!AC32","v":{"v":25.45424477848078,"d":"25.5"}},{"$f":"+Acc!AD32","v":{"v":27.881340442959413,"d":"27.9"}},{"$f":"+Acc!AE32","v":{"v":27.87047059746001,"d":"27.9"}},{"$f":"+Acc!AF32","v":{"v":28.34390787213938,"d":"28.3"}},{"$f":"+Acc!AG32","v":{"v":29.350218535055735,"d":"29.4"}},{"$f":"+Acc!AH32","v":{"v":30.83901816940952,"d":"30.8"}},{"$f":"+Acc!AI32","v":{"v":33.19857377510109,"d":"33.2"}},{"$f":"+Acc!AJ32","v":{"v":32.30449399712601,"d":"32.3"}},{"$f":"+Acc!AK32","v":{"v":32.0075463845566,"d":"32.0"}},{"$f":"+Acc!AL32","v":{"v":32.6194561624115,"d":"32.6"}},{"$f":"+Acc!AM32","v":{"v":34.82141692105223,"d":"34.8"}},{"$f":"+Acc!AN32","v":{"v":37.965331095765976,"d":"38.0"}},{"$f":"+Acc!AO32","v":{"v":38.8023502228822,"d":"38.8"}},{"$f":"+Acc!AP32","v":{"v":39.75346529133873,"d":"39.8"}},{"$f":"+Acc!AQ32","v":{"v":40.61303389383801,"d":"40.6"}},{"$f":"+Acc!AR32","v":{"v":41.66475008672802,"d":"41.7"}},{"$f":"+Acc!AS32","v":{"v":42.74749119787024,"d":"42.7"}},{"$f":"+Acc!AT32","v":{"v":43.80126898351081,"d":"43.8"}},{"$f":"+Acc!AU32","v":{"v":44.894703983896925,"d":"44.9"}},{"$f":"+Acc!AV32","v":{"v":45.7565918675375,"d":"45.8"}},{"$f":"+Acc!AW32","v":{"v":46.84009045066346,"d":"46.8"}},{"$f":"+Acc!AX32","v":{"v":47.95664522994492,"d":"48.0"}},{"$f":"+Acc!AY32","v":{"v":49.09435906680719,"d":"49.1"}},{"$f":"+Acc!AZ32","v":{"v":48.53708002364998,"d":"48.5"}},{"$f":"+Acc!BA32","v":{"v":49.82136258772335,"d":"49.8"}},{"$f":"+Acc!BB32","v":{"v":50.72987825413915,"d":"50.7"}},{"$f":"+Acc!BC32","v":{"v":51.48663276548313,"d":"51.5"}},{"$f":"+Acc!BD32","v":{"v":53.34672114779372,"d":"53.3"}},{"$f":"+Acc!BE32","v":{"v":56.37630468312886,"d":"56.4"}},{"$f":"+Acc!BF32","v":{"v":60.64418104226627,"d":"60.6"}},{"$f":"+Acc!BG32","v":{"v":62.59779024565392,"d":"62.6"}},{"$f":"+Acc!BH32","v":{"v":65.29791045595489,"d":"65.3"}},{"$f":"+Acc!BI32","v":{"v":66.8494195864717,"d":"66.8"}},{"$f":"+Acc!BJ32","v":{"v":67.15913607240154,"d":"67.2"}},{"$f":"+Acc!BK32","v":{"v":66.10399386031808,"d":"66.1"}},{"$f":"+Acc!BL32","v":{"v":63.59598906641348,"d":"63.6"}},{"$f":"+Acc!BM32","v":{"v":66.02045187091292,"d":"66.0"}},{"$f":"+Acc!BN32","v":{"v":68.55476221751833,"d":"68.6"}},{"$f":"+Acc!BO32","v":{"v":71.19490180967485,"d":"71.2"}},{"$f":"+Acc!BP32","v":{"v":73.96729845160039,"d":"74.0"}},{"$f":"+Acc!BQ32","v":{"v":76.84104090290315,"d":"76.8"}},{"$f":"+Acc!BR32","v":{"v":79.83030002334142,"d":"79.8"}},{"$f":"+Acc!BS32","v":{"v":82.91699575905241,"d":"82.9"}},{"$f":"+Acc!BT32","v":{"v":86.12891654929179,"d":"86.1"}},{"$f":"+Acc!BU32","v":{"v":89.4291465535162,"d":"89.4"}},{"$f":"+Acc!BV32","v":{"v":92.83142676821868,"d":"92.8"}},{"$f":"+Acc!BW32","v":{"v":96.32719374161418,"d":"96.3"}},{"$f":"+Acc!BX32","v":{"v":100.051278079269,"d":"100.1"}},{"$f":"+Acc!BY32","v":{"v":103.96822535788894,"d":"104.0"}},{"$f":"+Acc!BZ32","v":{"v":108.09992522145909,"d":"108.1"}},{"$f":"+Acc!CA32","v":{"v":112.44343890437946,"d":"112.4"}},{"$f":"+Acc!CB32","v":{"v":117.03941641253684,"d":"117.0"}},{"$f":"+Acc!CC32","v":{"v":121.79413244720014,"d":"121.8"}},{"$f":"+Acc!CD32","v":{"v":126.72704080778789,"d":"126.7"}},{"$f":"+Acc!CE32","v":{"v":131.82933664729586,"d":"131.8"}},{"$f":"+Acc!CF32","v":{"v":137.14101193195435,"d":"137.1"}},{"$f":"+Acc!CG32","v":{"v":142.60950571969516,"d":"142.6"}},{"$f":"+Acc!CH32","v":{"v":141.96811376487202,"d":"142.0"}},{"$f":"+Acc!CI32","v":{"v":142.3500969429921,"d":"142.4"}},{"$f":"+Acc!CJ32","v":{"v":159.4842826181358,"d":"159.5"}},{"$f":"+Acc!CK32","v":{"v":170.15083556353915,"d":"170.2"}},{"$f":"+Acc!CL32","v":{"v":173.60297287934213,"d":"173.6"}},{"$f":"+Acc!CM32","v":{"v":164.82154210708947,"d":"164.8"}},{"$f":"+Acc!CN32","v":{"v":142.25424699502065,"d":"142.3"}},{"$f":"+Acc!CO32","v":{"v":104.23298276964863,"d":"104.2"}},{"$f":"+Acc!CP32","v":{"v":48.93675658413375,"d":"48.9"}},{"$f":"+Acc!CQ32","v":{"v":39.24631582385628,"d":"39.2"}},{"$f":"+Acc!CR32","v":{"v":37.7553820628069,"d":"37.8"}}]
[null,"Operating Expenses",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+Acc!P21","v":{"v":-145.60419049559124,"d":"-145.6"}},{"$f":"+Acc!Q21","v":{"v":-146.10956759444863,"d":"-146.1"}},{"$f":"+Acc!R21","v":{"v":-146.61669880499184,"d":"-146.6"}},{"$f":"+Acc!S21","v":{"v":-147.1255902155612,"d":"-147.1"}},{"$f":"+Acc!T21","v":{"v":-150.29855566898848,"d":"-150.3"}},{"$f":"+Acc!U21","v":{"v":-153.53995048099227,"d":"-153.5"}},{"$f":"+Acc!V21","v":{"v":-156.85125042468894,"d":"-156.9"}},{"$f":"+Acc!W21","v":{"v":-160.23396310026922,"d":"-160.2"}},{"$f":"+Acc!X21","v":{"v":-163.6896286213929,"d":"-163.7"}},{"$f":"+Acc!Y21","v":{"v":-167.08117397832487,"d":"-167.1"}},{"$f":"+Acc!Z21","v":{"v":-170.54299000545757,"d":"-170.5"}},{"$f":"+Acc!AA21","v":{"v":-174.07653266653924,"d":"-174.1"}},{"$f":"+Acc!AB21","v":{"v":-177.68328809196427,"d":"-177.7"}},{"$f":"+Acc!AC21","v":{"v":-181.36477320380695,"d":"-181.4"}},{"$f":"+Acc!AD21","v":{"v":-185.09743965855316,"d":"-185.1"}},{"$f":"+Acc!AE21","v":{"v":-188.90692808162464,"d":"-188.9"}},{"$f":"+Acc!AF21","v":{"v":-192.79481954512872,"d":"-192.8"}},{"$f":"+Acc!AG21","v":{"v":-196.76272766120076,"d":"-196.8"}},{"$f":"+Acc!AH21","v":{"v":-200.81229925171033,"d":"-200.8"}},{"$f":"+Acc!AI21","v":{"v":-205.0383379792341,"d":"-205.0"}},{"$f":"+Acc!AJ21","v":{"v":-209.35331251095448,"d":"-209.4"}},{"$f":"+Acc!AK21","v":{"v":-213.75909447602072,"d":"-213.8"}},{"$f":"+Acc!AL21","v":{"v":-218.25759489149453,"d":"-218.3"}},{"$f":"+Acc!AM21","v":{"v":-222.85076499125773,"d":"-222.9"}},{"$f":"+Acc!AN21","v":{"v":-227.61292950117,"d":"-227.6"}},{"$f":"+Acc!AO21","v":{"v":-232.47685812582674,"d":"-232.5"}},{"$f":"+Acc!AP21","v":{"v":-237.44472549296884,"d":"-237.4"}},{"$f":"+Acc!AQ21","v":{"v":-242.51875270060634,"d":"-242.5"}},{"$f":"+Acc!AR21","v":{"v":-247.70120831005565,"d":"-247.7"}},{"$f":"+Acc!AS21","v":{"v":-252.65523247625674,"d":"-252.7"}},{"$f":"+Acc!AT21","v":{"v":-257.7083371257819,"d":"-257.7"}},{"$f":"+Acc!AU21","v":{"v":-262.86250386829755,"d":"-262.9"}},{"$f":"+Acc!AV21","v":{"v":-268.1197539456635,"d":"-268.1"}},{"$f":"+Acc!AW21","v":{"v":-273.48214902457676,"d":"-273.5"}},{"$f":"+Acc!AX21","v":{"v":-278.9517920050683,"d":"-279.0"}},{"$f":"+Acc!AY21","v":{"v":-284.5308278451697,"d":"-284.5"}},{"$f":"+Acc!AZ21","v":{"v":-290.2214444020731,"d":"-290.2"}},{"$f":"+Acc!BA21","v":{"v":-296.0258732901146,"d":"-296.0"}},{"$f":"+Acc!BB21","v":{"v":-301.94639075591687,"d":"-301.9"}},{"$f":"+Acc!BC21","v":{"v":-307.9853185710352,"d":"-308.0"}},{"$f":"+Acc!BD21","v":{"v":-314.1450249424559,"d":"-314.1"}},{"$f":"+Acc!BE21","v":{"v":-320.42792544130504,"d":"-320.4"}},{"$f":"+Acc!BF21","v":{"v":-326.83648395013114,"d":"-326.8"}},{"$f":"+Acc!BG21","v":{"v":-333.37321362913383,"d":"-333.4"}},{"$f":"+Acc!BH21","v":{"v":-340.0406779017165,"d":"-340.0"}},{"$f":"+Acc!BI21","v":{"v":-346.84149145975084,"d":"-346.8"}},{"$f":"+Acc!BJ21","v":{"v":-353.7783212889458,"d":"-353.8"}},{"$f":"+Acc!BK21","v":{"v":-360.85388771472475,"d":"-360.9"}},{"$f":"+Acc!BL21","v":{"v":-368.07096546901926,"d":"-368.1"}},{"$f":"+Acc!BM21","v":{"v":-375.4323847783997,"d":"-375.4"}},{"$f":"+Acc!BN21","v":{"v":-382.9410324739677,"d":"-382.9"}},{"$f":"+Acc!BO21","v":{"v":-390.599853123447,"d":"-390.6"}},{"$f":"+Acc!BP21","v":{"v":-398.41185018591597,"d":"-398.4"}},{"$f":"+Acc!BQ21","v":{"v":-406.3800871896343,"d":"-406.4"}},{"$f":"+Acc!BR21","v":{"v":-414.50768893342695,"d":"-414.5"}},{"$f":"+Acc!BS21","v":{"v":-422.79784271209553,"d":"-422.8"}},{"$f":"+Acc!BT21","v":{"v":-431.2537995663374,"d":"-431.3"}},{"$f":"+Acc!BU21","v":{"v":-439.8788755576642,"d":"-439.9"}},{"$f":"+Acc!BV21","v":{"v":-448.67645306881747,"d":"-448.7"}},{"$f":"+Acc!BW21","v":{"v":-457.6499821301938,"d":"-457.6"}},{"$f":"+Acc!BX21","v":{"v":-466.8029817727977,"d":"-466.8"}},{"$f":"+Acc!BY21","v":{"v":-476.13904140825366,"d":"-476.1"}},{"$f":"+Acc!BZ21","v":{"v":-485.66182223641874,"d":"-485.7"}},{"$f":"+Acc!CA21","v":{"v":-495.3750586811471,"d":"-495.4"}},{"$f":"+Acc!CB21","v":{"v":-505.28255985477006,"d":"-505.3"}},{"$f":"+Acc!CC21","v":{"v":-515.3882110518655,"d":"-515.4"}},{"$f":"+Acc!CD21","v":{"v":-525.6959752729027,"d":"-525.7"}},{"$f":"+Acc!CE21","v":{"v":-536.2098947783609,"d":"-536.2"}},{"$f":"+Acc!CF21","v":{"v":-546.9340926739281,"d":"-546.9"}},{"$f":"+Acc!CG21","v":{"v":-557.8727745274067,"d":"-557.9"}},{"$f":"+Acc!CH21","v":{"v":-569.0302300179549,"d":"-569.0"}},{"$f":"+Acc!CI21","v":{"v":-580.410834618314,"d":"-580.4"}},{"$f":"+Acc!CJ21","v":{"v":-592.0190513106803,"d":"-592.0"}},{"$f":"+Acc!CK21","v":{"v":-603.859432336894,"d":"-603.9"}},{"$f":"+Acc!CL21","v":{"v":-615.9366209836318,"d":"-615.9"}},{"$f":"+Acc!CM21","v":{"v":-628.2553534033045,"d":"-628.3"}},{"$f":"+Acc!CN21","v":{"v":-640.8204604713707,"d":"-640.8"}},{"$f":"+Acc!CO21","v":{"v":-653.636869680798,"d":"-653.6"}},{"$f":"+Acc!CP21","v":{"v":-666.709607074414,"d":"-666.7"}},{"$f":"+Acc!CQ21","v":{"v":-680.0437992159023,"d":"-680.0"}},{"$f":"+Acc!CR21","v":{"v":-693.6446752002204,"d":"-693.6"}}]
[null,"PDA",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+Acc!P22","v":-26.6},{"$f":"+Acc!Q22","v":{"v":-42.49610475391924,"d":"-42.5"}},{"$f":"+Acc!R22","v":{"v":-44.541218696931956,"d":"-44.5"}},{"$f":"+Acc!S22","v":{"v":-46.66438844800393,"d":"-46.7"}},{"$f":"+Acc!T22","v":{"v":-49.439317542028505,"d":"-49.4"}},{"$f":"+Acc!U22","v":{"v":-52.40302674167632,"d":"-52.4"}},{"$f":"+Acc!V22","v":{"v":-55.54868821557209,"d":"-55.5"}},{"$f":"+Acc!W22","v":{"v":-58.8764203730897,"d":"-58.9"}},{"$f":"+Acc!X22","v":{"v":-62.40689547455805,"d":"-62.4"}},{"$f":"+Acc!Y22","v":{"v":-65.83223841233689,"d":"-65.8"}},{"$f":"+Acc!Z22","v":{"v":-69.43623011663225,"d":"-69.4"}},{"$f":"+Acc!AA22","v":{"v":-73.22849061193433,"d":"-73.2"}},{"$f":"+Acc!AB22","v":{"v":-77.23203208739397,"d":"-77.2"}},{"$f":"+Acc!AC22","v":{"v":-81.45463261773115,"d":"-81.5"}},{"$f":"+Acc!AD22","v":{"v":-84.87906541583028,"d":"-84.9"}},{"$f":"+Acc!AE22","v":{"v":-88.39368502744549,"d":"-88.4"}},{"$f":"+Acc!AF22","v":{"v":-92.05696818877601,"d":"-92.1"}},{"$f":"+Acc!AG22","v":{"v":-95.8722017757648,"d":"-95.9"}},{"$f":"+Acc!AH22","v":{"v":-99.85144577039637,"d":"-99.9"}},{"$f":"+Acc!AI22","v":{"v":-103.85747046573252,"d":"-103.9"}},{"$f":"+Acc!AJ22","v":{"v":-108.02468645093272,"d":"-108.0"}},{"$f":"+Acc!AK22","v":{"v":-112.35912943133019,"d":"-112.4"}},{"$f":"+Acc!AL22","v":{"v":-116.87437934301659,"d":"-116.9"}},{"$f":"+Acc!AM22","v":{"v":-121.55704234629525,"d":"-121.6"}},{"$f":"+Acc!AN22","v":{"v":-125.84196046541584,"d":"-125.8"}},{"$f":"+Acc!AO22","v":{"v":-130.2530672269338,"d":"-130.3"}},{"$f":"+Acc!AP22","v":{"v":-134.82568154815908,"d":"-134.8"}},{"$f":"+Acc!AQ22","v":{"v":-139.54266370952377,"d":"-139.5"}},{"$f":"+Acc!AR22","v":{"v":-144.43249657784358,"d":"-144.4"}},{"$f":"+Acc!AS22","v":{"v":-149.70605465168748,"d":"-149.7"}},{"$f":"+Acc!AT22","v":{"v":-155.1903842850813,"d":"-155.2"}},{"$f":"+Acc!AU22","v":{"v":-160.85744116950158,"d":"-160.9"}},{"$f":"+Acc!AV22","v":{"v":-166.74049249158122,"d":"-166.7"}},{"$f":"+Acc!AW22","v":{"v":-172.83909133518299,"d":"-172.8"}},{"$f":"+Acc!AX22","v":{"v":-178.11468802234452,"d":"-178.1"}},{"$f":"+Acc!AY22","v":{"v":-183.485319963542,"d":"-183.5"}},{"$f":"+Acc!AZ22","v":{"v":-189.02621686052504,"d":"-189.0"}},{"$f":"+Acc!BA22","v":{"v":-194.7347932590149,"d":"-194.7"}},{"$f":"+Acc!BB22","v":{"v":-200.62760815117466,"d":"-200.6"}},{"$f":"+Acc!BC22","v":{"v":-206.67488453692047,"d":"-206.7"}},{"$f":"+Acc!BD22","v":{"v":-212.91596779278518,"d":"-212.9"}},{"$f":"+Acc!BE22","v":{"v":-219.34600876020602,"d":"-219.3"}},{"$f":"+Acc!BF22","v":{"v":-225.98357656380273,"d":"-226.0"}},{"$f":"+Acc!BG22","v":{"v":-232.79512736313814,"d":"-232.8"}},{"$f":"+Acc!BH22","v":{"v":-239.8249789806901,"d":"-239.8"}},{"$f":"+Acc!BI22","v":{"v":-247.06766939907473,"d":"-247.1"}},{"$f":"+Acc!BJ22","v":{"v":-254.54411456888695,"d":"-254.5"}},{"$f":"+Acc!BK22","v":{"v":-262.216531270232,"d":"-262.2"}},{"$f":"+Acc!BL22","v":{"v":-270.13483835585873,"d":"-270.1"}},{"$f":"+Acc!BM22","v":{"v":-278.2928835008951,"d":"-278.3"}},{"$f":"+Acc!BN22","v":{"v":-286.7142260816706,"d":"-286.7"}},{"$f":"+Acc!BO22","v":{"v":-295.3563077123064,"d":"-295.4"}},{"$f":"+Acc!BP22","v":{"v":-304.2753561522107,"d":"-304.3"}},{"$f":"+Acc!BQ22","v":{"v":-313.4644415257223,"d":"-313.5"}},{"$f":"+Acc!BR22","v":{"v":-322.95010071963077,"d":"-323.0"}},{"$f":"+Acc!BS22","v":{"v":-332.6843966810949,"d":"-332.7"}},{"$f":"+Acc!BT22","v":{"v":-342.7306634162861,"d":"-342.7"}},{"$f":"+Acc!BU22","v":{"v":-353.081095229361,"d":"-353.1"}},{"$f":"+Acc!BV22","v":{"v":-363.765582825007,"d":"-363.8"}},{"$f":"+Acc!BW22","v":{"v":-374.73013071002913,"d":"-374.7"}},{"$f":"+Acc!BX22","v":{"v":-386.04607724789673,"d":"-386.0"}},{"$f":"+Acc!BY22","v":{"v":-397.7046302335865,"d":"-397.7"}},{"$f":"+Acc!BZ22","v":{"v":-409.7394580560769,"d":"-409.7"}},{"$f":"+Acc!CA22","v":{"v":-422.08974109646033,"d":"-422.1"}},{"$f":"+Acc!CB22","v":{"v":-434.8358336921634,"d":"-434.8"}},{"$f":"+Acc!CC22","v":{"v":-447.9678324507501,"d":"-448.0"}},{"$f":"+Acc!CD22","v":{"v":-461.5236608814943,"d":"-461.5"}},{"$f":"+Acc!CE22","v":{"v":-475.4348127846148,"d":"-475.4"}},{"$f":"+Acc!CF22","v":{"v":-489.79179793955274,"d":"-489.8"}},{"$f":"+Acc!CG22","v":{"v":-504.58346133098695,"d":"-504.6"}},{"$f":"+Acc!CH22","v":{"v":-519.8525193644026,"d":"-519.9"}},{"$f":"+Acc!CI22","v":{"v":-535.5218078041019,"d":"-535.5"}},{"$f":"+Acc!CJ22","v":{"v":-551.6932753492691,"d":"-551.7"}},{"$f":"+Acc!CK22","v":{"v":-568.354357177535,"d":"-568.4"}},{"$f":"+Acc!CL22","v":{"v":-585.5531683323773,"d":"-585.6"}},{"$f":"+Acc!CM22","v":{"v":-603.2027923114971,"d":"-603.2"}},{"$f":"+Acc!CN22","v":{"v":-621.4180624216323,"d":"-621.4"}},{"$f":"+Acc!CO22","v":{"v":-640.1848258573737,"d":"-640.2"}},{"$f":"+Acc!CP22","v":{"v":-659.5572785975879,"d":"-659.6"}},{"$f":"+Acc!CQ22","v":{"v":-679.4375193502625,"d":"-679.4"}},{"$f":"+Acc!CR22","v":{"v":-699.9548944282179,"d":"-700.0"}}]
[null,"Cash Income Tax",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+CF!P30","v":{"v":-189.14390979529773,"d":"-189.1"}},{"$f":"+CF!Q30","v":{"v":-198.62305703004193,"d":"-198.6"}},{"$f":"+CF!R30","v":{"v":-211.72162739243578,"d":"-211.7"}},{"$f":"+CF!S30","v":{"v":-222.55012293553182,"d":"-222.6"}},{"$f":"+CF!T30","v":{"v":-239.0504030986102,"d":"-239.1"}},{"$f":"+CF!U30","v":{"v":-257.6450536374193,"d":"-257.6"}},{"$f":"+CF!V30","v":{"v":-276.33067885874317,"d":"-276.3"}},{"$f":"+CF!W30","v":{"v":-296.5474480856746,"d":"-296.5"}},{"$f":"+CF!X30","v":{"v":-315.79509006553695,"d":"-315.8"}},{"$f":"+CF!Y30","v":{"v":-338.30536456673923,"d":"-338.3"}},{"$f":"+CF!Z30","v":{"v":-359.9265432913932,"d":"-359.9"}},{"$f":"+CF!AA30","v":{"v":-382.3725274744703,"d":"-382.4"}},{"$f":"+CF!AB30","v":{"v":-409.85085097293774,"d":"-409.9"}},{"$f":"+CF!AC30","v":{"v":-438.11463933111133,"d":"-438.1"}},{"$f":"+CF!AD30","v":{"v":-463.553839258649,"d":"-463.6"}},{"$f":"+CF!AE30","v":{"v":-486.5687860417818,"d":"-486.6"}},{"$f":"+CF!AF30","v":{"v":-511.0232861629683,"d":"-511.0"}},{"$f":"+CF!AG30","v":{"v":-535.0395077876415,"d":"-535.0"}},{"$f":"+CF!AH30","v":{"v":-566.5564750058289,"d":"-566.6"}},{"$f":"+CF!AI30","v":{"v":-595.8950815396202,"d":"-595.9"}},{"$f":"+CF!AJ30","v":{"v":-626.5569734152164,"d":"-626.6"}},{"$f":"+CF!AK30","v":{"v":-662.6659019222535,"d":"-662.7"}},{"$f":"+CF!AL30","v":{"v":-711.0407215226078,"d":"-711.0"}},{"$f":"+CF!AM30","v":{"v":-747.7804143371758,"d":"-747.8"}},{"$f":"+CF!AN30","v":{"v":-784.3398385495714,"d":"-784.3"}},{"$f":"+CF!AO30","v":{"v":-820.5337288508157,"d":"-820.5"}},{"$f":"+CF!AP30","v":{"v":-854.6390038629908,"d":"-854.6"}},{"$f":"+CF!AQ30","v":{"v":-895.4420579816376,"d":"-895.4"}},{"$f":"+CF!AR30","v":{"v":-935.0836828359452,"d":"-935.1"}},{"$f":"+CF!AS30","v":{"v":-977.4726647275091,"d":"-977.5"}},{"$f":"+CF!AT30","v":{"v":-1022.5397105605591,"d":"-1,022.5"}},{"$f":"+CF!AU30","v":{"v":-1064.5247169813435,"d":"-1,064.5"}},{"$f":"+CF!AV30","v":{"v":-1116.692162627052,"d":"-1,116.7"}},{"$f":"+CF!AW30","v":{"v":-1167.4981060459093,"d":"-1,167.5"}},{"$f":"+CF!AX30","v":{"v":-1208.2341567630567,"d":"-1,208.2"}},{"$f":"+CF!AY30","v":{"v":-1253.2664448662094,"d":"-1,253.3"}},{"$f":"+CF!AZ30","v":{"v":-1300.1815531286986,"d":"-1,300.2"}},{"$f":"+CF!BA30","v":{"v":-1367.4948454382723,"d":"-1,367.5"}},{"$f":"+CF!BB30","v":{"v":-1424.3385729541587,"d":"-1,424.3"}},{"$f":"+CF!BC30","v":{"v":-1474.3809252738884,"d":"-1,474.4"}},{"$f":"+CF!BD30","v":{"v":-1526.3592616743585,"d":"-1,526.4"}},{"$f":"+CF!BE30","v":{"v":-1580.2500866158944,"d":"-1,580.3"}},{"$f":"+CF!BF30","v":{"v":-1630.302427888606,"d":"-1,630.3"}},{"$f":"+CF!BG30","v":{"v":-1689.5676121323663,"d":"-1,689.6"}},{"$f":"+CF!BH30","v":{"v":-1751.3374577490513,"d":"-1,751.3"}},{"$f":"+CF!BI30","v":{"v":-1815.106432160825,"d":"-1,815.1"}},{"$f":"+CF!BJ30","v":{"v":-1881.067056838723,"d":"-1,881.1"}},{"$f":"+CF!BK30","v":{"v":-1948.8931950590072,"d":"-1,948.9"}},{"$f":"+CF!BL30","v":{"v":-2016.8190938760774,"d":"-2,016.8"}},{"$f":"+CF!BM30","v":{"v":-2086.3916844431346,"d":"-2,086.4"}},{"$f":"+CF!BN30","v":{"v":-2158.611201958008,"d":"-2,158.6"}},{"$f":"+CF!BO30","v":{"v":-2233.1333123465943,"d":"-2,233.1"}},{"$f":"+CF!BP30","v":{"v":-2310.477295562361,"d":"-2,310.5"}},{"$f":"+CF!BQ30","v":{"v":-2390.6160144696605,"d":"-2,390.6"}},{"$f":"+CF!BR30","v":{"v":-2473.816142212522,"d":"-2,473.8"}},{"$f":"+CF!BS30","v":{"v":-2559.690180885302,"d":"-2,559.7"}},{"$f":"+CF!BT30","v":{"v":-2648.8266514240786,"d":"-2,648.8"}},{"$f":"+CF!BU30","v":{"v":-2741.1987695341104,"d":"-2,741.2"}},{"$f":"+CF!BV30","v":{"v":-2837.1108719911977,"d":"-2,837.1"}},{"$f":"+CF!BW30","v":{"v":-2936.1343841445896,"d":"-2,936.1"}},{"$f":"+CF!BX30","v":{"v":-3038.9646418161,"d":"-3,039.0"}},{"$f":"+CF!BY30","v":{"v":-3145.578342720752,"d":"-3,145.6"}},{"$f":"+CF!BZ30","v":{"v":-3256.3254839370065,"d":"-3,256.3"}},{"$f":"+CF!CA30","v":{"v":-3370.7308673726625,"d":"-3,370.7"}},{"$f":"+CF!CB30","v":{"v":-3489.5542773887214,"d":"-3,489.6"}},{"$f":"+CF!CC30","v":{"v":-3612.7615496801563,"d":"-3,612.8"}},{"$f":"+CF!CD30","v":{"v":-3740.7521815775426,"d":"-3,740.8"}},{"$f":"+CF!CE30","v":{"v":-3872.9964282435667,"d":"-3,873.0"}},{"$f":"+CF!CF30","v":{"v":-4010.3558664834322,"d":"-4,010.4"}},{"$f":"+CF!CG30","v":{"v":-4152.8137207717355,"d":"-4,152.8"}},{"$f":"+CF!CH30","v":{"v":-4296.525009864566,"d":"-4,296.5"}},{"$f":"+CF!CI30","v":{"v":-4434.562122630271,"d":"-4,434.6"}},{"$f":"+CF!CJ30","v":{"v":-4573.830542262672,"d":"-4,573.8"}},{"$f":"+CF!CK30","v":{"v":-4715.5035243242855,"d":"-4,715.5"}},{"$f":"+CF!CL30","v":{"v":-4859.793903211925,"d":"-4,859.8"}},{"$f":"+CF!CM30","v":{"v":-5004.625309417322,"d":"-5,004.6"}},{"$f":"+CF!CN30","v":{"v":-5150.568718649898,"d":"-5,150.6"}},{"$f":"+CF!CO30","v":{"v":-5297.059189439889,"d":"-5,297.1"}},{"$f":"+CF!CP30","v":{"v":-5444.0768675896925,"d":"-5,444.1"}},{"$f":"+CF!CQ30","v":{"v":-5607.444606741143,"d":"-5,607.4"}},{"$f":"+CF!CR30","v":{"v":-5095.681619099022,"d":"-5,095.7"}}]
[null,"Net Revenues",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+SUM(P172:P176)","v":{"v":1017.1106891556983,"d":"1,017.1"}},{"$f":"+SUM(Q172:Q176)","v":{"v":1071.6990907143784,"d":"1,071.7"}},{"$f":"+SUM(R172:R176)","v":{"v":1121.0284844923308,"d":"1,121.0"}},{"v":1175.3677455603838,"d":"1,175.4"},{"v":1243.1548330956366,"d":"1,243.2"},{"v":1318.5383823487025,"d":"1,318.5"},{"v":1400.0670405658457,"d":"1,400.1"},{"v":1486.2812388264051,"d":"1,486.3"},{"v":1580.404242073469,"d":"1,580.4"},{"v":1667.2829204817351,"d":"1,667.3"},{"v":1758.5368941687632,"d":"1,758.5"},{"v":1855.6067821133734,"d":"1,855.6"},{"v":1955.0440075669912,"d":"1,955.0"},{"v":2061.593006766763,"d":"2,061.6"},{"v":2146.0099309184943,"d":"2,146.0"},{"v":2233.2611283946335,"d":"2,233.3"},{"v":2324.2944074216393,"d":"2,324.3"},{"v":2421.1410069995245,"d":"2,421.1"},{"v":2516.199993648207,"d":"2,516.2"},{"v":2615.0070292049895,"d":"2,615.0"},{"v":2714.3697398056393,"d":"2,714.4"},{"v":2814.208618150242,"d":"2,814.2"},{"v":2908.453906054481,"d":"2,908.5"},{"v":3021.2529976891065,"d":"3,021.3"},{"v":3122.15537681107,"d":"3,122.2"},{"v":3225.1054174757187,"d":"3,225.1"},{"v":3335.3872094956478,"d":"3,335.4"},{"v":3443.4525287260494,"d":"3,443.5"},{"v":3558.363177442322,"d":"3,558.4"},{"v":3683.204608799677,"d":"3,683.2"},{"v":3812.066679203829,"d":"3,812.1"},{"v":3949.869600957618,"d":"3,949.9"},{"v":4084.151549598949,"d":"4,084.2"},{"v":4226.893357968955,"d":"4,226.9"},{"v":4353.033236657178,"d":"4,353.0"},{"v":4477.874478532296,"d":"4,477.9"},{"v":4604.544848605978,"d":"4,604.5"},{"v":4717.979975276065,"d":"4,718.0"},{"v":4847.363681128128,"d":"4,847.4"},{"v":4988.286947370993,"d":"4,988.3"},{"v":5134.537590756172,"d":"5,134.5"},{"v":5286.046350749566,"d":"5,286.0"},{"v":5449.231228474332,"d":"5,449.2"},{"v":5606.401539274291,"d":"5,606.4"},{"v":5768.7569276971435,"d":"5,768.8"},{"v":5934.728895702616,"d":"5,934.7"},{"v":6104.705673288714,"d":"6,104.7"},{"v":6277.666277326392,"d":"6,277.7"},{"v":6456.900055499763,"d":"6,456.9"},{"v":6647.043988496114,"d":"6,647.0"},{"v":6843.034431197042,"d":"6,843.0"},{"v":7043.833051010442,"d":"7,043.8"},{"v":7250.762380903829,"d":"7,250.8"},{"v":7463.59188210657,"d":"7,463.6"},{"v":7682.924325680687,"d":"7,682.9"},{"v":7907.576357056327,"d":"7,907.6"},{"v":8139.032179402184,"d":"8,139.0"},{"v":8377.026355862137,"d":"8,377.0"},{"v":8622.23177720751,"d":"8,622.2"},{"v":8873.319561198332,"d":"8,873.3"},{"v":9132.032709761737,"d":"9,132.0"},{"v":9398.071627522671,"d":"9,398.1"},{"v":9672.1935931105,"d":"9,672.2"},{"v":9952.90107515709,"d":"9,952.9"},{"v":10242.06970740705,"d":"10,242.1"},{"v":10539.316296591314,"d":"10,539.3"},{"$f":"+SUM(CD172:CD176)","v":{"v":10845.483501606912,"d":"10,845.5"}},{"v":11158.873667792122,"d":"11,158.9"},{"v":11481.588061100296,"d":"11,481.6"},{"v":11813.226512568228,"d":"11,813.2"},{"v":12152.744684159385,"d":"12,152.7"},{"v":12511.704616538274,"d":"12,511.7"},{"v":12902.22206367262,"d":"12,902.2"},{"v":13299.49366207749,"d":"13,299.5"},{"v":13704.111423887509,"d":"13,704.1"},{"v":14110.31809379753,"d":"14,110.3"},{"v":14519.699087874644,"d":"14,519.7"},{"v":14930.689294772852,"d":"14,930.7"},{"v":15343.235485012223,"d":"15,343.2"},{"v":15801.225561197554,"d":"15,801.2"},{"v":16962.911623794982,"d":"16,962.9"}]
[]
[null,"Implied amortization",{"$nulls":13},{"$f":"-IF(P8<$H$74,PPMT(-P92/((SUM(P55,P75)+SUM(O75,O55))/2),1,30,(SUM(P55,P75)+SUM(O75,O55))/2),P74)","v":{"v":140.91809842966143,"d":"140.9"}},{"v":143.54664226547695,"d":"143.5"},{"$f":"-IF(R8<$H$74,PPMT(-R92/((SUM(R55,R75)+SUM(Q75,Q55))/2),1,30,(SUM(R55,R75)+SUM(Q75,Q55))/2),R74)","v":{"v":149.01654979696073,"d":"149.0"}},{"$f":"-IF(S8<$H$74,PPMT(-S92/((SUM(S55,S75)+SUM(R75,R55))/2),1,30,(SUM(S55,S75)+SUM(R75,R55))/2),S74)","v":{"v":151.30662048014906,"d":"151.3"}},{"$f":"-IF(T8<$H$74,PPMT(-T92/((SUM(T55,T75)+SUM(S75,S55))/2),1,30,(SUM(T55,T75)+SUM(S75,S55))/2),T74)","v":{"v":156.72949299461214,"d":"156.7"}},{"$f":"-IF(U8<$H$74,PPMT(-U92/((SUM(U55,U75)+SUM(T75,T55))/2),1,30,(SUM(U55,U75)+SUM(T75,T55))/2),U74)","v":{"v":164.33139442883046,"d":"164.3"}},{"$f":"-IF(V8<$H$74,PPMT(-V92/((SUM(V55,V75)+SUM(U75,U55))/2),1,30,(SUM(V55,V75)+SUM(U75,U55))/2),V74)","v":{"v":170.97776435665878,"d":"171.0"}},{"$f":"-IF(W8<$H$74,PPMT(-W92/((SUM(W55,W75)+SUM(V75,V55))/2),1,30,(SUM(W55,W75)+SUM(V75,V55))/2),W74)","v":{"v":178.19523752638344,"d":"178.2"}},{"$f":"-IF(X8<$H$74,PPMT(-X92/((SUM(X55,X75)+SUM(W75,W55))/2),1,30,(SUM(X55,X75)+SUM(W75,W55))/2),X74)","v":{"v":183.27275567374488,"d":"183.3"}},{"$f":"-IF(Y8<$H$74,PPMT(-Y92/((SUM(Y55,Y75)+SUM(X75,X55))/2),1,30,(SUM(Y55,Y75)+SUM(X75,X55))/2),Y74)","v":{"v":191.11924546366419,"d":"191.1"}},{"$f":"-IF(Z8<$H$74,PPMT(-Z92/((SUM(Z55,Z75)+SUM(Y75,Y55))/2),1,30,(SUM(Z55,Z75)+SUM(Y75,Y55))/2),Z74)","v":{"v":195.36515329673674,"d":"195.4"}},{"$f":"-IF(AA8<$H$74,PPMT(-AA92/((SUM(AA55,AA75)+SUM(Z75,Z55))/2),1,30,(SUM(AA55,AA75)+SUM(Z75,Z55))/2),AA74)","v":{"v":199.03860969244317,"d":"199.0"}},{"$f":"-IF(AB8<$H$74,PPMT(-AB92/((SUM(AB55,AB75)+SUM(AA75,AA55))/2),1,30,(SUM(AB55,AB75)+SUM(AA75,AA55))/2),AB74)","v":{"v":206.1336262101377,"d":"206.1"}},{"$f":"-IF(AC8<$H$74,PPMT(-AC92/((SUM(AC55,AC75)+SUM(AB75,AB55))/2),1,30,(SUM(AC55,AC75)+SUM(AB75,AB55))/2),AC74)","v":{"v":212.2960775105412,"d":"212.3"}},{"$f":"-IF(AD8<$H$74,PPMT(-AD92/((SUM(AD55,AD75)+SUM(AC75,AC55))/2),1,30,(SUM(AD55,AD75)+SUM(AC75,AC55))/2),AD74)","v":{"v":220.29466537060173,"d":"220.3"}},{"$f":"-IF(AE8<$H$74,PPMT(-AE92/((SUM(AE55,AE75)+SUM(AD75,AD55))/2),1,30,(SUM(AE55,AE75)+SUM(AD75,AD55))/2),AE74)","v":{"v":223.70968434652644,"d":"223.7"}},{"$f":"-IF(AF8<$H$74,PPMT(-AF92/((SUM(AF55,AF75)+SUM(AE75,AE55))/2),1,30,(SUM(AF55,AF75)+SUM(AE75,AE55))/2),AF74)","v":{"v":227.37906594256606,"d":"227.4"}},{"$f":"-IF(AG8<$H$74,PPMT(-AG92/((SUM(AG55,AG75)+SUM(AF75,AF55))/2),1,30,(SUM(AG55,AG75)+SUM(AF75,AF55))/2),AG74)","v":{"v":229.41217502137525,"d":"229.4"}},{"$f":"-IF(AH8<$H$74,PPMT(-AH92/((SUM(AH55,AH75)+SUM(AG75,AG55))/2),1,30,(SUM(AH55,AH75)+SUM(AG75,AG55))/2),AH74)","v":{"v":237.5642406836506,"d":"237.6"}},{"$f":"-IF(AI8<$H$74,PPMT(-AI92/((SUM(AI55,AI75)+SUM(AH75,AH55))/2),1,30,(SUM(AI55,AI75)+SUM(AH75,AH55))/2),AI74)","v":{"v":240.50519075355552,"d":"240.5"}},{"$f":"-IF(AJ8<$H$74,PPMT(-AJ92/((SUM(AJ55,AJ75)+SUM(AI75,AI55))/2),1,30,(SUM(AJ55,AJ75)+SUM(AI75,AI55))/2),AJ74)","v":{"v":239.49208054038627,"d":"239.5"}},{"$f":"-IF(AK8<$H$74,PPMT(-AK92/((SUM(AK55,AK75)+SUM(AJ75,AJ55))/2),1,30,(SUM(AK55,AK75)+SUM(AJ75,AJ55))/2),AK74)","v":{"v":242.8269406686719,"d":"242.8"}},{"$f":"-IF(AL8<$H$74,PPMT(-AL92/((SUM(AL55,AL75)+SUM(AK75,AK55))/2),1,30,(SUM(AL55,AL75)+SUM(AK75,AK55))/2),AL74)","v":{"v":257.2192024862371,"d":"257.2"}},{"$f":"-IF(AM8<$H$74,PPMT(-AM92/((SUM(AM55,AM75)+SUM(AL75,AL55))/2),1,30,(SUM(AM55,AM75)+SUM(AL75,AL55))/2),AM74)","v":{"v":258.3698649391819,"d":"258.4"}},{"$f":"-IF(AN8<$H$74,PPMT(-AN92/((SUM(AN55,AN75)+SUM(AM75,AM55))/2),1,30,(SUM(AN55,AN75)+SUM(AM75,AM55))/2),AN74)","v":{"v":260.74556274785,"d":"260.7"}},{"$f":"-IF(AO8<$H$74,PPMT(-AO92/((SUM(AO55,AO75)+SUM(AN75,AN55))/2),1,30,(SUM(AO55,AO75)+SUM(AN75,AN55))/2),AO74)","v":{"v":260.3866486179381,"d":"260.4"}},{"$f":"-IF(AP8<$H$74,PPMT(-AP92/((SUM(AP55,AP75)+SUM(AO75,AO55))/2),1,30,(SUM(AP55,AP75)+SUM(AO75,AO55))/2),AP74)","v":{"v":256.41798806862084,"d":"256.4"}},{"$f":"-IF(AQ8<$H$74,PPMT(-AQ92/((SUM(AQ55,AQ75)+SUM(AP75,AP55))/2),1,30,(SUM(AQ55,AQ75)+SUM(AP75,AP55))/2),AQ74)","v":{"v":258.0269308003572,"d":"258.0"}},{"$f":"-IF(AR8<$H$74,PPMT(-AR92/((SUM(AR55,AR75)+SUM(AQ75,AQ55))/2),1,30,(SUM(AR55,AR75)+SUM(AQ75,AQ55))/2),AR74)","v":{"v":256.857176729633,"d":"256.9"}},{"$f":"-IF(AS8<$H$74,PPMT(-AS92/((SUM(AS55,AS75)+SUM(AR75,AR55))/2),1,30,(SUM(AS55,AS75)+SUM(AR75,AR55))/2),AS74)","v":{"v":255.13607337343353,"d":"255.1"}},{"$f":"-IF(AT8<$H$74,PPMT(-AT92/((SUM(AT55,AT75)+SUM(AS75,AS55))/2),1,30,(SUM(AT55,AT75)+SUM(AS75,AS55))/2),AT74)","v":{"v":254.39928992286548,"d":"254.4"}},{"$f":"-IF(AU8<$H$74,PPMT(-AU92/((SUM(AU55,AU75)+SUM(AT75,AT55))/2),1,30,(SUM(AU55,AU75)+SUM(AT75,AT55))/2),AU74)","v":{"v":249.09316511009462,"d":"249.1"}},{"$f":"-IF(AV8<$H$74,PPMT(-AV92/((SUM(AV55,AV75)+SUM(AU75,AU55))/2),1,30,(SUM(AV55,AV75)+SUM(AU75,AU55))/2),AV74)","v":{"v":252.26550885561113,"d":"252.3"}},{"$f":"-IF(AW8<$H$74,PPMT(-AW92/((SUM(AW55,AW75)+SUM(AV75,AV55))/2),1,30,(SUM(AW55,AW75)+SUM(AV75,AV55))/2),AW74)","v":{"v":252.26550885561113,"d":"252.3"}},{"$f":"-IF(AX8<$H$74,PPMT(-AX92/((SUM(AX55,AX75)+SUM(AW75,AW55))/2),1,30,(SUM(AX55,AX75)+SUM(AW75,AW55))/2),AX74)","v":{"v":249.28686128346553,"d":"249.3"}},{"$f":"-IF(AY8<$H$74,PPMT(-AY92/((SUM(AY55,AY75)+SUM(AX75,AX55))/2),1,30,(SUM(AY55,AY75)+SUM(AX75,AX55))/2),AY74)","v":{"v":249.81800862632932,"d":"249.8"}},{"$f":"-IF(AZ8<$H$74,PPMT(-AZ92/((SUM(AZ55,AZ75)+SUM(AY75,AY55))/2),1,30,(SUM(AZ55,AZ75)+SUM(AY75,AY55))/2),AZ74)","v":{"v":251.01367429596064,"d":"251.0"}},{"$f":"-IF(BA8<$H$74,PPMT(-BA92/((SUM(BA55,BA75)+SUM(AZ75,AZ55))/2),1,30,(SUM(BA55,BA75)+SUM(AZ75,AZ55))/2),BA74)","v":{"v":251.01367429596064,"d":"251.0"}},{"$f":"-IF(BB8<$H$74,PPMT(-BB92/((SUM(BB55,BB75)+SUM(BA75,BA55))/2),1,30,(SUM(BB55,BB75)+SUM(BA75,BA55))/2),BB74)","v":{"v":251.01367429596064,"d":"251.0"}},{"$f":"-IF(BC8<$H$74,PPMT(-BC92/((SUM(BC55,BC75)+SUM(BB75,BB55))/2),1,30,(SUM(BC55,BC75)+SUM(BB75,BB55))/2),BC74)","v":{"v":251.01367429596064,"d":"251.0"}},{"$f":"-IF(BD8<$H$74,PPMT(-BD92/((SUM(BD55,BD75)+SUM(BC75,BC55))/2),1,30,(SUM(BD55,BD75)+SUM(BC75,BC55))/2),BD74)","v":{"v":251.01367429596064,"d":"251.0"}},{"$f":"-IF(BE8<$H$74,PPMT(-BE92/((SUM(BE55,BE75)+SUM(BD75,BD55))/2),1,30,(SUM(BE55,BE75)+SUM(BD75,BD55))/2),BE74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BF8<$H$74,PPMT(-BF92/((SUM(BF55,BF75)+SUM(BE75,BE55))/2),1,30,(SUM(BF55,BF75)+SUM(BE75,BE55))/2),BF74)","v":{"v":164.94663128743468,"d":"164.9"}},{"$f":"-IF(BG8<$H$74,PPMT(-BG92/((SUM(BG55,BG75)+SUM(BF75,BF55))/2),1,30,(SUM(BG55,BG75)+SUM(BF75,BF55))/2),BG74)","v":{"v":200.60977325492465,"d":"200.6"}},{"$f":"-IF(BH8<$H$74,PPMT(-BH92/((SUM(BH55,BH75)+SUM(BG75,BG55))/2),1,30,(SUM(BH55,BH75)+SUM(BG75,BG55))/2),BH74)","v":{"v":240.83664591847713,"d":"240.8"}},{"$f":"-IF(BI8<$H$74,PPMT(-BI92/((SUM(BI55,BI75)+SUM(BH75,BH55))/2),1,30,(SUM(BI55,BI75)+SUM(BH75,BH55))/2),BI74)","v":{"v":283.2702925530352,"d":"283.3"}},{"$f":"-IF(BJ8<$H$74,PPMT(-BJ92/((SUM(BJ55,BJ75)+SUM(BI75,BI55))/2),1,30,(SUM(BJ55,BJ75)+SUM(BI75,BI55))/2),BJ74)","v":{"v":329.4453724177938,"d":"329.4"}},{"$f":"-IF(BK8<$H$74,PPMT(-BK92/((SUM(BK55,BK75)+SUM(BJ75,BJ55))/2),1,30,(SUM(BK55,BK75)+SUM(BJ75,BJ55))/2),BK74)","v":{"v":376.65643363520286,"d":"376.7"}},{"$f":"-IF(BL8<$H$74,PPMT(-BL92/((SUM(BL55,BL75)+SUM(BK75,BK55))/2),1,30,(SUM(BL55,BL75)+SUM(BK75,BK55))/2),BL74)","v":{"v":95.48221425626026,"d":"95.5"}},{"$f":"-IF(BM8<$H$74,PPMT(-BM92/((SUM(BM55,BM75)+SUM(BL75,BL55))/2),1,30,(SUM(BM55,BM75)+SUM(BL75,BL55))/2),BM74)","v":{"v":125.0510133642455,"d":"125.1"}},{"$f":"-IF(BN8<$H$74,PPMT(-BN92/((SUM(BN55,BN75)+SUM(BM75,BM55))/2),1,30,(SUM(BN55,BN75)+SUM(BM75,BM55))/2),BN74)","v":{"v":157.43431254109854,"d":"157.4"}},{"$f":"-IF(BO8<$H$74,PPMT(-BO92/((SUM(BO55,BO75)+SUM(BN75,BN55))/2),1,30,(SUM(BO55,BO75)+SUM(BN75,BN55))/2),BO74)","v":{"v":190.37789214186745,"d":"190.4"}},{"$f":"-IF(BP8<$H$74,PPMT(-BP92/((SUM(BP55,BP75)+SUM(BO75,BO55))/2),1,30,(SUM(BP55,BP75)+SUM(BO75,BO55))/2),BP74)","v":{"v":227.51448404314212,"d":"227.5"}},{"$f":"-IF(BQ8<$H$74,PPMT(-BQ92/((SUM(BQ55,BQ75)+SUM(BP75,BP55))/2),1,30,(SUM(BQ55,BQ75)+SUM(BP75,BP55))/2),BQ74)","v":{"v":266.71373686727037,"d":"266.7"}},{"$f":"-IF(BR8<$H$74,PPMT(-BR92/((SUM(BR55,BR75)+SUM(BQ75,BQ55))/2),1,30,(SUM(BR55,BR75)+SUM(BQ75,BQ55))/2),BR74)","v":{"v":309.3708151270891,"d":"309.4"}},{"$f":"-IF(BS8<$H$74,PPMT(-BS92/((SUM(BS55,BS75)+SUM(BR75,BR55))/2),1,30,(SUM(BS55,BS75)+SUM(BR75,BR55))/2),BS74)","v":{"v":352.9605357121945,"d":"353.0"}},{"$f":"-IF(BT8<$H$74,PPMT(-BT92/((SUM(BT55,BT75)+SUM(BS75,BS55))/2),1,30,(SUM(BT55,BT75)+SUM(BS75,BS55))/2),BT74)","v":{"v":401.58954964601327,"d":"401.6"}},{"$f":"-IF(BU8<$H$74,PPMT(-BU92/((SUM(BU55,BU75)+SUM(BT75,BT55))/2),1,30,(SUM(BU55,BU75)+SUM(BT75,BT55))/2),BU74)","v":{"v":452.873705894731,"d":"452.9"}},{"$f":"-IF(BV8<$H$74,PPMT(-BV92/((SUM(BV55,BV75)+SUM(BU75,BU55))/2),1,30,(SUM(BV55,BV75)+SUM(BU75,BU55))/2),BV74)","v":{"v":508.4007165637841,"d":"508.4"}},{"$f":"-IF(BW8<$H$74,PPMT(-BW92/((SUM(BW55,BW75)+SUM(BV75,BV55))/2),1,30,(SUM(BW55,BW75)+SUM(BV75,BV55))/2),BW74)","v":{"v":565.343096645825,"d":"565.3"}},{"$f":"-IF(BX8<$H$74,PPMT(-BX92/((SUM(BX55,BX75)+SUM(BW75,BW55))/2),1,30,(SUM(BX55,BX75)+SUM(BW75,BW55))/2),BX74)","v":{"v":628.3444185758159,"d":"628.3"}},{"$f":"-IF(BY8<$H$74,PPMT(-BY92/((SUM(BY55,BY75)+SUM(BX75,BX55))/2),1,30,(SUM(BY55,BY75)+SUM(BX75,BX55))/2),BY74)","v":{"v":694.7378791961421,"d":"694.7"}},{"$f":"-IF(BZ8<$H$74,PPMT(-BZ92/((SUM(BZ55,BZ75)+SUM(BY75,BY55))/2),1,30,(SUM(BZ55,BZ75)+SUM(BY75,BY55))/2),BZ74)","v":{"v":766.3314706797813,"d":"766.3"}},{"$f":"-IF(CA8<$H$74,PPMT(-CA92/((SUM(CA55,CA75)+SUM(BZ75,BZ55))/2),1,30,(SUM(CA55,CA75)+SUM(BZ75,BZ55))/2),CA74)","v":{"v":839.9607169750263,"d":"840.0"}},{"$f":"-IF(CB8<$H$74,PPMT(-CB92/((SUM(CB55,CB75)+SUM(CA75,CA55))/2),1,30,(SUM(CB55,CB75)+SUM(CA75,CA55))/2),CB74)","v":{"v":920.8777296850061,"d":"920.9"}},{"$f":"-IF(CC8<$H$74,PPMT(-CC92/((SUM(CC55,CC75)+SUM(CB75,CB55))/2),1,30,(SUM(CC55,CC75)+SUM(CB75,CB55))/2),CC74)","v":{"v":1006.1012305874948,"d":"1,006.1"}},{"$f":"-IF(CD8<$H$74,PPMT(-CD92/((SUM(CD55,CD75)+SUM(CC75,CC55))/2),1,30,(SUM(CD55,CD75)+SUM(CC75,CC55))/2),CD74)","v":{"v":1097.691442484754,"d":"1,097.7"}},{"$f":"-IF(CE8<$H$74,PPMT(-CE92/((SUM(CE55,CE75)+SUM(CD75,CD55))/2),1,30,(SUM(CE55,CE75)+SUM(CD75,CD55))/2),CE74)","v":{"v":1192.1085621911438,"d":"1,192.1"}},{"$f":"-IF(CF8<$H$74,PPMT(-CF92/((SUM(CF55,CF75)+SUM(CE75,CE55))/2),1,30,(SUM(CF55,CF75)+SUM(CE75,CE55))/2),CF74)","v":{"v":1295.2946990282492,"d":"1,295.3"}},{"$f":"-IF(CG8<$H$74,PPMT(-CG92/((SUM(CG55,CG75)+SUM(CF75,CF55))/2),1,30,(SUM(CG55,CG75)+SUM(CF75,CF55))/2),CG74)","v":{"v":1403.9189558187177,"d":"1,403.9"}},{"$f":"-IF(CH8<$H$74,PPMT(-CH92/((SUM(CH55,CH75)+SUM(CG75,CG55))/2),1,30,(SUM(CH55,CH75)+SUM(CG75,CG55))/2),CH74)","v":{"v":1122.3660790560002,"d":"1,122.4"}},{"$f":"-IF(CI8<$H$74,PPMT(-CI92/((SUM(CI55,CI75)+SUM(CH75,CH55))/2),1,30,(SUM(CI55,CI75)+SUM(CH75,CH55))/2),CI74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CJ8<$H$74,PPMT(-CJ92/((SUM(CJ55,CJ75)+SUM(CI75,CI55))/2),1,30,(SUM(CJ55,CJ75)+SUM(CI75,CI55))/2),CJ74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CK8<$H$74,PPMT(-CK92/((SUM(CK55,CK75)+SUM(CJ75,CJ55))/2),1,30,(SUM(CK55,CK75)+SUM(CJ75,CJ55))/2),CK74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CL8<$H$74,PPMT(-CL92/((SUM(CL55,CL75)+SUM(CK75,CK55))/2),1,30,(SUM(CL55,CL75)+SUM(CK75,CK55))/2),CL74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CM8<$H$74,PPMT(-CM92/((SUM(CM55,CM75)+SUM(CL75,CL55))/2),1,30,(SUM(CM55,CM75)+SUM(CL75,CL55))/2),CM74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CN8<$H$74,PPMT(-CN92/((SUM(CN55,CN75)+SUM(CM75,CM55))/2),1,30,(SUM(CN55,CN75)+SUM(CM75,CM55))/2),CN74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CO8<$H$74,PPMT(-CO92/((SUM(CO55,CO75)+SUM(CN75,CN55))/2),1,30,(SUM(CO55,CO75)+SUM(CN75,CN55))/2),CO74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CP8<$H$74,PPMT(-CP92/((SUM(CP55,CP75)+SUM(CO75,CO55))/2),1,30,(SUM(CP55,CP75)+SUM(CO75,CO55))/2),CP74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CQ8<$H$74,PPMT(-CQ92/((SUM(CQ55,CQ75)+SUM(CP75,CP55))/2),1,30,(SUM(CQ55,CQ75)+SUM(CP75,CP55))/2),CQ74)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CR8<$H$74,PPMT(-CR92/((SUM(CR55,CR75)+SUM(CQ75,CQ55))/2),1,30,(SUM(CR55,CR75)+SUM(CQ75,CQ55))/2),CR74)","v":{"v":0,"d":"0.0"}}]
[null,"Interest expense",{"$nulls":13},{"$f":"+P91","v":{"v":378.07558435353405,"d":"378.1"}},{"v":400.2316723005278,"d":"400.2"},{"$f":"+R91","v":{"v":408.4212631507707,"d":"408.4"}},{"v":428.959653258136,"d":"429.0"},{"v":447.0282993979663,"d":"447.0"},{"v":466.6888763239199,"d":"466.7"},{"v":492.0369403613249,"d":"492.0"},{"v":517.608332809251,"d":"517.6"},{"v":553.5503727286496,"d":"553.6"},{"v":573.3315041071539,"d":"573.3"},{"v":600.0828516120812,"d":"600.1"},{"v":630.4878186096173,"d":"630.5"},{"v":649.4244095072168,"d":"649.4"},{"v":673.4127568242691,"d":"673.4"},{"v":683.0475034837139,"d":"683.0"},{"v":702.1838880619745,"d":"702.2"},{"v":721.0523675811062,"d":"721.1"},{"v":746.891741095791,"d":"746.9"},{"v":750.0807415210828,"d":"750.1"},{"v":762.8889179472035,"d":"762.9"},{"v":780.2461043216589,"d":"780.2"},{"v":781.0877900413903,"d":"781.1"},{"v":740.7929723242854,"d":"740.8"},{"v":750.0818237119349,"d":"750.1"},{"v":748.1496060473387,"d":"748.1"},{"v":749.4637436391043,"d":"749.5"},{"v":764.0970962763104,"d":"764.1"},{"v":758.1417652844536,"d":"758.1"},{"v":762.4683735490415,"d":"762.5"},{"v":768.8645193902585,"d":"768.9"},{"v":771.6137436391043,"d":"771.6"},{"v":791.6137436391043,"d":"791.6"},{"v":779.6137436391043,"d":"779.6"},{"v":779.6137436391043,"d":"779.6"},{"v":790.877360887857,"d":"790.9"},{"v":788.8605542406528,"d":"788.9"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":784.3337436391043,"d":"784.3"},{"v":806.7068545252405,"d":"806.7"},{"v":797.5679444116815,"d":"797.6"},{"v":786.5317839323466,"d":"786.5"},{"v":773.4291104705587,"d":"773.4"},{"v":758.111218846288,"d":"758.1"},{"v":740.4586736949631,"d":"740.5"},{"v":728.6552074976765,"d":"728.7"},{"v":723.1418768071638,"d":"723.1"},{"v":716.0797436595302,"d":"716.1"},{"v":707.3844385424561,"d":"707.4"},{"v":696.9371291378309,"d":"696.9"},{"v":684.5814236150705,"d":"684.6"},{"v":670.1793098152116,"d":"670.2"},{"v":653.6210260442294,"d":"653.6"},{"v":634.7572739102743,"d":"634.8"},{"v":613.3956925217557,"d":"613.4"},{"v":589.3638319602927,"d":"589.4"},{"v":562.5202366300525,"d":"562.5"},{"v":532.6780487495115,"d":"532.7"},{"v":499.6009913052125,"d":"499.6"},{"v":463.0742575583144,"d":"463.1"},{"v":422.91695286694426,"d":"422.9"},{"v":378.89599170044346,"d":"378.9"},{"v":330.7215176936309,"d":"330.7"},{"$f":"+CD91","v":{"v":278.1267008668247,"d":"278.1"}},{"v":220.8817007499273,"d":"220.9"},{"v":158.69661921944248,"d":"158.7"},{"v":91.21627784826828,"d":"91.2"},{"v":28.059151976400326,"d":"28.1"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"}]
[null,"Debt Service",{"$nulls":13},{"$f":"+SUM(P179:P180)","v":{"v":518.9936827831955,"d":"519.0"}},{"$f":"+SUM(Q179:Q180)","v":{"v":543.7783145660047,"d":"543.8"}},{"$f":"+SUM(R179:R180)","v":{"v":557.4378129477315,"d":"557.4"}},{"v":580.266273738285,"d":"580.3"},{"v":603.7577923925785,"d":"603.8"},{"v":631.0202707527503,"d":"631.0"},{"v":663.0147047179837,"d":"663.0"},{"v":695.8035703356345,"d":"695.8"},{"v":736.8231284023944,"d":"736.8"},{"v":764.4507495708181,"d":"764.5"},{"v":795.4480049088179,"d":"795.4"},{"v":829.5264283020605,"d":"829.5"},{"v":855.5580357173544,"d":"855.6"},{"v":885.7088343348103,"d":"885.7"},{"v":903.3421688543156,"d":"903.3"},{"v":925.8935724085009,"d":"925.9"},{"v":948.4314335236722,"d":"948.4"},{"v":976.3039161171662,"d":"976.3"},{"v":987.6449822047334,"d":"987.6"},{"v":1003.394108700759,"d":"1,003.4"},{"v":1019.7381848620452,"d":"1,019.7"},{"v":1023.9147307100623,"d":"1,023.9"},{"v":998.0121748105225,"d":"998.0"},{"v":1008.4516886511169,"d":"1,008.5"},{"v":1008.8951687951887,"d":"1,008.9"},{"v":1009.8503922570424,"d":"1,009.9"},{"v":1020.5150843449312,"d":"1,020.5"},{"v":1016.1686960848108,"d":"1,016.2"},{"v":1019.3255502786745,"d":"1,019.3"},{"v":1024.000592763692,"d":"1,024.0"},{"v":1026.0130335619697,"d":"1,026.0"},{"v":1040.7069087491989,"d":"1,040.7"},{"v":1031.8792524947155,"d":"1,031.9"},{"v":1031.8792524947155,"d":"1,031.9"},{"v":1040.1642221713225,"d":"1,040.2"},{"v":1038.6785628669822,"d":"1,038.7"},{"v":1035.347417935065,"d":"1,035.3"},{"v":1035.347417935065,"d":"1,035.3"},{"v":1035.347417935065,"d":"1,035.3"},{"v":1035.347417935065,"d":"1,035.3"},{"v":1035.347417935065,"d":"1,035.3"},{"v":784.3337436391043,"d":"784.3"},{"v":971.6534858126752,"d":"971.7"},{"v":998.1777176666062,"d":"998.2"},{"v":1027.3684298508238,"d":"1,027.4"},{"v":1056.699403023594,"d":"1,056.7"},{"v":1087.5565912640818,"d":"1,087.6"},{"v":1117.115107330166,"d":"1,117.1"},{"v":824.1374217539368,"d":"824.1"},{"v":848.1928901714093,"d":"848.2"},{"v":873.5140562006287,"d":"873.5"},{"v":897.7623306843236,"d":"897.8"},{"v":924.451613180973,"d":"924.5"},{"v":951.2951604823409,"d":"951.3"},{"v":979.5501249423007,"d":"979.6"},{"v":1006.581561756424,"d":"1,006.6"},{"v":1036.3468235562875,"d":"1,036.3"},{"v":1066.2693984164866,"d":"1,066.3"},{"v":1097.7645485240769,"d":"1,097.8"},{"v":1127.8633332758775,"d":"1,127.9"},{"v":1161.0224673253274,"d":"1,161.0"},{"v":1194.3388705013547,"d":"1,194.3"},{"v":1229.4057282380957,"d":"1,229.4"},{"v":1262.8776698419706,"d":"1,262.9"},{"v":1299.7737213854496,"d":"1,299.8"},{"v":1336.8227482811258,"d":"1,336.8"},{"$f":"+SUM(CD179:CD180)","v":{"v":1375.8181433515786,"d":"1,375.8"}},{"v":1412.9902629410713,"d":"1,413.0"},{"v":1453.9913182476917,"d":"1,454.0"},{"v":1495.1352336669859,"d":"1,495.1"},{"v":1150.4252310324005,"d":"1,150.4"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"},{"v":3.183231456205249e-13,"d":"0.0"}]
[]
[null,"DSCR",{"$nulls":8},"ratio",{"$nulls":4},{"$f":"+IFERROR(IF(P177/P181>10,10,P177/P181),\"n.a.\")","v":{"v":1.9597747003417503,"d":"1.96x"}},{"$f":"+IFERROR(IF(Q177/Q181>10,10,Q177/Q181),\"n.a.\")","v":{"v":1.9708382294901055,"d":"1.97x"}},{"$f":"+IFERROR(IF(R177/R181>10,10,R177/R181),\"n.a.\")","v":{"v":2.011037748882394,"d":"2.01x"}},{"v":2.025566190480519,"d":"2.03x"},{"v":2.0590290489986853,"d":"2.06x"},{"v":2.089534113976727,"d":"2.09x"},{"v":2.111668158493363,"d":"2.11x"},{"v":2.1360644040809795,"d":"2.14x"},{"v":2.144889568681369,"d":"2.14x"},{"v":2.181020715092228,"d":"2.18x"},{"v":2.2107502732002504,"d":"2.21x"},{"v":2.236947152981701,"d":"2.24x"},{"v":2.2851097481981544,"d":"2.29x"},{"v":2.3276193336324478,"d":"2.33x"},{"v":2.37563351397646,"d":"2.38x"},{"v":2.412006298505037,"d":"2.41x"},{"v":2.4506720520494287,"d":"2.45x"},{"v":2.4799050449665136,"d":"2.48x"},{"v":2.5476765831698547,"d":"2.55x"},{"v":2.6061614340062462,"d":"2.61x"},{"v":2.6618300462808024,"d":"2.66x"},{"v":2.748479471721879,"d":"2.75x"},{"v":2.914246919489399,"d":"2.91x"},{"v":2.995932310580261,"d":"3.00x"},{"v":3.0946281371725792,"d":"3.09x"},{"v":3.1936467443138015,"d":"3.19x"},{"v":3.2683370002675005,"d":"3.27x"},{"v":3.38866227821552,"d":"3.39x"},{"v":3.490899621293214,"d":"3.49x"},{"v":3.5968774186536505,"d":"3.60x"},{"v":3.715417401638286,"d":"3.72x"},{"v":3.79537174948216,"d":"3.80x"},{"v":3.9579742879071644,"d":"3.96x"},{"v":4.096306178993168,"d":"4.10x"},{"v":4.18494805327019,"d":"4.18x"},{"v":4.3111263085784435,"d":"4.31x"},{"v":4.447342765184513,"d":"4.45x"},{"v":4.556905144638094,"d":"4.56x"},{"v":4.681871608658558,"d":"4.68x"},{"v":4.817983665154462,"d":"4.82x"},{"v":4.959241218756002,"d":"4.96x"},{"v":6.739537083058147,"d":"6.74x"},{"v":5.6082042703903685,"d":"5.61x"},{"v":5.616636636990973,"d":"5.62x"},{"v":5.61508097784821,"d":"5.62x"},{"v":5.616288680320287,"d":"5.62x"},{"v":5.613230357229624,"d":"5.61x"},{"v":5.619533955036752,"d":"5.62x"},{"v":7.834737126434726,"d":"7.83x"},{"v":7.836712692973444,"d":"7.84x"},{"v":7.83391450042715,"d":"7.83x"},{"v":7.845988643387662,"d":"7.85x"},{"v":7.843311945721491,"d":"7.84x"},{"v":7.8457162320916884,"d":"7.85x"},{"v":7.843319223845988,"d":"7.84x"},{"v":7.855872447393219,"d":"7.86x"},{"v":7.853579510643548,"d":"7.85x"},{"v":7.8563882338767606,"d":"7.86x"},{"v":7.854354368429854,"d":"7.85x"},{"v":7.867371249161711,"d":"7.87x"},{"v":7.865509037735849,"d":"7.87x"},{"v":7.868848498230312,"d":"7.87x"},{"v":7.867373130733707,"d":"7.87x"},{"v":7.881128404465763,"d":"7.88x"},{"v":7.879886736354282,"d":"7.88x"},{"v":7.883854692136762,"d":"7.88x"},{"$f":"+IFERROR(IF(CD177/CD181>10,10,CD177/CD181),\"n.a.\")","v":{"v":7.882933913915861,"d":"7.88x"}},{"v":7.897346471847205,"d":"7.90x"},{"v":7.896600149537051,"d":"7.90x"},{"v":7.901109041216943,"d":"7.90x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"},{"v":10,"d":"10.00x"}]

{"sheet":"CF","index":5,"n_rows":59,"n_cols":96,"rows_kept":59}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Cash Flow"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[{"$nulls":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(P8,Inputs!$B$26:$B$42,0),1),O6)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Q8,Inputs!$B$26:$B$42,0),1),P6)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(R8,Inputs!$B$26:$B$42,0),1),Q6)","v":1},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(S8,Inputs!$B$26:$B$42,0),1),R6)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(T8,Inputs!$B$26:$B$42,0),1),S6)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(U8,Inputs!$B$26:$B$42,0),1),T6)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(V8,Inputs!$B$26:$B$42,0),1),U6)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(W8,Inputs!$B$26:$B$42,0),1),V6)","v":2},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(X8,Inputs!$B$26:$B$42,0),1),W6)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Y8,Inputs!$B$26:$B$42,0),1),X6)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(Z8,Inputs!$B$26:$B$42,0),1),Y6)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AA8,Inputs!$B$26:$B$42,0),1),Z6)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AB8,Inputs!$B$26:$B$42,0),1),AA6)","v":3},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AC8,Inputs!$B$26:$B$42,0),1),AB6)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AD8,Inputs!$B$26:$B$42,0),1),AC6)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AE8,Inputs!$B$26:$B$42,0),1),AD6)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AF8,Inputs!$B$26:$B$42,0),1),AE6)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AG8,Inputs!$B$26:$B$42,0),1),AF6)","v":4},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AH8,Inputs!$B$26:$B$42,0),1),AG6)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AI8,Inputs!$B$26:$B$42,0),1),AH6)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AJ8,Inputs!$B$26:$B$42,0),1),AI6)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AK8,Inputs!$B$26:$B$42,0),1),AJ6)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AL8,Inputs!$B$26:$B$42,0),1),AK6)","v":5},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AM8,Inputs!$B$26:$B$42,0),1),AL6)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AN8,Inputs!$B$26:$B$42,0),1),AM6)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AO8,Inputs!$B$26:$B$42,0),1),AN6)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AP8,Inputs!$B$26:$B$42,0),1),AO6)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AQ8,Inputs!$B$26:$B$42,0),1),AP6)","v":6},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AR8,Inputs!$B$26:$B$42,0),1),AQ6)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AS8,Inputs!$B$26:$B$42,0),1),AR6)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AT8,Inputs!$B$26:$B$42,0),1),AS6)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AU8,Inputs!$B$26:$B$42,0),1),AT6)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AV8,Inputs!$B$26:$B$42,0),1),AU6)","v":7},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AW8,Inputs!$B$26:$B$42,0),1),AV6)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AX8,Inputs!$B$26:$B$42,0),1),AW6)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AY8,Inputs!$B$26:$B$42,0),1),AX6)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(AZ8,Inputs!$B$26:$B$42,0),1),AY6)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BA8,Inputs!$B$26:$B$42,0),1),AZ6)","v":8},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BB8,Inputs!$B$26:$B$42,0),1),BA6)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BC8,Inputs!$B$26:$B$42,0),1),BB6)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BD8,Inputs!$B$26:$B$42,0),1),BC6)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BE8,Inputs!$B$26:$B$42,0),1),BD6)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BF8,Inputs!$B$26:$B$42,0),1),BE6)","v":9},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BG8,Inputs!$B$26:$B$42,0),1),BF6)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BH8,Inputs!$B$26:$B$42,0),1),BG6)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BI8,Inputs!$B$26:$B$42,0),1),BH6)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BJ8,Inputs!$B$26:$B$42,0),1),BI6)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BK8,Inputs!$B$26:$B$42,0),1),BJ6)","v":10},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BL8,Inputs!$B$26:$B$42,0),1),BK6)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BM8,Inputs!$B$26:$B$42,0),1),BL6)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BN8,Inputs!$B$26:$B$42,0),1),BM6)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BO8,Inputs!$B$26:$B$42,0),1),BN6)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BP8,Inputs!$B$26:$B$42,0),1),BO6)","v":11},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BQ8,Inputs!$B$26:$B$42,0),1),BP6)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BR8,Inputs!$B$26:$B$42,0),1),BQ6)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BS8,Inputs!$B$26:$B$42,0),1),BR6)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BT8,Inputs!$B$26:$B$42,0),1),BS6)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BU8,Inputs!$B$26:$B$42,0),1),BT6)","v":12},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BV8,Inputs!$B$26:$B$42,0),1),BU6)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BW8,Inputs!$B$26:$B$42,0),1),BV6)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BX8,Inputs!$B$26:$B$42,0),1),BW6)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BY8,Inputs!$B$26:$B$42,0),1),BX6)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(BZ8,Inputs!$B$26:$B$42,0),1),BY6)","v":13},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CA8,Inputs!$B$26:$B$42,0),1),BZ6)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CB8,Inputs!$B$26:$B$42,0),1),CA6)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CC8,Inputs!$B$26:$B$42,0),1),CB6)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CD8,Inputs!$B$26:$B$42,0),1),CC6)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CE8,Inputs!$B$26:$B$42,0),1),CD6)","v":14},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CF8,Inputs!$B$26:$B$42,0),1),CE6)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CG8,Inputs!$B$26:$B$42,0),1),CF6)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CH8,Inputs!$B$26:$B$42,0),1),CG6)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CI8,Inputs!$B$26:$B$42,0),1),CH6)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CJ8,Inputs!$B$26:$B$42,0),1),CI6)","v":15},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CK8,Inputs!$B$26:$B$42,0),1),CJ6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CL8,Inputs!$B$26:$B$42,0),1),CK6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CM8,Inputs!$B$26:$B$42,0),1),CL6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CN8,Inputs!$B$26:$B$42,0),1),CM6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CO8,Inputs!$B$26:$B$42,0),1),CN6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CP8,Inputs!$B$26:$B$42,0),1),CO6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CQ8,Inputs!$B$26:$B$42,0),1),CP6)","v":16},{"$f":"+IFERROR(INDEX(Inputs!$A$26:$A$42,MATCH(CR8,Inputs!$B$26:$B$42,0),1),CQ6)","v":17}]
[{"$nulls":10},"Units",null,"Sum",null,"Actual","Budget","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+Oper!O8","v":2017},{"$f":"+Oper!P8","v":2018},{"$f":"+Oper!Q8","v":2019},{"$f":"+Oper!R8","v":2020},{"$f":"+Oper!S8","v":2021},{"$f":"+Oper!T8","v":2022},{"$f":"+Oper!U8","v":2023},{"$f":"+Oper!V8","v":2024},{"$f":"+Oper!W8","v":2025},{"$f":"+Oper!X8","v":2026},{"$f":"+Oper!Y8","v":2027},{"$f":"+Oper!Z8","v":2028},{"$f":"+Oper!AA8","v":2029},{"$f":"+Oper!AB8","v":2030},{"$f":"+Oper!AC8","v":2031},{"$f":"+Oper!AD8","v":2032},{"$f":"+Oper!AE8","v":2033},{"$f":"+Oper!AF8","v":2034},{"$f":"+Oper!AG8","v":2035},{"$f":"+Oper!AH8","v":2036},{"$f":"+Oper!AI8","v":2037},{"$f":"+Oper!AJ8","v":2038},{"$f":"+Oper!AK8","v":2039},{"$f":"+Oper!AL8","v":2040},{"$f":"+Oper!AM8","v":2041},{"$f":"+Oper!AN8","v":2042},{"$f":"+Oper!AO8","v":2043},{"$f":"+Oper!AP8","v":2044},{"$f":"+Oper!AQ8","v":2045},{"$f":"+Oper!AR8","v":2046},{"$f":"+Oper!AS8","v":2047},{"$f":"+Oper!AT8","v":2048},{"$f":"+Oper!AU8","v":2049},{"$f":"+Oper!AV8","v":2050},{"$f":"+Oper!AW8","v":2051},{"$f":"+Oper!AX8","v":2052},{"$f":"+Oper!AY8","v":2053},{"$f":"+Oper!AZ8","v":2054},{"$f":"+Oper!BA8","v":2055},{"$f":"+Oper!BB8","v":2056},{"$f":"+Oper!BC8","v":2057},{"$f":"+Oper!BD8","v":2058},{"$f":"+Oper!BE8","v":2059},{"$f":"+Oper!BF8","v":2060},{"$f":"+Oper!BG8","v":2061},{"$f":"+Oper!BH8","v":2062},{"$f":"+Oper!BI8","v":2063},{"$f":"+Oper!BJ8","v":2064},{"$f":"+Oper!BK8","v":2065},{"$f":"+Oper!BL8","v":2066},{"$f":"+Oper!BM8","v":2067},{"$f":"+Oper!BN8","v":2068},{"$f":"+Oper!BO8","v":2069},{"$f":"+Oper!BP8","v":2070},{"$f":"+Oper!BQ8","v":2071},{"$f":"+Oper!BR8","v":2072},{"$f":"+Oper!BS8","v":2073},{"$f":"+Oper!BT8","v":2074},{"$f":"+Oper!BU8","v":2075},{"$f":"+Oper!BV8","v":2076},{"$f":"+Oper!BW8","v":2077},{"$f":"+Oper!BX8","v":2078},{"$f":"+Oper!BY8","v":2079},{"$f":"+Oper!BZ8","v":2080},{"$f":"+Oper!CA8","v":2081},{"$f":"+Oper!CB8","v":2082},{"$f":"+Oper!CC8","v":2083},{"$f":"+Oper!CD8","v":2084},{"$f":"+Oper!CE8","v":2085},{"$f":"+Oper!CF8","v":2086},{"$f":"+Oper!CG8","v":2087},{"$f":"+Oper!CH8","v":2088},{"$f":"+Oper!CI8","v":2089},{"$f":"+Oper!CJ8","v":2090},{"$f":"+Oper!CK8","v":2091},{"$f":"+Oper!CL8","v":2092},{"$f":"+Oper!CM8","v":2093},{"$f":"+Oper!CN8","v":2094},{"$f":"+Oper!CO8","v":2095},{"$f":"+Oper!CP8","v":2096},{"$f":"+Oper!CQ8","v":2097},{"$f":"+Oper!CR8","v":2098}]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O9","v":"2017-01-01"},{"$f":"+Oper!P9","v":"2018-01-01"},{"$f":"+Oper!Q9","v":"2019-01-01"},{"$f":"+Oper!R9","v":"2020-01-01"},{"$f":"+Oper!S9","v":"2021-01-01"},{"$f":"+Oper!T9","v":"2022-01-01"},{"$f":"+Oper!U9","v":"2023-01-01"},{"$f":"+Oper!V9","v":"2024-01-01"},{"$f":"+Oper!W9","v":"2025-01-01"},{"$f":"+Oper!X9","v":"2026-01-01"},{"$f":"+Oper!Y9","v":"2027-01-01"},{"$f":"+Oper!Z9","v":"2028-01-01"},{"$f":"+Oper!AA9","v":"2029-01-01"},{"$f":"+Oper!AB9","v":"2030-01-01"},{"$f":"+Oper!AC9","v":"2031-01-01"},{"$f":"+Oper!AD9","v":"2032-01-01"},{"$f":"+Oper!AE9","v":"2033-01-01"},{"$f":"+Oper!AF9","v":"2034-01-01"},{"$f":"+Oper!AG9","v":"2035-01-01"},{"$f":"+Oper!AH9","v":"2036-01-01"},{"$f":"+Oper!AI9","v":"2037-01-01"},{"$f":"+Oper!AJ9","v":"2038-01-01"},{"$f":"+Oper!AK9","v":"2039-01-01"},{"$f":"+Oper!AL9","v":"2040-01-01"},{"$f":"+Oper!AM9","v":"2041-01-01"},{"$f":"+Oper!AN9","v":"2042-01-01"},{"$f":"+Oper!AO9","v":"2043-01-01"},{"$f":"+Oper!AP9","v":"2044-01-01"},{"$f":"+Oper!AQ9","v":"2045-01-01"},{"$f":"+Oper!AR9","v":"2046-01-01"},{"$f":"+Oper!AS9","v":"2047-01-01"},{"$f":"+Oper!AT9","v":"2048-01-01"},{"$f":"+Oper!AU9","v":"2049-01-01"},{"$f":"+Oper!AV9","v":"2050-01-01"},{"$f":"+Oper!AW9","v":"2051-01-01"},{"$f":"+Oper!AX9","v":"2052-01-01"},{"$f":"+Oper!AY9","v":"2053-01-01"},{"$f":"+Oper!AZ9","v":"2054-01-01"},{"$f":"+Oper!BA9","v":"2055-01-01"},{"$f":"+Oper!BB9","v":"2056-01-01"},{"$f":"+Oper!BC9","v":"2057-01-01"},{"$f":"+Oper!BD9","v":"2058-01-01"},{"$f":"+Oper!BE9","v":"2059-01-01"},{"$f":"+Oper!BF9","v":"2060-01-01"},{"$f":"+Oper!BG9","v":"2061-01-01"},{"$f":"+Oper!BH9","v":"2062-01-01"},{"$f":"+Oper!BI9","v":"2063-01-01"},{"$f":"+Oper!BJ9","v":"2064-01-01"},{"$f":"+Oper!BK9","v":"2065-01-01"},{"$f":"+Oper!BL9","v":"2066-01-01"},{"$f":"+Oper!BM9","v":"2067-01-01"},{"$f":"+Oper!BN9","v":"2068-01-01"},{"$f":"+Oper!BO9","v":"2069-01-01"},{"$f":"+Oper!BP9","v":"2070-01-01"},{"$f":"+Oper!BQ9","v":"2071-01-01"},{"$f":"+Oper!BR9","v":"2072-01-01"},{"$f":"+Oper!BS9","v":"2073-01-01"},{"$f":"+Oper!BT9","v":"2074-01-01"},{"$f":"+Oper!BU9","v":"2075-01-01"},{"$f":"+Oper!BV9","v":"2076-01-01"},{"$f":"+Oper!BW9","v":"2077-01-01"},{"$f":"+Oper!BX9","v":"2078-01-01"},{"$f":"+Oper!BY9","v":"2079-01-01"},{"$f":"+Oper!BZ9","v":"2080-01-01"},{"$f":"+Oper!CA9","v":"2081-01-01"},{"$f":"+Oper!CB9","v":"2082-01-01"},{"$f":"+Oper!CC9","v":"2083-01-01"},{"$f":"+Oper!CD9","v":"2084-01-01"},{"$f":"+Oper!CE9","v":"2085-01-01"},{"$f":"+Oper!CF9","v":"2086-01-01"},{"$f":"+Oper!CG9","v":"2087-01-01"},{"$f":"+Oper!CH9","v":"2088-01-01"},{"$f":"+Oper!CI9","v":"2089-01-01"},{"$f":"+Oper!CJ9","v":"2090-01-01"},{"$f":"+Oper!CK9","v":"2091-01-01"},{"$f":"+Oper!CL9","v":"2092-01-01"},{"$f":"+Oper!CM9","v":"2093-01-01"},{"$f":"+Oper!CN9","v":"2094-01-01"},{"$f":"+Oper!CO9","v":"2095-01-01"},{"$f":"+Oper!CP9","v":"2096-01-01"},{"$f":"+Oper!CQ9","v":"2097-01-01"},{"$f":"+Oper!CR9","v":"2098-01-01"}]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O10","v":"2017-12-31"},{"$f":"+Oper!P10","v":"2018-12-31"},{"$f":"+Oper!Q10","v":"2019-12-31"},{"$f":"+Oper!R10","v":"2020-12-31"},{"$f":"+Oper!S10","v":"2021-12-31"},{"$f":"+Oper!T10","v":"2022-12-31"},{"$f":"+Oper!U10","v":"2023-12-31"},{"$f":"+Oper!V10","v":"2024-12-31"},{"$f":"+Oper!W10","v":"2025-12-31"},{"$f":"+Oper!X10","v":"2026-12-31"},{"$f":"+Oper!Y10","v":"2027-12-31"},{"$f":"+Oper!Z10","v":"2028-12-31"},{"$f":"+Oper!AA10","v":"2029-12-31"},{"$f":"+Oper!AB10","v":"2030-12-31"},{"$f":"+Oper!AC10","v":"2031-12-31"},{"$f":"+Oper!AD10","v":"2032-12-31"},{"$f":"+Oper!AE10","v":"2033-12-31"},{"$f":"+Oper!AF10","v":"2034-12-31"},{"$f":"+Oper!AG10","v":"2035-12-31"},{"$f":"+Oper!AH10","v":"2036-12-31"},{"$f":"+Oper!AI10","v":"2037-12-31"},{"$f":"+Oper!AJ10","v":"2038-12-31"},{"$f":"+Oper!AK10","v":"2039-12-31"},{"$f":"+Oper!AL10","v":"2040-12-31"},{"$f":"+Oper!AM10","v":"2041-12-31"},{"$f":"+Oper!AN10","v":"2042-12-31"},{"$f":"+Oper!AO10","v":"2043-12-31"},{"$f":"+Oper!AP10","v":"2044-12-31"},{"$f":"+Oper!AQ10","v":"2045-12-31"},{"$f":"+Oper!AR10","v":"2046-12-31"},{"$f":"+Oper!AS10","v":"2047-12-31"},{"$f":"+Oper!AT10","v":"2048-12-31"},{"$f":"+Oper!AU10","v":"2049-12-31"},{"$f":"+Oper!AV10","v":"2050-12-31"},{"$f":"+Oper!AW10","v":"2051-12-31"},{"$f":"+Oper!AX10","v":"2052-12-31"},{"$f":"+Oper!AY10","v":"2053-12-31"},{"$f":"+Oper!AZ10","v":"2054-12-31"},{"$f":"+Oper!BA10","v":"2055-12-31"},{"$f":"+Oper!BB10","v":"2056-12-31"},{"$f":"+Oper!BC10","v":"2057-12-31"},{"$f":"+Oper!BD10","v":"2058-12-31"},{"$f":"+Oper!BE10","v":"2059-12-31"},{"$f":"+Oper!BF10","v":"2060-12-31"},{"$f":"+Oper!BG10","v":"2061-12-31"},{"$f":"+Oper!BH10","v":"2062-12-31"},{"$f":"+Oper!BI10","v":"2063-12-31"},{"$f":"+Oper!BJ10","v":"2064-12-31"},{"$f":"+Oper!BK10","v":"2065-12-31"},{"$f":"+Oper!BL10","v":"2066-12-31"},{"$f":"+Oper!BM10","v":"2067-12-31"},{"$f":"+Oper!BN10","v":"2068-12-31"},{"$f":"+Oper!BO10","v":"2069-12-31"},{"$f":"+Oper!BP10","v":"2070-12-31"},{"$f":"+Oper!BQ10","v":"2071-12-31"},{"$f":"+Oper!BR10","v":"2072-12-31"},{"$f":"+Oper!BS10","v":"2073-12-31"},{"$f":"+Oper!BT10","v":"2074-12-31"},{"$f":"+Oper!BU10","v":"2075-12-31"},{"$f":"+Oper!BV10","v":"2076-12-31"},{"$f":"+Oper!BW10","v":"2077-12-31"},{"$f":"+Oper!BX10","v":"2078-12-31"},{"$f":"+Oper!BY10","v":"2079-12-31"},{"$f":"+Oper!BZ10","v":"2080-12-31"},{"$f":"+Oper!CA10","v":"2081-12-31"},{"$f":"+Oper!CB10","v":"2082-12-31"},{"$f":"+Oper!CC10","v":"2083-12-31"},{"$f":"+Oper!CD10","v":"2084-12-31"},{"$f":"+Oper!CE10","v":"2085-12-31"},{"$f":"+Oper!CF10","v":"2086-12-31"},{"$f":"+Oper!CG10","v":"2087-12-31"},{"$f":"+Oper!CH10","v":"2088-12-31"},{"$f":"+Oper!CI10","v":"2089-12-31"},{"$f":"+Oper!CJ10","v":"2090-12-31"},{"$f":"+Oper!CK10","v":"2091-12-31"},{"$f":"+Oper!CL10","v":"2092-12-31"},{"$f":"+Oper!CM10","v":"2093-12-31"},{"$f":"+Oper!CN10","v":"2094-12-31"},{"$f":"+Oper!CO10","v":"2095-12-31"},{"$f":"+Oper!CP10","v":"2096-12-31"},{"$f":"+Oper!CQ10","v":"2097-12-31"},{"$f":"+Oper!CR10","v":"2098-12-31"}]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+AU10-AU9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+CA10-CA9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Cashflow Waterfall"]
[]
[null,"Initial Cash Balance",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+O55","v":{"v":764.1019110840955,"d":"764.1"}},{"v":549.0850878139099,"d":"549.1"},{"$f":"+Q55","v":{"v":372.26775175643263,"d":"372.3"}},{"$f":"+R55","v":{"v":220.05237990912553,"d":"220.1"}},{"$f":"+S55","v":{"v":61.06136847675805,"d":"61.1"}},{"$f":"+T55","v":{"v":60.000000000000114,"d":"60.0"}},{"$f":"+U55","v":{"v":80.56522896276886,"d":"80.6"}},{"$f":"+V55","v":{"v":133.3983589599128,"d":"133.4"}},{"$f":"+W55","v":{"v":190.72766476336653,"d":"190.7"}},{"$f":"+X55","v":{"v":236.46473624421185,"d":"236.5"}},{"$f":"+Y55","v":{"v":188.29989472052864,"d":"188.3"}},{"$f":"+Z55","v":{"v":151.33286671909366,"d":"151.3"}},{"$f":"+AA55","v":{"v":174.20158324972238,"d":"174.2"}},{"$f":"+AB55","v":{"v":208.26805880320592,"d":"208.3"}},{"$f":"+AC55","v":{"v":301.49282595217585,"d":"301.5"}},{"$f":"+AD55","v":{"v":269.3752382259996,"d":"269.4"}},{"$f":"+AE55","v":{"v":273.509342700674,"d":"273.5"}},{"$f":"+AF55","v":{"v":287.6826163393322,"d":"287.7"}},{"$f":"+AG55","v":{"v":335.494796369548,"d":"335.5"}},{"$f":"+AH55","v":{"v":415.38118289849865,"d":"415.4"}},{"$f":"+AI55","v":{"v":349.1158526475068,"d":"349.1"}},{"$f":"+AJ55","v":{"v":312.0237195570809,"d":"312.0"}},{"$f":"+AK55","v":{"v":363.6855976057442,"d":"363.7"}},{"$f":"+AL55","v":{"v":455.0667334033634,"d":"455.1"}},{"$f":"+AM55","v":{"v":599.919218067013,"d":"599.9"}},{"$f":"+AN55","v":{"v":643.7330472243522,"d":"643.7"}},{"$f":"+AO55","v":{"v":667.1722159546595,"d":"667.2"}},{"$f":"+AP55","v":{"v":707.6069812063907,"d":"707.6"}},{"$f":"+AQ55","v":{"v":746.7081892793082,"d":"746.7"}},{"$f":"+AR55","v":{"v":788.6328142202034,"d":"788.6"}},{"$f":"+AS55","v":{"v":840.0275280982606,"d":"840.0"}},{"$f":"+AT55","v":{"v":859.1690041231583,"d":"859.2"}},{"$f":"+AU55","v":{"v":910.0899160530608,"d":"910.1"}},{"$f":"+AV55","v":{"v":946.2753142456442,"d":"946.3"}},{"$f":"+AW55","v":{"v":976.7614780525765,"d":"976.8"}},{"$f":"+AX55","v":{"v":1025.089003312416,"d":"1,025.1"}},{"$f":"+AY55","v":{"v":987.5873045610501,"d":"987.6"}},{"$f":"+AZ55","v":{"v":1029.4723453779843,"d":"1,029.5"}},{"$f":"+BA55","v":{"v":1055.0589004828298,"d":"1,055.1"}},{"$f":"+BB55","v":{"v":1074.636024407418,"d":"1,074.6"}},{"$f":"+BC55","v":{"v":1148.7626302532508,"d":"1,148.8"}},{"$f":"+BD55","v":{"v":1280.7521730199733,"d":"1,280.8"}},{"$f":"+BE55","v":{"v":1288.1561656608437,"d":"1,288.2"}},{"$f":"+BF55","v":{"v":1338.205652224553,"d":"1,338.2"}},{"$f":"+BG55","v":{"v":1422.1417170958284,"d":"1,422.1"}},{"$f":"+BH55","v":{"v":1447.8603889070455,"d":"1,447.9"}},{"$f":"+BI55","v":{"v":1409.2614042597197,"d":"1,409.3"}},{"$f":"+BJ55","v":{"v":1303.1054185522717,"d":"1,303.1"}},{"$f":"+BK55","v":{"v":1446.6567782439342,"d":"1,446.7"}},{"$f":"+BL55","v":{"v":1519.225455714486,"d":"1,519.2"}},{"$f":"+BM55","v":{"v":1595.189929873216,"d":"1,595.2"}},{"$f":"+BN55","v":{"v":1676.7825316300587,"d":"1,676.8"}},{"$f":"+BO55","v":{"v":1761.6647668438227,"d":"1,761.7"}},{"$f":"+BP55","v":{"v":1850.5841834331586,"d":"1,850.6"}},{"$f":"+BQ55","v":{"v":1942.9166765009668,"d":"1,942.9"}},{"$f":"+BR55","v":{"v":2040.4998100140647,"d":"2,040.5"}},{"$f":"+BS55","v":{"v":2140.6004079460927,"d":"2,140.6"}},{"$f":"+BT55","v":{"v":2243.9555104382207,"d":"2,244.0"}},{"$f":"+BU55","v":{"v":2349.750974457799,"d":"2,349.8"}},{"$f":"+BV55","v":{"v":2460.6457892782246,"d":"2,460.6"}},{"$f":"+BW55","v":{"v":2578.7306322755594,"d":"2,578.7"}},{"$f":"+BX55","v":{"v":2705.1413669815865,"d":"2,705.1"}},{"$f":"+BY55","v":{"v":2839.280804314927,"d":"2,839.3"}},{"$f":"+BZ55","v":{"v":2984.4787602469714,"d":"2,984.5"}},{"$f":"+CA55","v":{"v":3137.5360010367785,"d":"3,137.5"}},{"$f":"+CB55","v":{"v":3297.0456865046053,"d":"3,297.0"}},{"$f":"+CC55","v":{"v":3462.0749772976433,"d":"3,462.1"}},{"$f":"+CD55","v":{"v":3636.1000005623628,"d":"3,636.1"}},{"$f":"+CE55","v":{"v":3815.2272281078203,"d":"3,815.2"}},{"$f":"+CF55","v":{"v":4000.5187195371327,"d":"4,000.5"}},{"$f":"+CG55","v":{"v":4265.583596378401,"d":"4,265.6"}},{"$f":"+CH55","v":{"v":5457.644335813424,"d":"5,457.6"}},{"$f":"+CI55","v":{"v":6267.346856445263,"d":"6,267.3"}},{"$f":"+CJ55","v":{"v":6752.781260438718,"d":"6,752.8"}},{"$f":"+CK55","v":{"v":6876.539906696145,"d":"6,876.5"}},{"$f":"+CL55","v":{"v":6388.202669874199,"d":"6,388.2"}},{"$f":"+CM55","v":{"v":5209.979894724902,"d":"5,210.0"}},{"$f":"+CN55","v":{"v":3258.607657923896,"d":"3,258.6"}},{"$f":"+CO55","v":{"v":520.5825785451416,"d":"520.6"}},{"$f":"+CP55","v":{"v":60,"d":"60.0"}},{"$f":"+CQ55","v":{"v":60,"d":"60.0"}}]
[]
[null,"Cash Receipts from Toll revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O19:GK19)","v":{"v":689028.2195059345,"d":"689,028"}},null,null,{"$f":"+Oper!P75","v":{"v":1290.3730168633158,"d":"1,290.4"}},{"$f":"+Oper!Q75","v":{"v":1361.7478370456297,"d":"1,361.7"}},{"$f":"+Oper!R75","v":{"v":1429.0832863337096,"d":"1,429.1"}},{"$f":"+Oper!S75","v":{"v":1497.309445270757,"d":"1,497.3"}},{"$f":"+Oper!T75","v":{"v":1583.5001692025432,"d":"1,583.5"}},{"$f":"+Oper!U75","v":{"v":1678.303738427558,"d":"1,678.3"}},{"$f":"+Oper!V75","v":{"v":1779.027432247827,"d":"1,779.0"}},{"$f":"+Oper!W75","v":{"v":1885.6374364933833,"d":"1,885.6"}},{"$f":"+Oper!X75","v":{"v":1998.690769790081,"d":"1,998.7"}},{"$f":"+Oper!Y75","v":{"v":2110.013252033199,"d":"2,110.0"}},{"$f":"+Oper!Z75","v":{"v":2225.574192182759,"d":"2,225.6"}},{"$f":"+Oper!AA75","v":{"v":2347.1703575259435,"d":"2,347.2"}},{"$f":"+Oper!AB75","v":{"v":2475.4732346592245,"d":"2,475.5"}},{"$f":"+Oper!AC75","v":{"v":2610.816870658467,"d":"2,610.8"}},{"$f":"+Oper!AD75","v":{"v":2725.865590665442,"d":"2,725.9"}},{"$f":"+Oper!AE75","v":{"v":2839.0162219883605,"d":"2,839.0"}},{"$f":"+Oper!AF75","v":{"v":2956.6567470524196,"d":"2,956.7"}},{"$f":"+Oper!AG75","v":{"v":3079.1925237965943,"d":"3,079.2"}},{"$f":"+Oper!AH75","v":{"v":3206.9659488365724,"d":"3,207.0"}},{"$f":"+Oper!AI75","v":{"v":3336.3489519443256,"d":"3,336.3"}},{"$f":"+Oper!AJ75","v":{"v":3470.2154152425783,"d":"3,470.2"}},{"$f":"+Oper!AK75","v":{"v":3609.456176309666,"d":"3,609.5"}},{"$f":"+Oper!AL75","v":{"v":3754.4694364069546,"d":"3,754.5"}},{"$f":"+Oper!AM75","v":{"v":3904.9683030624083,"d":"3,905.0"}},{"$f":"+Oper!AN75","v":{"v":4045.6694292004045,"d":"4,045.7"}},{"$f":"+Oper!AO75","v":{"v":4187.611378959861,"d":"4,187.6"}},{"$f":"+Oper!AP75","v":{"v":4334.584007874998,"d":"4,334.6"}},{"$f":"+Oper!AQ75","v":{"v":4486.317413046563,"d":"4,486.3"}},{"$f":"+Oper!AR75","v":{"v":4643.485304736718,"d":"4,643.5"}},{"$f":"+Oper!AS75","v":{"v":4811.917550284725,"d":"4,811.9"}},{"$f":"+Oper!AT75","v":{"v":4988.102005152636,"d":"4,988.1"}},{"$f":"+Oper!AU75","v":{"v":5170.346617528983,"d":"5,170.3"}},{"$f":"+Oper!AV75","v":{"v":5359.394770090085,"d":"5,359.4"}},{"$f":"+Oper!AW75","v":{"v":5555.4147144205535,"d":"5,555.4"}},{"$f":"+Oper!AX75","v":{"v":5730.452315045651,"d":"5,730.5"}},{"$f":"+Oper!AY75","v":{"v":5903.587737251909,"d":"5,903.6"}},{"$f":"+Oper!AZ75","v":{"v":6081.820711782759,"d":"6,081.8"}},{"$f":"+Oper!BA75","v":{"v":6265.489334500685,"d":"6,265.5"}},{"$f":"+Oper!BB75","v":{"v":6455.0252661392,"d":"6,455.0"}},{"$f":"+Oper!BC75","v":{"v":6649.716818849163,"d":"6,649.7"}},{"$f":"+Oper!BD75","v":{"v":6850.461575087171,"d":"6,850.5"}},{"$f":"+Oper!BE75","v":{"v":7057.342242329833,"d":"7,057.3"}},{"$f":"+Oper!BF75","v":{"v":7270.832315019263,"d":"7,270.8"}},{"$f":"+Oper!BG75","v":{"v":7490.129617099702,"d":"7,490.1"}},{"$f":"+Oper!BH75","v":{"v":7716.2451472525145,"d":"7,716.2"}},{"$f":"+Oper!BI75","v":{"v":7949.272064805496,"d":"7,949.3"}},{"$f":"+Oper!BJ75","v":{"v":8189.743705923256,"d":"8,189.7"}},{"$f":"+Oper!BK75","v":{"v":8436.756512934253,"d":"8,436.8"}},{"$f":"+Oper!BL75","v":{"v":8691.449257815086,"d":"8,691.4"}},{"$f":"+Oper!BM75","v":{"v":8953.9268736718,"d":"8,953.9"}},{"$f":"+Oper!BN75","v":{"v":9224.79010142484,"d":"9,224.8"}},{"$f":"+Oper!BO75","v":{"v":9503.021188850958,"d":"9,503.0"}},{"$f":"+Oper!BP75","v":{"v":9789.902829625886,"d":"9,789.9"}},{"$f":"+Oper!BQ75","v":{"v":10085.553218642259,"d":"10,085.6"}},{"$f":"+Oper!BR75","v":{"v":10390.6490204082,"d":"10,390.6"}},{"$f":"+Oper!BS75","v":{"v":10704.043855870608,"d":"10,704.0"}},{"$f":"+Oper!BT75","v":{"v":11027.182529695901,"d":"11,027.2"}},{"$f":"+Oper!BU75","v":{"v":11360.198174630934,"d":"11,360.2"}},{"$f":"+Oper!BV75","v":{"v":11703.852974240986,"d":"11,703.9"}},{"$f":"+Oper!BW75","v":{"v":12056.855666366795,"d":"12,056.9"}},{"$f":"+Oper!BX75","v":{"v":12420.833654778713,"d":"12,420.8"}},{"$f":"+Oper!BY75","v":{"v":12795.936897972324,"d":"12,795.9"}},{"$f":"+Oper!BZ75","v":{"v":13183.023906746126,"d":"13,183.0"}},{"$f":"+Oper!CA75","v":{"v":13580.64022503742,"d":"13,580.6"}},{"$f":"+Oper!CB75","v":{"v":13990.618933188003,"d":"13,990.6"}},{"$f":"+Oper!CC75","v":{"v":14413.128941934936,"d":"14,413.1"}},{"$f":"+Oper!CD75","v":{"v":14849.137263458377,"d":"14,849.1"}},{"$f":"+Oper!CE75","v":{"v":15297.005622816878,"d":"15,297.0"}},{"$f":"+Oper!CF75","v":{"v":15758.798770996491,"d":"15,758.8"}},{"$f":"+Oper!CG75","v":{"v":16234.706966221538,"d":"16,234.7"}},{"$f":"+Oper!CH75","v":{"v":16725.819434810674,"d":"16,725.8"}},{"$f":"+Oper!CI75","v":{"v":17230.2908513171,"d":"17,230.3"}},{"$f":"+Oper!CJ75","v":{"v":17750.44691665918,"d":"17,750.4"}},{"$f":"+Oper!CK75","v":{"v":18286.501934513264,"d":"18,286.5"}},{"$f":"+Oper!CL75","v":{"v":18839.682791156025,"d":"18,839.7"}},{"$f":"+Oper!CM75","v":{"v":19407.91094292035,"d":"19,407.9"}},{"$f":"+Oper!CN75","v":{"v":19993.80602035645,"d":"19,993.8"}},{"$f":"+Oper!CO75","v":{"v":20597.609411534962,"d":"20,597.6"}},{"$f":"+Oper!CP75","v":{"v":21220.703060603024,"d":"21,220.7"}},{"$f":"+Oper!CQ75","v":{"v":21860.745730797375,"d":"21,860.7"}},{"$f":"+Oper!CR75","v":{"v":26313.85062751493,"d":"26,313.9"}}]
[null,"Cash Receipts from Contract Revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O20:GK20)","v":{"v":3360.4037837858295,"d":"3,360"}},null,null,{"$f":"+Oper!P38","v":{"v":17.285772583271385,"d":"17.3"}},{"$f":"+Oper!Q38","v":{"v":17.02005360906234,"d":"17.0"}},{"$f":"+Oper!R38","v":{"v":16.75841929886901,"d":"16.8"}},{"$f":"+Oper!S38","v":{"v":16.500806862745097,"d":"16.5"}},{"$f":"+Oper!T38","v":{"v":17.122441434551764,"d":"17.1"}},{"$f":"+Oper!U38","v":{"v":17.767494833333355,"d":"17.8"}},{"$f":"+Oper!V38","v":{"v":18.43684931609705,"d":"18.4"}},{"$f":"+Oper!W38","v":{"v":19.131420377100874,"d":"19.1"}},{"$f":"+Oper!X38","v":{"v":19.852158,"d":"19.9"}},{"$f":"+Oper!Y38","v":{"v":20.24920116,"d":"20.2"}},{"$f":"+Oper!Z38","v":{"v":20.6541851832,"d":"20.7"}},{"$f":"+Oper!AA38","v":{"v":21.067268886864,"d":"21.1"}},{"$f":"+Oper!AB38","v":{"v":21.488614264601278,"d":"21.5"}},{"$f":"+Oper!AC38","v":{"v":21.918386549893306,"d":"21.9"}},{"$f":"+Oper!AD38","v":{"v":22.35675428089117,"d":"22.4"}},{"$f":"+Oper!AE38","v":{"v":22.803889366508994,"d":"22.8"}},{"$f":"+Oper!AF38","v":{"v":23.259967153839174,"d":"23.3"}},{"$f":"+Oper!AG38","v":{"v":23.72516649691596,"d":"23.7"}},{"$f":"+Oper!AH38","v":{"v":24.199669826854283,"d":"24.2"}},{"$f":"+Oper!AI38","v":{"v":24.68366322339137,"d":"24.7"}},{"$f":"+Oper!AJ38","v":{"v":25.177336487859197,"d":"25.2"}},{"$f":"+Oper!AK38","v":{"v":25.680883217616383,"d":"25.7"}},{"$f":"+Oper!AL38","v":{"v":26.19450088196871,"d":"26.2"}},{"$f":"+Oper!AM38","v":{"v":26.718390899608085,"d":"26.7"}},{"$f":"+Oper!AN38","v":{"v":27.252758717600248,"d":"27.3"}},{"$f":"+Oper!AO38","v":{"v":27.797813891952256,"d":"27.8"}},{"$f":"+Oper!AP38","v":{"v":28.3537701697913,"d":"28.4"}},{"$f":"+Oper!AQ38","v":{"v":28.920845573187126,"d":"28.9"}},{"$f":"+Oper!AR38","v":{"v":29.499262484650867,"d":"29.5"}},{"$f":"+Oper!AS38","v":{"v":30.089247734343886,"d":"30.1"}},{"$f":"+Oper!AT38","v":{"v":30.691032689030763,"d":"30.7"}},{"$f":"+Oper!AU38","v":{"v":31.30485334281138,"d":"31.3"}},{"$f":"+Oper!AV38","v":{"v":31.93095040966761,"d":"31.9"}},{"$f":"+Oper!AW38","v":{"v":32.56956941786096,"d":"32.6"}},{"$f":"+Oper!AX38","v":{"v":33.22096080621818,"d":"33.2"}},{"$f":"+Oper!AY38","v":{"v":33.885380022342545,"d":"33.9"}},{"$f":"+Oper!AZ38","v":{"v":34.563087622789396,"d":"34.6"}},{"$f":"+Oper!BA38","v":{"v":35.25434937524519,"d":"35.3"}},{"$f":"+Oper!BB38","v":{"v":35.9594363627501,"d":"36.0"}},{"$f":"+Oper!BC38","v":{"v":36.67862509000509,"d":"36.7"}},{"$f":"+Oper!BD38","v":{"v":37.412197591805196,"d":"37.4"}},{"$f":"+Oper!BE38","v":{"v":38.1604415436413,"d":"38.2"}},{"$f":"+Oper!BF38","v":{"v":38.923650374514125,"d":"38.9"}},{"$f":"+Oper!BG38","v":{"v":39.702123382004416,"d":"39.7"}},{"$f":"+Oper!BH38","v":{"v":40.496165849644505,"d":"40.5"}},{"$f":"+Oper!BI38","v":{"v":41.30608916663739,"d":"41.3"}},{"$f":"+Oper!BJ38","v":{"v":42.13221094997014,"d":"42.1"}},{"$f":"+Oper!BK38","v":{"v":42.97485516896954,"d":"43.0"}},{"$f":"+Oper!BL38","v":{"v":43.83435227234894,"d":"43.8"}},{"$f":"+Oper!BM38","v":{"v":44.711039317795915,"d":"44.7"}},{"$f":"+Oper!BN38","v":{"v":45.60526010415184,"d":"45.6"}},{"$f":"+Oper!BO38","v":{"v":46.51736530623487,"d":"46.5"}},{"$f":"+Oper!BP38","v":{"v":47.447712612359574,"d":"47.4"}},{"$f":"+Oper!BQ38","v":{"v":48.396666864606765,"d":"48.4"}},{"$f":"+Oper!BR38","v":{"v":49.364600201898895,"d":"49.4"}},{"$f":"+Oper!BS38","v":{"v":50.35189220593688,"d":"50.4"}},{"$f":"+Oper!BT38","v":{"v":51.35893005005561,"d":"51.4"}},{"$f":"+Oper!BU38","v":{"v":52.38610865105673,"d":"52.4"}},{"$f":"+Oper!BV38","v":{"v":53.43383082407786,"d":"53.4"}},{"$f":"+Oper!BW38","v":{"v":54.50250744055942,"d":"54.5"}},{"$f":"+Oper!BX38","v":{"v":55.59255758937061,"d":"55.6"}},{"$f":"+Oper!BY38","v":{"v":56.70440874115802,"d":"56.7"}},{"$f":"+Oper!BZ38","v":{"v":57.83849691598118,"d":"57.8"}},{"$f":"+Oper!CA38","v":{"v":58.9952668543008,"d":"59.0"}},{"$f":"+Oper!CB38","v":{"v":60.17517219138682,"d":"60.2"}},{"$f":"+Oper!CC38","v":{"v":61.378675635214556,"d":"61.4"}},{"$f":"+Oper!CD38","v":{"v":62.60624914791885,"d":"62.6"}},{"$f":"+Oper!CE38","v":{"v":63.85837413087723,"d":"63.9"}},{"$f":"+Oper!CF38","v":{"v":65.13554161349478,"d":"65.1"}},{"$f":"+Oper!CG38","v":{"v":66.43825244576468,"d":"66.4"}},{"$f":"+Oper!CH38","v":{"v":67.76701749467998,"d":"67.8"}},{"$f":"+Oper!CI38","v":{"v":69.12235784457359,"d":"69.1"}},{"$f":"+Oper!CJ38","v":{"v":70.50480500146506,"d":"70.5"}},{"$f":"+Oper!CK38","v":{"v":71.91490110149437,"d":"71.9"}},{"$f":"+Oper!CL38","v":{"v":73.35319912352425,"d":"73.4"}},{"$f":"+Oper!CM38","v":{"v":74.82026310599474,"d":"74.8"}},{"$f":"+Oper!CN38","v":{"v":76.31666836811463,"d":"76.3"}},{"$f":"+Oper!CO38","v":{"v":77.84300173547692,"d":"77.8"}},{"$f":"+Oper!CP38","v":{"v":79.39986177018646,"d":"79.4"}},{"$f":"+Oper!CQ38","v":{"v":80.9878590055902,"d":"81.0"}},{"$f":"+Oper!CR38","v":{"v":82.607616185702,"d":"82.6"}}]
[]
[null,"Operating Expenses",{"$nulls":8},"MCAD",null,{"$f":"SUM(O22:GK22)","v":{"v":-28205.322757929196,"d":"-28,205"}},null,null,{"$f":"+Oper!P47","v":{"v":-145.60419049559124,"d":"-145.6"}},{"$f":"+Oper!Q47","v":{"v":-146.10956759444863,"d":"-146.1"}},{"$f":"+Oper!R47","v":{"v":-146.61669880499184,"d":"-146.6"}},{"$f":"+Oper!S47","v":{"v":-147.1255902155612,"d":"-147.1"}},{"$f":"+Oper!T47","v":{"v":-150.29855566898848,"d":"-150.3"}},{"$f":"+Oper!U47","v":{"v":-153.53995048099227,"d":"-153.5"}},{"$f":"+Oper!V47","v":{"v":-156.85125042468894,"d":"-156.9"}},{"$f":"+Oper!W47","v":{"v":-160.23396310026922,"d":"-160.2"}},{"$f":"+Oper!X47","v":{"v":-163.6896286213929,"d":"-163.7"}},{"$f":"+Oper!Y47","v":{"v":-167.08117397832487,"d":"-167.1"}},{"$f":"+Oper!Z47","v":{"v":-170.54299000545757,"d":"-170.5"}},{"$f":"+Oper!AA47","v":{"v":-174.07653266653924,"d":"-174.1"}},{"$f":"+Oper!AB47","v":{"v":-177.68328809196427,"d":"-177.7"}},{"$f":"+Oper!AC47","v":{"v":-181.36477320380695,"d":"-181.4"}},{"$f":"+Oper!AD47","v":{"v":-185.09743965855316,"d":"-185.1"}},{"$f":"+Oper!AE47","v":{"v":-188.90692808162464,"d":"-188.9"}},{"$f":"+Oper!AF47","v":{"v":-192.79481954512872,"d":"-192.8"}},{"$f":"+Oper!AG47","v":{"v":-196.76272766120076,"d":"-196.8"}},{"$f":"+Oper!AH47","v":{"v":-200.81229925171033,"d":"-200.8"}},{"$f":"+Oper!AI47","v":{"v":-205.0383379792341,"d":"-205.0"}},{"$f":"+Oper!AJ47","v":{"v":-209.35331251095448,"d":"-209.4"}},{"$f":"+Oper!AK47","v":{"v":-213.75909447602072,"d":"-213.8"}},{"$f":"+Oper!AL47","v":{"v":-218.25759489149453,"d":"-218.3"}},{"$f":"+Oper!AM47","v":{"v":-222.85076499125773,"d":"-222.9"}},{"$f":"+Oper!AN47","v":{"v":-227.61292950117,"d":"-227.6"}},{"$f":"+Oper!AO47","v":{"v":-232.47685812582674,"d":"-232.5"}},{"$f":"+Oper!AP47","v":{"v":-237.44472549296884,"d":"-237.4"}},{"$f":"+Oper!AQ47","v":{"v":-242.51875270060634,"d":"-242.5"}},{"$f":"+Oper!AR47","v":{"v":-247.70120831005565,"d":"-247.7"}},{"$f":"+Oper!AS47","v":{"v":-252.65523247625674,"d":"-252.7"}},{"$f":"+Oper!AT47","v":{"v":-257.7083371257819,"d":"-257.7"}},{"$f":"+Oper!AU47","v":{"v":-262.86250386829755,"d":"-262.9"}},{"$f":"+Oper!AV47","v":{"v":-268.1197539456635,"d":"-268.1"}},{"$f":"+Oper!AW47","v":{"v":-273.48214902457676,"d":"-273.5"}},{"$f":"+Oper!AX47","v":{"v":-278.9517920050683,"d":"-279.0"}},{"$f":"+Oper!AY47","v":{"v":-284.5308278451697,"d":"-284.5"}},{"$f":"+Oper!AZ47","v":{"v":-290.2214444020731,"d":"-290.2"}},{"$f":"+Oper!BA47","v":{"v":-296.0258732901146,"d":"-296.0"}},{"$f":"+Oper!BB47","v":{"v":-301.94639075591687,"d":"-301.9"}},{"$f":"+Oper!BC47","v":{"v":-307.9853185710352,"d":"-308.0"}},{"$f":"+Oper!BD47","v":{"v":-314.1450249424559,"d":"-314.1"}},{"$f":"+Oper!BE47","v":{"v":-320.42792544130504,"d":"-320.4"}},{"$f":"+Oper!BF47","v":{"v":-326.83648395013114,"d":"-326.8"}},{"$f":"+Oper!BG47","v":{"v":-333.37321362913383,"d":"-333.4"}},{"$f":"+Oper!BH47","v":{"v":-340.0406779017165,"d":"-340.0"}},{"$f":"+Oper!BI47","v":{"v":-346.84149145975084,"d":"-346.8"}},{"$f":"+Oper!BJ47","v":{"v":-353.7783212889458,"d":"-353.8"}},{"$f":"+Oper!BK47","v":{"v":-360.85388771472475,"d":"-360.9"}},{"$f":"+Oper!BL47","v":{"v":-368.07096546901926,"d":"-368.1"}},{"$f":"+Oper!BM47","v":{"v":-375.4323847783997,"d":"-375.4"}},{"$f":"+Oper!BN47","v":{"v":-382.9410324739677,"d":"-382.9"}},{"$f":"+Oper!BO47","v":{"v":-390.599853123447,"d":"-390.6"}},{"$f":"+Oper!BP47","v":{"v":-398.41185018591597,"d":"-398.4"}},{"$f":"+Oper!BQ47","v":{"v":-406.3800871896343,"d":"-406.4"}},{"$f":"+Oper!BR47","v":{"v":-414.50768893342695,"d":"-414.5"}},{"$f":"+Oper!BS47","v":{"v":-422.79784271209553,"d":"-422.8"}},{"$f":"+Oper!BT47","v":{"v":-431.2537995663374,"d":"-431.3"}},{"$f":"+Oper!BU47","v":{"v":-439.8788755576642,"d":"-439.9"}},{"$f":"+Oper!BV47","v":{"v":-448.67645306881747,"d":"-448.7"}},{"$f":"+Oper!BW47","v":{"v":-457.6499821301938,"d":"-457.6"}},{"$f":"+Oper!BX47","v":{"v":-466.8029817727977,"d":"-466.8"}},{"$f":"+Oper!BY47","v":{"v":-476.13904140825366,"d":"-476.1"}},{"$f":"+Oper!BZ47","v":{"v":-485.66182223641874,"d":"-485.7"}},{"$f":"+Oper!CA47","v":{"v":-495.3750586811471,"d":"-495.4"}},{"$f":"+Oper!CB47","v":{"v":-505.28255985477006,"d":"-505.3"}},{"$f":"+Oper!CC47","v":{"v":-515.3882110518655,"d":"-515.4"}},{"$f":"+Oper!CD47","v":{"v":-525.6959752729027,"d":"-525.7"}},{"$f":"+Oper!CE47","v":{"v":-536.2098947783609,"d":"-536.2"}},{"$f":"+Oper!CF47","v":{"v":-546.9340926739281,"d":"-546.9"}},{"$f":"+Oper!CG47","v":{"v":-557.8727745274067,"d":"-557.9"}},{"$f":"+Oper!CH47","v":{"v":-569.0302300179549,"d":"-569.0"}},{"$f":"+Oper!CI47","v":{"v":-580.410834618314,"d":"-580.4"}},{"$f":"+Oper!CJ47","v":{"v":-592.0190513106803,"d":"-592.0"}},{"$f":"+Oper!CK47","v":{"v":-603.859432336894,"d":"-603.9"}},{"$f":"+Oper!CL47","v":{"v":-615.9366209836318,"d":"-615.9"}},{"$f":"+Oper!CM47","v":{"v":-628.2553534033045,"d":"-628.3"}},{"$f":"+Oper!CN47","v":{"v":-640.8204604713707,"d":"-640.8"}},{"$f":"+Oper!CO47","v":{"v":-653.636869680798,"d":"-653.6"}},{"$f":"+Oper!CP47","v":{"v":-666.709607074414,"d":"-666.7"}},{"$f":"+Oper!CQ47","v":{"v":-680.0437992159023,"d":"-680.0"}},{"$f":"+Oper!CR47","v":{"v":-693.6446752002204,"d":"-693.6"}}]
[]
[null,"Capital Expenditures",{"$nulls":8},"MCAD",null,{"$f":"SUM(O24:GK24)","v":{"v":-12775.542124233678,"d":"-12,776"}},null,null,{"$f":"+Oper!P59","v":{"v":-156.81728316032297,"d":"-156.8"}},{"$f":"+Oper!Q59","v":{"v":-122.82187845735555,"d":"-122.8"}},{"$f":"+Oper!R59","v":{"v":-96.19611769686746,"d":"-96.2"}},{"$f":"+Oper!S59","v":{"v":-75.34238342692757,"d":"-75.3"}},{"$f":"+Oper!T59","v":{"v":-79.07026791880949,"d":"-79.1"}},{"$f":"+Oper!U59","v":{"v":-82.98260533284105,"d":"-83.0"}},{"$f":"+Oper!V59","v":{"v":-87.08852226094415,"d":"-87.1"}},{"$f":"+Oper!W59","v":{"v":-91.39759687194797,"d":"-91.4"}},{"$f":"+Oper!X59","v":{"v":-95.91988125527479,"d":"-95.9"}},{"$f":"+Oper!Y59","v":{"v":-93.26778901911679,"d":"-93.3"}},{"$f":"+Oper!Z59","v":{"v":-90.68902457629054,"d":"-90.7"}},{"$f":"+Oper!AA59","v":{"v":-88.18156048400888,"d":"-88.2"}},{"$f":"+Oper!AB59","v":{"v":-85.74342535632309,"d":"-85.7"}},{"$f":"+Oper!AC59","v":{"v":-83.37270231420518,"d":"-83.4"}},{"$f":"+Oper!AD59","v":{"v":-84.4879312238108,"d":"-84.5"}},{"$f":"+Oper!AE59","v":{"v":-85.61807791209334,"d":"-85.6"}},{"$f":"+Oper!AF59","v":{"v":-86.76334192563803,"d":"-86.8"}},{"$f":"+Oper!AG59","v":{"v":-87.92392548025052,"d":"-87.9"}},{"$f":"+Oper!AH59","v":{"v":-89.10003349666157,"d":"-89.1"}},{"$f":"+Oper!AI59","v":{"v":-92.51485790857888,"d":"-92.5"}},{"$f":"+Oper!AJ59","v":{"v":-96.0605579813304,"d":"-96.1"}},{"$f":"+Oper!AK59","v":{"v":-99.74214962101632,"d":"-99.7"}},{"$f":"+Oper!AL59","v":{"v":-103.56484097203268,"d":"-103.6"}},{"$f":"+Oper!AM59","v":{"v":-107.53403978474559,"d":"-107.5"}},{"$f":"+Oper!AN59","v":{"v":-107.74886054730278,"d":"-107.7"}},{"$f":"+Oper!AO59","v":{"v":-107.96411045731989,"d":"-108.0"}},{"$f":"+Oper!AP59","v":{"v":-108.1797903721048,"d":"-108.2"}},{"$f":"+Oper!AQ59","v":{"v":-108.39590115067813,"d":"-108.4"}},{"$f":"+Oper!AR59","v":{"v":-108.61244365377642,"d":"-108.6"}},{"$f":"+Oper!AS59","v":{"v":-110.78469252685196,"d":"-110.8"}},{"$f":"+Oper!AT59","v":{"v":-113.00038637738899,"d":"-113.0"}},{"$f":"+Oper!AU59","v":{"v":-115.2603941049368,"d":"-115.3"}},{"$f":"+Oper!AV59","v":{"v":-117.56560198703552,"d":"-117.6"}},{"$f":"+Oper!AW59","v":{"v":-119.91691402677624,"d":"-119.9"}},{"$f":"+Oper!AX59","v":{"v":-122.31525230731175,"d":"-122.3"}},{"$f":"+Oper!AY59","v":{"v":-124.761557353458,"d":"-124.8"}},{"$f":"+Oper!AZ59","v":{"v":-127.25678850052716,"d":"-127.3"}},{"$f":"+Oper!BA59","v":{"v":-129.8019242705377,"d":"-129.8"}},{"$f":"+Oper!BB59","v":{"v":-132.39796275594847,"d":"-132.4"}},{"$f":"+Oper!BC59","v":{"v":-135.04592201106743,"d":"-135.0"}},{"$f":"+Oper!BD59","v":{"v":-137.7468404512888,"d":"-137.7"}},{"$f":"+Oper!BE59","v":{"v":-140.50177726031455,"d":"-140.5"}},{"$f":"+Oper!BF59","v":{"v":-143.31181280552087,"d":"-143.3"}},{"$f":"+Oper!BG59","v":{"v":-146.1780490616313,"d":"-146.2"}},{"$f":"+Oper!BH59","v":{"v":-149.10161004286394,"d":"-149.1"}},{"$f":"+Oper!BI59","v":{"v":-152.08364224372121,"d":"-152.1"}},{"$f":"+Oper!BJ59","v":{"v":-155.1253150885956,"d":"-155.1"}},{"$f":"+Oper!BK59","v":{"v":-158.22782139036752,"d":"-158.2"}},{"$f":"+Oper!BL59","v":{"v":-161.39237781817488,"d":"-161.4"}},{"$f":"+Oper!BM59","v":{"v":-164.6202253745384,"d":"-164.6"}},{"$f":"+Oper!BN59","v":{"v":-167.91262988202917,"d":"-167.9"}},{"$f":"+Oper!BO59","v":{"v":-171.27088247966975,"d":"-171.3"}},{"$f":"+Oper!BP59","v":{"v":-174.69630012926316,"d":"-174.7"}},{"$f":"+Oper!BQ59","v":{"v":-178.19022613184842,"d":"-178.2"}},{"$f":"+Oper!BR59","v":{"v":-181.75403065448538,"d":"-181.8"}},{"$f":"+Oper!BS59","v":{"v":-185.3891112675751,"d":"-185.4"}},{"$f":"+Oper!BT59","v":{"v":-189.0968934929266,"d":"-189.1"}},{"$f":"+Oper!BU59","v":{"v":-192.87883136278512,"d":"-192.9"}},{"$f":"+Oper!BV59","v":{"v":-196.73640799004085,"d":"-196.7"}},{"$f":"+Oper!BW59","v":{"v":-200.67113614984166,"d":"-200.7"}},{"$f":"+Oper!BX59","v":{"v":-204.68455887283847,"d":"-204.7"}},{"$f":"+Oper!BY59","v":{"v":-208.77825005029524,"d":"-208.8"}},{"$f":"+Oper!BZ59","v":{"v":-212.95381505130115,"d":"-213.0"}},{"$f":"+Oper!CA59","v":{"v":-217.21289135232718,"d":"-217.2"}},{"$f":"+Oper!CB59","v":{"v":-221.55714917937374,"d":"-221.6"}},{"$f":"+Oper!CC59","v":{"v":-225.98829216296122,"d":"-226.0"}},{"$f":"+Oper!CD59","v":{"v":-230.50805800622044,"d":"-230.5"}},{"$f":"+Oper!CE59","v":{"v":-235.11821916634486,"d":"-235.1"}},{"$f":"+Oper!CF59","v":{"v":-239.82058354967177,"d":"-239.8"}},{"$f":"+Oper!CG59","v":{"v":-244.6169952206652,"d":"-244.6"}},{"$f":"+Oper!CH59","v":{"v":-249.50933512507854,"d":"-249.5"}},{"$f":"+Oper!CI59","v":{"v":-254.4995218275801,"d":"-254.5"}},{"$f":"+Oper!CJ59","v":{"v":-259.58951226413177,"d":"-259.6"}},{"$f":"+Oper!CK59","v":{"v":-264.7813025094144,"d":"-264.8"}},{"$f":"+Oper!CL59","v":{"v":-270.07692855960266,"d":"-270.1"}},{"$f":"+Oper!CM59","v":{"v":-275.47846713079474,"d":"-275.5"}},{"$f":"+Oper!CN59","v":{"v":-280.98803647341066,"d":"-281.0"}},{"$f":"+Oper!CO59","v":{"v":-286.6077972028788,"d":"-286.6"}},{"$f":"+Oper!CP59","v":{"v":-292.3399531469364,"d":"-292.3"}},{"$f":"+Oper!CQ59","v":{"v":-298.1867522098752,"d":"-298.2"}},{"$f":"+Oper!CR59","v":{"v":-304.1504872540727,"d":"-304.2"}}]
[]
[null,"Working Capital adjustment",{"$nulls":8},"MCAD",null,{"$f":"SUM(O26:GK26)","v":{"v":-626.2082692370104,"d":"-626"}},null,null,{"$f":"+(Acc!O51-Acc!P51)+(Acc!P58-Acc!O58+Acc!P64-Acc!O64+Acc!P59-Acc!O59+Acc!P65-Acc!O65)","v":{"v":-94.319,"d":"-94.3"}},{"$f":"+(Acc!P51-Acc!Q51)+(Acc!Q58-Acc!P58+Acc!Q64-Acc!P64+Acc!Q59-Acc!P59+Acc!Q65-Acc!P65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!Q51-Acc!R51)+(Acc!R58-Acc!Q58+Acc!R64-Acc!Q64+Acc!R59-Acc!Q59+Acc!R65-Acc!Q65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!R51-Acc!S51)+(Acc!S58-Acc!R58+Acc!S64-Acc!R64+Acc!S59-Acc!R59+Acc!S65-Acc!R65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!S51-Acc!T51)+(Acc!T58-Acc!S58+Acc!T64-Acc!S64+Acc!T59-Acc!S59+Acc!T65-Acc!S65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!T51-Acc!U51)+(Acc!U58-Acc!T58+Acc!U64-Acc!T64+Acc!U59-Acc!T59+Acc!U65-Acc!T65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!U51-Acc!V51)+(Acc!V58-Acc!U58+Acc!V64-Acc!U64+Acc!V59-Acc!U59+Acc!V65-Acc!U65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!V51-Acc!W51)+(Acc!W58-Acc!V58+Acc!W64-Acc!V64+Acc!W59-Acc!V59+Acc!W65-Acc!V65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!W51-Acc!X51)+(Acc!X58-Acc!W58+Acc!X64-Acc!W64+Acc!X59-Acc!W59+Acc!X65-Acc!W65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!X51-Acc!Y51)+(Acc!Y58-Acc!X58+Acc!Y64-Acc!X64+Acc!Y59-Acc!X59+Acc!Y65-Acc!X65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!Y51-Acc!Z51)+(Acc!Z58-Acc!Y58+Acc!Z64-Acc!Y64+Acc!Z59-Acc!Y59+Acc!Z65-Acc!Y65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!Z51-Acc!AA51)+(Acc!AA58-Acc!Z58+Acc!AA64-Acc!Z64+Acc!AA59-Acc!Z59+Acc!AA65-Acc!Z65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!AA51-Acc!AB51)+(Acc!AB58-Acc!AA58+Acc!AB64-Acc!AA64+Acc!AB59-Acc!AA59+Acc!AB65-Acc!AA65)","v":{"v":5.684341886080802e-14,"d":"0.0"}},{"$f":"+(Acc!AB51-Acc!AC51)+(Acc!AC58-Acc!AB58+Acc!AC64-Acc!AB64+Acc!AC59-Acc!AB59+Acc!AC65-Acc!AB65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!AC51-Acc!AD51)+(Acc!AD58-Acc!AC58+Acc!AD64-Acc!AC64+Acc!AD59-Acc!AC59+Acc!AD65-Acc!AC65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!AD51-Acc!AE51)+(Acc!AE58-Acc!AD58+Acc!AE64-Acc!AD64+Acc!AE59-Acc!AD59+Acc!AE65-Acc!AD65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!AE51-Acc!AF51)+(Acc!AF58-Acc!AE58+Acc!AF64-Acc!AE64+Acc!AF59-Acc!AE59+Acc!AF65-Acc!AE65)","v":{"v":5.684341886080802e-14,"d":"0.0"}},{"$f":"+(Acc!AF51-Acc!AG51)+(Acc!AG58-Acc!AF58+Acc!AG64-Acc!AF64+Acc!AG59-Acc!AF59+Acc!AG65-Acc!AF65)","v":{"v":-5.684341886080802e-14,"d":"-0.0"}},{"$f":"+(Acc!AG51-Acc!AH51)+(Acc!AH58-Acc!AG58+Acc!AH64-Acc!AG64+Acc!AH59-Acc!AG59+Acc!AH65-Acc!AG65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AH51-Acc!AI51)+(Acc!AI58-Acc!AH58+Acc!AI64-Acc!AH64+Acc!AI59-Acc!AH59+Acc!AI65-Acc!AH65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AI51-Acc!AJ51)+(Acc!AJ58-Acc!AI58+Acc!AJ64-Acc!AI64+Acc!AJ59-Acc!AI59+Acc!AJ65-Acc!AI65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AJ51-Acc!AK51)+(Acc!AK58-Acc!AJ58+Acc!AK64-Acc!AJ64+Acc!AK59-Acc!AJ59+Acc!AK65-Acc!AJ65)","v":{"v":-1.1368683772161603E-13,"d":"-0.0"}},{"$f":"+(Acc!AK51-Acc!AL51)+(Acc!AL58-Acc!AK58+Acc!AL64-Acc!AK64+Acc!AL59-Acc!AK59+Acc!AL65-Acc!AK65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AL51-Acc!AM51)+(Acc!AM58-Acc!AL58+Acc!AM64-Acc!AL64+Acc!AM59-Acc!AL59+Acc!AM65-Acc!AL65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AM51-Acc!AN51)+(Acc!AN58-Acc!AM58+Acc!AN64-Acc!AM64+Acc!AN59-Acc!AM59+Acc!AN65-Acc!AM65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AN51-Acc!AO51)+(Acc!AO58-Acc!AN58+Acc!AO64-Acc!AN64+Acc!AO59-Acc!AN59+Acc!AO65-Acc!AN65)","v":{"v":-1.1368683772161603E-13,"d":"-0.0"}},{"$f":"+(Acc!AO51-Acc!AP51)+(Acc!AP58-Acc!AO58+Acc!AP64-Acc!AO64+Acc!AP59-Acc!AO59+Acc!AP65-Acc!AO65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AP51-Acc!AQ51)+(Acc!AQ58-Acc!AP58+Acc!AQ64-Acc!AP64+Acc!AQ59-Acc!AP59+Acc!AQ65-Acc!AP65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AQ51-Acc!AR51)+(Acc!AR58-Acc!AQ58+Acc!AR64-Acc!AQ64+Acc!AR59-Acc!AQ59+Acc!AR65-Acc!AQ65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AR51-Acc!AS51)+(Acc!AS58-Acc!AR58+Acc!AS64-Acc!AR64+Acc!AS59-Acc!AR59+Acc!AS65-Acc!AR65)","v":{"v":-1.1368683772161603E-13,"d":"-0.0"}},{"$f":"+(Acc!AS51-Acc!AT51)+(Acc!AT58-Acc!AS58+Acc!AT64-Acc!AS64+Acc!AT59-Acc!AS59+Acc!AT65-Acc!AS65)","v":{"v":1.1368683772161603E-13,"d":"0.0"}},{"$f":"+(Acc!AT51-Acc!AU51)+(Acc!AU58-Acc!AT58+Acc!AU64-Acc!AT64+Acc!AU59-Acc!AT59+Acc!AU65-Acc!AT65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AU51-Acc!AV51)+(Acc!AV58-Acc!AU58+Acc!AV64-Acc!AU64+Acc!AV59-Acc!AU59+Acc!AV65-Acc!AU65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AV51-Acc!AW51)+(Acc!AW58-Acc!AV58+Acc!AW64-Acc!AV64+Acc!AW59-Acc!AV59+Acc!AW65-Acc!AV65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AW51-Acc!AX51)+(Acc!AX58-Acc!AW58+Acc!AX64-Acc!AW64+Acc!AX59-Acc!AW59+Acc!AX65-Acc!AW65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AX51-Acc!AY51)+(Acc!AY58-Acc!AX58+Acc!AY64-Acc!AX64+Acc!AY59-Acc!AX59+Acc!AY65-Acc!AX65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AY51-Acc!AZ51)+(Acc!AZ58-Acc!AY58+Acc!AZ64-Acc!AY64+Acc!AZ59-Acc!AY59+Acc!AZ65-Acc!AY65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!AZ51-Acc!BA51)+(Acc!BA58-Acc!AZ58+Acc!BA64-Acc!AZ64+Acc!BA59-Acc!AZ59+Acc!BA65-Acc!AZ65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BA51-Acc!BB51)+(Acc!BB58-Acc!BA58+Acc!BB64-Acc!BA64+Acc!BB59-Acc!BA59+Acc!BB65-Acc!BA65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BB51-Acc!BC51)+(Acc!BC58-Acc!BB58+Acc!BC64-Acc!BB64+Acc!BC59-Acc!BB59+Acc!BC65-Acc!BB65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BC51-Acc!BD51)+(Acc!BD58-Acc!BC58+Acc!BD64-Acc!BC64+Acc!BD59-Acc!BC59+Acc!BD65-Acc!BC65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BD51-Acc!BE51)+(Acc!BE58-Acc!BD58+Acc!BE64-Acc!BD64+Acc!BE59-Acc!BD59+Acc!BE65-Acc!BD65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BE51-Acc!BF51)+(Acc!BF58-Acc!BE58+Acc!BF64-Acc!BE64+Acc!BF59-Acc!BE59+Acc!BF65-Acc!BE65)","v":{"v":2.2737367544323206E-13,"d":"0.0"}},{"$f":"+(Acc!BF51-Acc!BG51)+(Acc!BG58-Acc!BF58+Acc!BG64-Acc!BF64+Acc!BG59-Acc!BF59+Acc!BG65-Acc!BF65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BG51-Acc!BH51)+(Acc!BH58-Acc!BG58+Acc!BH64-Acc!BG64+Acc!BH59-Acc!BG59+Acc!BH65-Acc!BG65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BH51-Acc!BI51)+(Acc!BI58-Acc!BH58+Acc!BI64-Acc!BH64+Acc!BI59-Acc!BH59+Acc!BI65-Acc!BH65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BI51-Acc!BJ51)+(Acc!BJ58-Acc!BI58+Acc!BJ64-Acc!BI64+Acc!BJ59-Acc!BI59+Acc!BJ65-Acc!BI65)","v":{"v":2.2737367544323206E-13,"d":"0.0"}},{"$f":"+(Acc!BJ51-Acc!BK51)+(Acc!BK58-Acc!BJ58+Acc!BK64-Acc!BJ64+Acc!BK59-Acc!BJ59+Acc!BK65-Acc!BJ65)","v":{"v":2.2737367544323206E-13,"d":"0.0"}},{"$f":"+(Acc!BK51-Acc!BL51)+(Acc!BL58-Acc!BK58+Acc!BL64-Acc!BK64+Acc!BL59-Acc!BK59+Acc!BL65-Acc!BK65)","v":{"v":2.2737367544323206E-13,"d":"0.0"}},{"$f":"+(Acc!BL51-Acc!BM51)+(Acc!BM58-Acc!BL58+Acc!BM64-Acc!BL64+Acc!BM59-Acc!BL59+Acc!BM65-Acc!BL65)","v":{"v":-2.2737367544323206E-13,"d":"-0.0"}},{"$f":"+(Acc!BM51-Acc!BN51)+(Acc!BN58-Acc!BM58+Acc!BN64-Acc!BM64+Acc!BN59-Acc!BM59+Acc!BN65-Acc!BM65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BN51-Acc!BO51)+(Acc!BO58-Acc!BN58+Acc!BO64-Acc!BN64+Acc!BO59-Acc!BN59+Acc!BO65-Acc!BN65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BO51-Acc!BP51)+(Acc!BP58-Acc!BO58+Acc!BP64-Acc!BO64+Acc!BP59-Acc!BO59+Acc!BP65-Acc!BO65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BP51-Acc!BQ51)+(Acc!BQ58-Acc!BP58+Acc!BQ64-Acc!BP64+Acc!BQ59-Acc!BP59+Acc!BQ65-Acc!BP65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BQ51-Acc!BR51)+(Acc!BR58-Acc!BQ58+Acc!BR64-Acc!BQ64+Acc!BR59-Acc!BQ59+Acc!BR65-Acc!BQ65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BR51-Acc!BS51)+(Acc!BS58-Acc!BR58+Acc!BS64-Acc!BR64+Acc!BS59-Acc!BR59+Acc!BS65-Acc!BR65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BS51-Acc!BT51)+(Acc!BT58-Acc!BS58+Acc!BT64-Acc!BS64+Acc!BT59-Acc!BS59+Acc!BT65-Acc!BS65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BT51-Acc!BU51)+(Acc!BU58-Acc!BT58+Acc!BU64-Acc!BT64+Acc!BU59-Acc!BT59+Acc!BU65-Acc!BT65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BU51-Acc!BV51)+(Acc!BV58-Acc!BU58+Acc!BV64-Acc!BU64+Acc!BV59-Acc!BU59+Acc!BV65-Acc!BU65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BV51-Acc!BW51)+(Acc!BW58-Acc!BV58+Acc!BW64-Acc!BV64+Acc!BW59-Acc!BV59+Acc!BW65-Acc!BV65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BW51-Acc!BX51)+(Acc!BX58-Acc!BW58+Acc!BX64-Acc!BW64+Acc!BX59-Acc!BW59+Acc!BX65-Acc!BW65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BX51-Acc!BY51)+(Acc!BY58-Acc!BX58+Acc!BY64-Acc!BX64+Acc!BY59-Acc!BX59+Acc!BY65-Acc!BX65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BY51-Acc!BZ51)+(Acc!BZ58-Acc!BY58+Acc!BZ64-Acc!BY64+Acc!BZ59-Acc!BY59+Acc!BZ65-Acc!BY65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!BZ51-Acc!CA51)+(Acc!CA58-Acc!BZ58+Acc!CA64-Acc!BZ64+Acc!CA59-Acc!BZ59+Acc!CA65-Acc!BZ65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CA51-Acc!CB51)+(Acc!CB58-Acc!CA58+Acc!CB64-Acc!CA64+Acc!CB59-Acc!CA59+Acc!CB65-Acc!CA65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CB51-Acc!CC51)+(Acc!CC58-Acc!CB58+Acc!CC64-Acc!CB64+Acc!CC59-Acc!CB59+Acc!CC65-Acc!CB65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CC51-Acc!CD51)+(Acc!CD58-Acc!CC58+Acc!CD64-Acc!CC64+Acc!CD59-Acc!CC59+Acc!CD65-Acc!CC65)","v":{"v":-4.547473508864641e-13,"d":"-0.0"}},{"$f":"+(Acc!CD51-Acc!CE51)+(Acc!CE58-Acc!CD58+Acc!CE64-Acc!CD64+Acc!CE59-Acc!CD59+Acc!CE65-Acc!CD65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CE51-Acc!CF51)+(Acc!CF58-Acc!CE58+Acc!CF64-Acc!CE64+Acc!CF59-Acc!CE59+Acc!CF65-Acc!CE65)","v":{"v":-4.547473508864641e-13,"d":"-0.0"}},{"$f":"+(Acc!CF51-Acc!CG51)+(Acc!CG58-Acc!CF58+Acc!CG64-Acc!CF64+Acc!CG59-Acc!CF59+Acc!CG65-Acc!CF65)","v":{"v":-4.547473508864641e-13,"d":"-0.0"}},{"$f":"+(Acc!CG51-Acc!CH51)+(Acc!CH58-Acc!CG58+Acc!CH64-Acc!CG64+Acc!CH59-Acc!CG59+Acc!CH65-Acc!CG65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CH51-Acc!CI51)+(Acc!CI58-Acc!CH58+Acc!CI64-Acc!CH64+Acc!CI59-Acc!CH59+Acc!CI65-Acc!CH65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CI51-Acc!CJ51)+(Acc!CJ58-Acc!CI58+Acc!CJ64-Acc!CI64+Acc!CJ59-Acc!CI59+Acc!CJ65-Acc!CI65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CJ51-Acc!CK51)+(Acc!CK58-Acc!CJ58+Acc!CK64-Acc!CJ64+Acc!CK59-Acc!CJ59+Acc!CK65-Acc!CJ65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CK51-Acc!CL51)+(Acc!CL58-Acc!CK58+Acc!CL64-Acc!CK64+Acc!CL59-Acc!CK59+Acc!CL65-Acc!CK65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CL51-Acc!CM51)+(Acc!CM58-Acc!CL58+Acc!CM64-Acc!CL64+Acc!CM59-Acc!CL59+Acc!CM65-Acc!CL65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CM51-Acc!CN51)+(Acc!CN58-Acc!CM58+Acc!CN64-Acc!CM64+Acc!CN59-Acc!CM59+Acc!CN65-Acc!CM65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CN51-Acc!CO51)+(Acc!CO58-Acc!CN58+Acc!CO64-Acc!CN64+Acc!CO59-Acc!CN59+Acc!CO65-Acc!CN65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CO51-Acc!CP51)+(Acc!CP58-Acc!CO58+Acc!CP64-Acc!CO64+Acc!CP59-Acc!CO59+Acc!CP65-Acc!CO65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CP51-Acc!CQ51)+(Acc!CQ58-Acc!CP58+Acc!CQ64-Acc!CP64+Acc!CQ59-Acc!CP59+Acc!CQ65-Acc!CP65)","v":{"v":0,"d":"0.0"}},{"$f":"+(Acc!CQ51-Acc!CR51)+(Acc!CR58-Acc!CQ58+Acc!CR64-Acc!CQ64+Acc!CR59-Acc!CQ59+Acc!CR65-Acc!CQ65)","v":{"v":-531.8892692370099,"d":"-531.9"}}]
[]
[null,"Cash Flow before Income Tax",{"$nulls":8},"MCAD",null,{"$f":"SUM(O28:GK28)","v":{"v":650781.5501383203,"d":"650,782"}},null,null,{"$f":"SUM(P19:P26)","v":{"v":910.9183157906731,"d":"910.9"}},{"v":1109.836444602888,"d":"1,109.8"},{"$f":"SUM(R19:R26)","v":{"v":1203.0288891307193,"d":"1,203.0"}},{"v":1291.342278491013,"d":"1,291.3"},{"v":1371.253787049297,"d":"1,371.3"},{"v":1459.548677447058,"d":"1,459.5"},{"v":1553.524508878291,"d":"1,553.5"},{"v":1653.1372968982669,"d":"1,653.1"},{"v":1758.9334179134132,"d":"1,758.9"},{"v":1869.9134901957575,"d":"1,869.9"},{"v":1984.9963627842108,"d":"1,985.0"},{"v":2105.9795332622593,"d":"2,106.0"},{"v":2233.5351354755385,"d":"2,233.5"},{"v":2367.9977816903483,"d":"2,368.0"},{"v":2478.6369740639693,"d":"2,478.6"},{"v":2587.2951053611514,"d":"2,587.3"},{"v":2700.358552735492,"d":"2,700.4"},{"v":2818.231037152059,"d":"2,818.2"},{"v":2941.2532859150547,"d":"2,941.3"},{"v":3063.4794192799036,"d":"3,063.5"},{"v":3189.9788812381526,"d":"3,190.0"},{"v":3321.6358154302447,"d":"3,321.6"},{"v":3458.8415014253965,"d":"3,458.8"},{"v":3601.301889186013,"d":"3,601.3"},{"v":3737.5603978695317,"d":"3,737.6"},{"v":3874.968224268667,"d":"3,875.0"},{"v":4017.3132621797154,"d":"4,017.3"},{"v":4164.323604768466,"d":"4,164.3"},{"v":4316.670915257537,"d":"4,316.7"},{"v":4478.56687301596,"d":"4,478.6"},{"v":4648.0843143384955,"d":"4,648.1"},{"v":4823.52857289856,"d":"4,823.5"},{"v":5005.640364567053,"d":"5,005.6"},{"v":5194.585220787062,"d":"5,194.6"},{"v":5362.406231539489,"d":"5,362.4"},{"v":5528.180732075624,"d":"5,528.2"},{"v":5698.905566502948,"d":"5,698.9"},{"v":5874.915886315278,"d":"5,874.9"},{"v":6056.640348990085,"d":"6,056.6"},{"v":6243.364203357065,"d":"6,243.4"},{"v":6435.9819072852315,"d":"6,436.0"},{"v":6634.572981171856,"d":"6,634.6"},{"v":6839.607668638125,"d":"6,839.6"},{"v":7050.280477790941,"d":"7,050.3"},{"v":7267.599025157578,"d":"7,267.6"},{"v":7491.653020268661,"d":"7,491.7"},{"v":7722.972280495685,"d":"7,723.0"},{"v":7960.649658998131,"d":"7,960.6"},{"v":8205.82026680024,"d":"8,205.8"},{"v":8458.585302836658,"d":"8,458.6"},{"v":8719.541699172996,"d":"8,719.5"},{"v":8987.667818554077,"d":"8,987.7"},{"v":9264.242391923068,"d":"9,264.2"},{"v":9549.379572185382,"d":"9,549.4"},{"v":9843.751901022188,"d":"9,843.8"},{"v":10146.208794096874,"d":"10,146.2"},{"v":10458.190766686694,"d":"10,458.2"},{"v":10779.826576361542,"d":"10,779.8"},{"v":11111.873944006205,"d":"11,111.9"},{"v":11453.03705552732,"d":"11,453.0"},{"v":11804.938671722446,"d":"11,804.9"},{"v":12167.724015254933,"d":"12,167.7"},{"v":12542.246766374386,"d":"12,542.2"},{"v":12927.047541858246,"d":"12,927.0"},{"v":13323.954396345245,"d":"13,324.0"},{"v":13733.131114355323,"d":"13,733.1"},{"$f":"SUM(CD19:CD26)","v":{"v":14155.539479327172,"d":"14,155.5"}},{"v":14589.53588300305,"d":"14,589.5"},{"v":15037.179636386387,"d":"15,037.2"},{"v":15498.655448919231,"d":"15,498.7"},{"v":15975.04688716232,"d":"15,975.0"},{"v":16464.50285271578,"d":"16,464.5"},{"v":16969.343158085838,"d":"16,969.3"},{"v":17489.776100768453,"d":"17,489.8"},{"v":18027.022440736313,"d":"18,027.0"},{"v":18578.997385492246,"d":"18,579.0"},{"v":19148.314191779784,"d":"19,148.3"},{"v":19735.20774638676,"d":"19,735.2"},{"v":20341.05336215186,"d":"20,341.1"},{"v":20963.503038377185,"d":"20,963.5"},{"v":24866.77381200933,"d":"24,866.8"}]
[]
[null,"Corporate Income Tax",{"$nulls":8},"MCAD",null,{"$f":"SUM(O30:GK30)","v":{"v":-161095.53438116613,"d":"-161,096"}},null,null,{"$f":"+Acc!P37","v":{"v":-189.14390979529773,"d":"-189.1"}},{"$f":"+Acc!Q37","v":{"v":-198.62305703004193,"d":"-198.6"}},{"$f":"+Acc!R37","v":{"v":-211.72162739243578,"d":"-211.7"}},{"$f":"+Acc!S37","v":{"v":-222.55012293553182,"d":"-222.6"}},{"$f":"+Acc!T37","v":{"v":-239.0504030986102,"d":"-239.1"}},{"$f":"+Acc!U37","v":{"v":-257.6450536374193,"d":"-257.6"}},{"$f":"+Acc!V37","v":{"v":-276.33067885874317,"d":"-276.3"}},{"$f":"+Acc!W37","v":{"v":-296.5474480856746,"d":"-296.5"}},{"$f":"+Acc!X37","v":{"v":-315.79509006553695,"d":"-315.8"}},{"$f":"+Acc!Y37","v":{"v":-338.30536456673923,"d":"-338.3"}},{"$f":"+Acc!Z37","v":{"v":-359.9265432913932,"d":"-359.9"}},{"$f":"+Acc!AA37","v":{"v":-382.3725274744703,"d":"-382.4"}},{"$f":"+Acc!AB37","v":{"v":-409.85085097293774,"d":"-409.9"}},{"$f":"+Acc!AC37","v":{"v":-438.11463933111133,"d":"-438.1"}},{"$f":"+Acc!AD37","v":{"v":-463.553839258649,"d":"-463.6"}},{"$f":"+Acc!AE37","v":{"v":-486.5687860417818,"d":"-486.6"}},{"$f":"+Acc!AF37","v":{"v":-511.0232861629683,"d":"-511.0"}},{"$f":"+Acc!AG37","v":{"v":-535.0395077876415,"d":"-535.0"}},{"$f":"+Acc!AH37","v":{"v":-566.5564750058289,"d":"-566.6"}},{"$f":"+Acc!AI37","v":{"v":-595.8950815396202,"d":"-595.9"}},{"$f":"+Acc!AJ37","v":{"v":-626.5569734152164,"d":"-626.6"}},{"$f":"+Acc!AK37","v":{"v":-662.6659019222535,"d":"-662.7"}},{"$f":"+Acc!AL37","v":{"v":-711.0407215226078,"d":"-711.0"}},{"$f":"+Acc!AM37","v":{"v":-747.7804143371758,"d":"-747.8"}},{"$f":"+Acc!AN37","v":{"v":-784.3398385495714,"d":"-784.3"}},{"$f":"+Acc!AO37","v":{"v":-820.5337288508157,"d":"-820.5"}},{"$f":"+Acc!AP37","v":{"v":-854.6390038629908,"d":"-854.6"}},{"$f":"+Acc!AQ37","v":{"v":-895.4420579816376,"d":"-895.4"}},{"$f":"+Acc!AR37","v":{"v":-935.0836828359452,"d":"-935.1"}},{"$f":"+Acc!AS37","v":{"v":-977.4726647275091,"d":"-977.5"}},{"$f":"+Acc!AT37","v":{"v":-1022.5397105605591,"d":"-1,022.5"}},{"$f":"+Acc!AU37","v":{"v":-1064.5247169813435,"d":"-1,064.5"}},{"$f":"+Acc!AV37","v":{"v":-1116.692162627052,"d":"-1,116.7"}},{"$f":"+Acc!AW37","v":{"v":-1167.4981060459093,"d":"-1,167.5"}},{"$f":"+Acc!AX37","v":{"v":-1208.2341567630567,"d":"-1,208.2"}},{"$f":"+Acc!AY37","v":{"v":-1253.2664448662094,"d":"-1,253.3"}},{"$f":"+Acc!AZ37","v":{"v":-1300.1815531286986,"d":"-1,300.2"}},{"$f":"+Acc!BA37","v":{"v":-1367.4948454382723,"d":"-1,367.5"}},{"$f":"+Acc!BB37","v":{"v":-1424.3385729541587,"d":"-1,424.3"}},{"$f":"+Acc!BC37","v":{"v":-1474.3809252738884,"d":"-1,474.4"}},{"$f":"+Acc!BD37","v":{"v":-1526.3592616743585,"d":"-1,526.4"}},{"$f":"+Acc!BE37","v":{"v":-1580.2500866158944,"d":"-1,580.3"}},{"$f":"+Acc!BF37","v":{"v":-1630.302427888606,"d":"-1,630.3"}},{"$f":"+Acc!BG37","v":{"v":-1689.5676121323663,"d":"-1,689.6"}},{"$f":"+Acc!BH37","v":{"v":-1751.3374577490513,"d":"-1,751.3"}},{"$f":"+Acc!BI37","v":{"v":-1815.106432160825,"d":"-1,815.1"}},{"$f":"+Acc!BJ37","v":{"v":-1881.067056838723,"d":"-1,881.1"}},{"$f":"+Acc!BK37","v":{"v":-1948.8931950590072,"d":"-1,948.9"}},{"$f":"+Acc!BL37","v":{"v":-2016.8190938760774,"d":"-2,016.8"}},{"$f":"+Acc!BM37","v":{"v":-2086.3916844431346,"d":"-2,086.4"}},{"$f":"+Acc!BN37","v":{"v":-2158.611201958008,"d":"-2,158.6"}},{"$f":"+Acc!BO37","v":{"v":-2233.1333123465943,"d":"-2,233.1"}},{"$f":"+Acc!BP37","v":{"v":-2310.477295562361,"d":"-2,310.5"}},{"$f":"+Acc!BQ37","v":{"v":-2390.6160144696605,"d":"-2,390.6"}},{"$f":"+Acc!BR37","v":{"v":-2473.816142212522,"d":"-2,473.8"}},{"$f":"+Acc!BS37","v":{"v":-2559.690180885302,"d":"-2,559.7"}},{"$f":"+Acc!BT37","v":{"v":-2648.8266514240786,"d":"-2,648.8"}},{"$f":"+Acc!BU37","v":{"v":-2741.1987695341104,"d":"-2,741.2"}},{"$f":"+Acc!BV37","v":{"v":-2837.1108719911977,"d":"-2,837.1"}},{"$f":"+Acc!BW37","v":{"v":-2936.1343841445896,"d":"-2,936.1"}},{"$f":"+Acc!BX37","v":{"v":-3038.9646418161,"d":"-3,039.0"}},{"$f":"+Acc!BY37","v":{"v":-3145.578342720752,"d":"-3,145.6"}},{"$f":"+Acc!BZ37","v":{"v":-3256.3254839370065,"d":"-3,256.3"}},{"$f":"+Acc!CA37","v":{"v":-3370.7308673726625,"d":"-3,370.7"}},{"$f":"+Acc!CB37","v":{"v":-3489.5542773887214,"d":"-3,489.6"}},{"$f":"+Acc!CC37","v":{"v":-3612.7615496801563,"d":"-3,612.8"}},{"$f":"+Acc!CD37","v":{"v":-3740.7521815775426,"d":"-3,740.8"}},{"$f":"+Acc!CE37","v":{"v":-3872.9964282435667,"d":"-3,873.0"}},{"$f":"+Acc!CF37","v":{"v":-4010.3558664834322,"d":"-4,010.4"}},{"$f":"+Acc!CG37","v":{"v":-4152.8137207717355,"d":"-4,152.8"}},{"$f":"+Acc!CH37","v":{"v":-4296.525009864566,"d":"-4,296.5"}},{"$f":"+Acc!CI37","v":{"v":-4434.562122630271,"d":"-4,434.6"}},{"$f":"+Acc!CJ37","v":{"v":-4573.830542262672,"d":"-4,573.8"}},{"$f":"+Acc!CK37","v":{"v":-4715.5035243242855,"d":"-4,715.5"}},{"$f":"+Acc!CL37","v":{"v":-4859.793903211925,"d":"-4,859.8"}},{"$f":"+Acc!CM37","v":{"v":-5004.625309417322,"d":"-5,004.6"}},{"$f":"+Acc!CN37","v":{"v":-5150.568718649898,"d":"-5,150.6"}},{"$f":"+Acc!CO37","v":{"v":-5297.059189439889,"d":"-5,297.1"}},{"$f":"+Acc!CP37","v":{"v":-5444.0768675896925,"d":"-5,444.1"}},{"$f":"+Acc!CQ37","v":{"v":-5607.444606741143,"d":"-5,607.4"}},{"$f":"+Acc!CR37","v":{"v":-5095.681619099022,"d":"-5,095.7"}}]
[]
[null,"Cash Flow before Debt Service",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"SUM(P28:P30)","v":{"v":721.7744059953753,"d":"721.8"}},{"v":911.2133875728459,"d":"911.2"},{"$f":"SUM(R28:R30)","v":{"v":991.3072617382836,"d":"991.3"}},{"v":1068.7921555554813,"d":"1,068.8"},{"v":1132.2033839506869,"d":"1,132.2"},{"v":1201.9036238096387,"d":"1,201.9"},{"v":1277.193830019548,"d":"1,277.2"},{"v":1356.5898488125922,"d":"1,356.6"},{"v":1443.1383278478763,"d":"1,443.1"},{"v":1531.6081256290183,"d":"1,531.6"},{"v":1625.0698194928175,"d":"1,625.1"},{"v":1723.6070057877891,"d":"1,723.6"},{"v":1823.6842845026008,"d":"1,823.7"},{"v":1929.883142359237,"d":"1,929.9"},{"v":2015.0831348053202,"d":"2,015.1"},{"v":2100.7263193193694,"d":"2,100.7"},{"v":2189.335266572524,"d":"2,189.3"},{"v":2283.1915293644174,"d":"2,283.2"},{"v":2374.696810909226,"d":"2,374.7"},{"v":2467.5843377402834,"d":"2,467.6"},{"v":2563.421907822936,"d":"2,563.4"},{"v":2658.9699135079914,"d":"2,659.0"},{"v":2747.8007799027887,"d":"2,747.8"},{"v":2853.521474848837,"d":"2,853.5"},{"v":2953.2205593199606,"d":"2,953.2"},{"v":3054.4344954178514,"d":"3,054.4"},{"v":3162.6742583167247,"d":"3,162.7"},{"v":3268.881546786828,"d":"3,268.9"},{"v":3381.5872324215916,"d":"3,381.6"},{"v":3501.0942082884503,"d":"3,501.1"},{"v":3625.5446037779366,"d":"3,625.5"},{"v":3759.0038559172162,"d":"3,759.0"},{"v":3888.948201940001,"d":"3,888.9"},{"v":4027.0871147411526,"d":"4,027.1"},{"v":4154.172074776433,"d":"4,154.2"},{"v":4274.914287209414,"d":"4,274.9"},{"v":4398.72401337425,"d":"4,398.7"},{"v":4507.421040877006,"d":"4,507.4"},{"v":4632.301776035926,"d":"4,632.3"},{"v":4768.983278083177,"d":"4,769.0"},{"v":4909.6226456108725,"d":"4,909.6"},{"v":5054.322894555961,"d":"5,054.3"},{"v":5209.305240749519,"d":"5,209.3"},{"v":5360.7128656585755,"d":"5,360.7"},{"v":5516.261567408526,"d":"5,516.3"},{"v":5676.546588107836,"d":"5,676.5"},{"v":5841.905223656961,"d":"5,841.9"},{"v":6011.756463939124,"d":"6,011.8"},{"v":6189.001172924162,"d":"6,189.0"},{"v":6372.193618393523,"d":"6,372.2"},{"v":6560.930497214988,"d":"6,560.9"},{"v":6754.534506207483,"d":"6,754.5"},{"v":6953.765096360707,"d":"6,953.8"},{"v":7158.763557715722,"d":"7,158.8"},{"v":7369.9357588096655,"d":"7,369.9"},{"v":7586.518613211572,"d":"7,586.5"},{"v":7809.364115262615,"d":"7,809.4"},{"v":8038.627806827431,"d":"8,038.6"},{"v":8274.763072015008,"d":"8,274.8"},{"v":8516.90267138273,"d":"8,516.9"},{"v":8765.974029906345,"d":"8,766.0"},{"v":9022.145672534181,"d":"9,022.1"},{"v":9285.921282437379,"d":"9,285.9"},{"v":9556.316674485584,"d":"9,556.3"},{"v":9834.400118956524,"d":"9,834.4"},{"v":10120.369564675166,"d":"10,120.4"},{"$f":"SUM(CD28:CD30)","v":{"v":10414.78729774963,"d":"10,414.8"}},{"v":10716.539454759482,"d":"10,716.5"},{"v":11026.823769902954,"d":"11,026.8"},{"v":11345.841728147496,"d":"11,345.8"},{"v":11678.521877297753,"d":"11,678.5"},{"v":12029.94073008551,"d":"12,029.9"},{"v":12395.512615823165,"d":"12,395.5"},{"v":12774.272576444167,"d":"12,774.3"},{"v":13167.228537524388,"d":"13,167.2"},{"v":13574.372076074924,"d":"13,574.4"},{"v":13997.745473129886,"d":"13,997.7"},{"v":14438.148556946871,"d":"14,438.1"},{"v":14896.976494562166,"d":"14,897.0"},{"v":15356.058431636042,"d":"15,356.1"},{"v":19771.09219291031,"d":"19,771.1"}]
[]
[null,"Financial Income",{"$nulls":8},"MCAD",null,{"$f":"SUM(O34:GK34)","v":{"v":5305.393817936058,"d":"5,305"}},null,null,{"$f":"+Fin!P168","v":{"v":20.25,"d":"20.3"}},{"$f":"+Fin!Q168","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"+Fin!R168","v":{"v":22.44232019008921,"d":"22.4"}},{"$f":"+Fin!S168","v":{"v":19.72742536327135,"d":"19.7"}},{"$f":"+Fin!T168","v":{"v":16.84341656976146,"d":"16.8"}},{"$f":"+Fin!U168","v":{"v":17.591360319579724,"d":"17.6"}},{"$f":"+Fin!V168","v":{"v":18.737868229683034,"d":"18.7"}},{"$f":"+Fin!W168","v":{"v":20.260304238681325,"d":"20.3"}},{"$f":"+Fin!X168","v":{"v":22.21384908302148,"d":"22.2"}},{"$f":"+Fin!Y168","v":{"v":23.844549201239484,"d":"23.8"}},{"$f":"+Fin!Z168","v":{"v":23.247468511304234,"d":"23.2"}},{"$f":"+Fin!AA168","v":{"v":23.267376914975042,"d":"23.3"}},{"$f":"+Fin!AB168","v":{"v":23.920494874886362,"d":"23.9"}},{"$f":"+Fin!AC168","v":{"v":25.45424477848078,"d":"25.5"}},{"$f":"+Fin!AD168","v":{"v":27.881340442959413,"d":"27.9"}},{"$f":"+Fin!AE168","v":{"v":27.87047059746001,"d":"27.9"}},{"$f":"+Fin!AF168","v":{"v":28.34390787213938,"d":"28.3"}},{"$f":"+Fin!AG168","v":{"v":29.350218535055735,"d":"29.4"}},{"$f":"+Fin!AH168","v":{"v":30.83901816940952,"d":"30.8"}},{"$f":"+Fin!AI168","v":{"v":33.19857377510109,"d":"33.2"}},{"$f":"+Fin!AJ168","v":{"v":32.30449399712601,"d":"32.3"}},{"$f":"+Fin!AK168","v":{"v":32.0075463845566,"d":"32.0"}},{"$f":"+Fin!AL168","v":{"v":32.6194561624115,"d":"32.6"}},{"$f":"+Fin!AM168","v":{"v":34.82141692105223,"d":"34.8"}},{"$f":"+Fin!AN168","v":{"v":37.965331095765976,"d":"38.0"}},{"$f":"+Fin!AO168","v":{"v":38.8023502228822,"d":"38.8"}},{"$f":"+Fin!AP168","v":{"v":39.75346529133873,"d":"39.8"}},{"$f":"+Fin!AQ168","v":{"v":40.61303389383801,"d":"40.6"}},{"$f":"+Fin!AR168","v":{"v":41.66475008672802,"d":"41.7"}},{"$f":"+Fin!AS168","v":{"v":42.74749119787024,"d":"42.7"}},{"$f":"+Fin!AT168","v":{"v":43.80126898351081,"d":"43.8"}},{"$f":"+Fin!AU168","v":{"v":44.894703983896925,"d":"44.9"}},{"$f":"+Fin!AV168","v":{"v":45.7565918675375,"d":"45.8"}},{"$f":"+Fin!AW168","v":{"v":46.84009045066346,"d":"46.8"}},{"$f":"+Fin!AX168","v":{"v":47.95664522994492,"d":"48.0"}},{"$f":"+Fin!AY168","v":{"v":49.09435906680719,"d":"49.1"}},{"$f":"+Fin!AZ168","v":{"v":48.53708002364998,"d":"48.5"}},{"$f":"+Fin!BA168","v":{"v":49.82136258772335,"d":"49.8"}},{"$f":"+Fin!BB168","v":{"v":50.72987825413915,"d":"50.7"}},{"$f":"+Fin!BC168","v":{"v":51.48663276548313,"d":"51.5"}},{"$f":"+Fin!BD168","v":{"v":53.34672114779372,"d":"53.3"}},{"$f":"+Fin!BE168","v":{"v":56.37630468312886,"d":"56.4"}},{"$f":"+Fin!BF168","v":{"v":60.64418104226627,"d":"60.6"}},{"$f":"+Fin!BG168","v":{"v":62.59779024565392,"d":"62.6"}},{"$f":"+Fin!BH168","v":{"v":65.29791045595489,"d":"65.3"}},{"$f":"+Fin!BI168","v":{"v":66.8494195864717,"d":"66.8"}},{"$f":"+Fin!BJ168","v":{"v":67.15913607240154,"d":"67.2"}},{"$f":"+Fin!BK168","v":{"v":66.10399386031808,"d":"66.1"}},{"$f":"+Fin!BL168","v":{"v":63.59598906641348,"d":"63.6"}},{"$f":"+Fin!BM168","v":{"v":66.02045187091292,"d":"66.0"}},{"$f":"+Fin!BN168","v":{"v":68.55476221751833,"d":"68.6"}},{"$f":"+Fin!BO168","v":{"v":71.19490180967485,"d":"71.2"}},{"$f":"+Fin!BP168","v":{"v":73.96729845160039,"d":"74.0"}},{"$f":"+Fin!BQ168","v":{"v":76.84104090290315,"d":"76.8"}},{"$f":"+Fin!BR168","v":{"v":79.83030002334142,"d":"79.8"}},{"$f":"+Fin!BS168","v":{"v":82.91699575905241,"d":"82.9"}},{"$f":"+Fin!BT168","v":{"v":86.12891654929179,"d":"86.1"}},{"$f":"+Fin!BU168","v":{"v":89.4291465535162,"d":"89.4"}},{"$f":"+Fin!BV168","v":{"v":92.83142676821868,"d":"92.8"}},{"$f":"+Fin!BW168","v":{"v":96.32719374161418,"d":"96.3"}},{"$f":"+Fin!BX168","v":{"v":100.051278079269,"d":"100.1"}},{"$f":"+Fin!BY168","v":{"v":103.96822535788894,"d":"104.0"}},{"$f":"+Fin!BZ168","v":{"v":108.09992522145909,"d":"108.1"}},{"$f":"+Fin!CA168","v":{"v":112.44343890437946,"d":"112.4"}},{"$f":"+Fin!CB168","v":{"v":117.03941641253684,"d":"117.0"}},{"$f":"+Fin!CC168","v":{"v":121.79413244720014,"d":"121.8"}},{"$f":"+Fin!CD168","v":{"v":126.72704080778789,"d":"126.7"}},{"$f":"+Fin!CE168","v":{"v":131.82933664729586,"d":"131.8"}},{"$f":"+Fin!CF168","v":{"v":137.14101193195435,"d":"137.1"}},{"$f":"+Fin!CG168","v":{"v":142.60950571969516,"d":"142.6"}},{"$f":"+Fin!CH168","v":{"v":141.96811376487202,"d":"142.0"}},{"$f":"+Fin!CI168","v":{"v":142.3500969429921,"d":"142.4"}},{"$f":"+Fin!CJ168","v":{"v":159.4842826181358,"d":"159.5"}},{"$f":"+Fin!CK168","v":{"v":170.15083556353915,"d":"170.2"}},{"$f":"+Fin!CL168","v":{"v":173.60297287934213,"d":"173.6"}},{"$f":"+Fin!CM168","v":{"v":164.82154210708947,"d":"164.8"}},{"$f":"+Fin!CN168","v":{"v":142.25424699502065,"d":"142.3"}},{"$f":"+Fin!CO168","v":{"v":104.23298276964863,"d":"104.2"}},{"$f":"+Fin!CP168","v":{"v":48.93675658413375,"d":"48.9"}},{"$f":"+Fin!CQ168","v":{"v":39.24631582385628,"d":"39.2"}},{"$f":"+Fin!CR168","v":{"v":37.7553820628069,"d":"37.8"}}]
[]
[null,"Drawdowns",{"$nulls":8},"MCAD",null,{"$f":"SUM(O36:GK36)","v":{"v":17016.610406148524,"d":"17,017"}},null,null,{"$f":"+Fin!P53+SUM(Fin!P71:P73)","v":{"v":800,"d":"800.0"}},{"$f":"+Fin!Q53+SUM(Fin!Q71:Q73)","v":{"v":282.3933298907046,"d":"282.4"}},{"$f":"+Fin!R53+SUM(Fin!R71:R73)","v":{"v":591.1407447316067,"d":"591.1"}},{"$f":"+Fin!S53+SUM(Fin!S71:S73)","v":{"v":1019.9780575368204,"d":"1,020.0"}},{"$f":"+Fin!T53+SUM(Fin!T71:T73)","v":{"v":762.5879965958568,"d":"762.6"}},{"$f":"+Fin!U53+SUM(Fin!U71:U73)","v":{"v":483.9104032236917,"d":"483.9"}},{"$f":"+Fin!V53+SUM(Fin!V71:V73)","v":{"v":756.2328839362476,"d":"756.2"}},{"$f":"+Fin!W53+SUM(Fin!W71:W73)","v":{"v":529.5778431271617,"d":"529.6"}},{"$f":"+Fin!X53+SUM(Fin!X71:X73)","v":{"v":907.1199355825539,"d":"907.1"}},{"$f":"+Fin!Y53+SUM(Fin!Y71:Y73)","v":{"v":770.0039182500275,"d":"770.0"}},{"$f":"+Fin!Z53+SUM(Fin!Z71:Z73)","v":{"v":434.1093653151109,"d":"434.1"}},{"$f":"+Fin!AA53+SUM(Fin!AA71:AA73)","v":{"v":848.681622214106,"d":"848.7"}},{"$f":"+Fin!AB53+SUM(Fin!AB71:AB73)","v":{"v":463.75722810902255,"d":"463.8"}},{"$f":"+Fin!AC53+SUM(Fin!AC71:AC73)","v":{"v":869.2056512437834,"d":"869.2"}},{"$f":"+Fin!AD53+SUM(Fin!AD71:AD73)","v":{"v":327.9192330904053,"d":"327.9"}},{"$f":"+Fin!AE53+SUM(Fin!AE71:AE73)","v":{"v":585.5330140511323,"d":"585.5"}},{"$f":"+Fin!AF53+SUM(Fin!AF71:AF73)","v":{"v":343.3528088955513,"d":"343.4"}},{"$f":"+Fin!AG53+SUM(Fin!AG71:AG73)","v":{"v":691.3717775565625,"d":"691.4"}},{"$f":"+Fin!AH53+SUM(Fin!AH71:AH73)","v":{"v":839.6267145014385,"d":"839.6"}},{"$f":"+Fin!AI53+SUM(Fin!AI71:AI73)","v":{"v":163.67426140341033,"d":"163.7"}},{"$f":"+Fin!AJ53+SUM(Fin!AJ71:AJ73)","v":{"v":157.14674999928525,"d":"157.1"}},{"$f":"+Fin!AK53+SUM(Fin!AK71:AK73)","v":{"v":167.26878829420667,"d":"167.3"}},{"$f":"+Fin!AL53+SUM(Fin!AL71:AL73)","v":{"v":292.997103430871,"d":"293.0"}},{"$f":"+Fin!AM53+SUM(Fin!AM71:AM73)","v":{"v":479.020975168969,"d":"479.0"}},{"$f":"+Fin!AN53+SUM(Fin!AN71:AN73)","v":{"v":400,"d":"400.0"}},{"$f":"+Fin!AO53+SUM(Fin!AO71:AO73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AP53+SUM(Fin!AP71:AP73)","v":{"v":500,"d":"500.0"}},{"$f":"+Fin!AQ53+SUM(Fin!AQ71:AQ73)","v":{"v":150,"d":"150.0"}},{"$f":"+Fin!AR53+SUM(Fin!AR71:AR73)","v":{"v":500,"d":"500.0"}},{"$f":"+Fin!AS53+SUM(Fin!AS71:AS73)","v":{"v":500,"d":"500.0"}},{"$f":"+Fin!AT53+SUM(Fin!AT71:AT73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AU53+SUM(Fin!AU71:AU73)","v":{"v":800,"d":"800.0"}},{"$f":"+Fin!AV53+SUM(Fin!AV71:AV73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AW53+SUM(Fin!AW71:AW73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AX53+SUM(Fin!AX71:AX73)","v":{"v":400,"d":"400.0"}},{"$f":"+Fin!AY53+SUM(Fin!AY71:AY73)","v":{"v":200,"d":"200.0"}},{"$f":"+Fin!AZ53+SUM(Fin!AZ71:AZ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BA53+SUM(Fin!BA71:BA73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BB53+SUM(Fin!BB71:BB73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BC53+SUM(Fin!BC71:BC73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BD53+SUM(Fin!BD71:BD73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BE53+SUM(Fin!BE71:BE73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BF53+SUM(Fin!BF71:BF73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BG53+SUM(Fin!BG71:BG73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BH53+SUM(Fin!BH71:BH73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BI53+SUM(Fin!BI71:BI73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BJ53+SUM(Fin!BJ71:BJ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BK53+SUM(Fin!BK71:BK73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BL53+SUM(Fin!BL71:BL73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BM53+SUM(Fin!BM71:BM73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BN53+SUM(Fin!BN71:BN73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BO53+SUM(Fin!BO71:BO73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BP53+SUM(Fin!BP71:BP73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BQ53+SUM(Fin!BQ71:BQ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BR53+SUM(Fin!BR71:BR73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BS53+SUM(Fin!BS71:BS73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BT53+SUM(Fin!BT71:BT73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BU53+SUM(Fin!BU71:BU73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BV53+SUM(Fin!BV71:BV73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BW53+SUM(Fin!BW71:BW73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BX53+SUM(Fin!BX71:BX73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BY53+SUM(Fin!BY71:BY73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BZ53+SUM(Fin!BZ71:BZ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CA53+SUM(Fin!CA71:CA73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CB53+SUM(Fin!CB71:CB73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CC53+SUM(Fin!CC71:CC73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CD53+SUM(Fin!CD71:CD73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CE53+SUM(Fin!CE71:CE73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CF53+SUM(Fin!CF71:CF73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CG53+SUM(Fin!CG71:CG73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CH53+SUM(Fin!CH71:CH73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CI53+SUM(Fin!CI71:CI73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ53+SUM(Fin!CJ71:CJ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK53+SUM(Fin!CK71:CK73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL53+SUM(Fin!CL71:CL73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM53+SUM(Fin!CM71:CM73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN53+SUM(Fin!CN71:CN73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO53+SUM(Fin!CO71:CO73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP53+SUM(Fin!CP71:CP73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ53+SUM(Fin!CQ71:CQ73)","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CR53+SUM(Fin!CR71:CR73)","v":{"v":0,"d":"0.0"}}]
[null,"Interest expense",{"$nulls":8},"MCAD",null,{"$f":"SUM(O37:GK37)","v":{"v":-44721.06162769817,"d":"-44,721"}},null,null,{"$f":"+Fin!P92+Acc!P60-Acc!O60","v":{"v":-365.1515843535341,"d":"-365.2"}},{"$f":"+Fin!Q92+Acc!Q60-Acc!P60","v":{"v":-400.2316723005278,"d":"-400.2"}},{"$f":"+Fin!R92+Acc!R60-Acc!Q60","v":{"v":-408.4212631507707,"d":"-408.4"}},{"$f":"+Fin!S92+Acc!S60-Acc!R60","v":{"v":-428.959653258136,"d":"-429.0"}},{"$f":"+Fin!T92+Acc!T60-Acc!S60","v":{"v":-447.0282993979663,"d":"-447.0"}},{"$f":"+Fin!U92+Acc!U60-Acc!T60","v":{"v":-466.6888763239199,"d":"-466.7"}},{"$f":"+Fin!V92+Acc!V60-Acc!U60","v":{"v":-492.0369403613249,"d":"-492.0"}},{"$f":"+Fin!W92+Acc!W60-Acc!V60","v":{"v":-517.608332809251,"d":"-517.6"}},{"$f":"+Fin!X92+Acc!X60-Acc!W60","v":{"v":-553.5503727286496,"d":"-553.6"}},{"$f":"+Fin!Y92+Acc!Y60-Acc!X60","v":{"v":-573.3315041071539,"d":"-573.3"}},{"$f":"+Fin!Z92+Acc!Z60-Acc!Y60","v":{"v":-600.0828516120812,"d":"-600.1"}},{"$f":"+Fin!AA92+Acc!AA60-Acc!Z60","v":{"v":-630.4878186096173,"d":"-630.5"}},{"$f":"+Fin!AB92+Acc!AB60-Acc!AA60","v":{"v":-649.4244095072168,"d":"-649.4"}},{"$f":"+Fin!AC92+Acc!AC60-Acc!AB60","v":{"v":-673.4127568242691,"d":"-673.4"}},{"$f":"+Fin!AD92+Acc!AD60-Acc!AC60","v":{"v":-683.0475034837139,"d":"-683.0"}},{"$f":"+Fin!AE92+Acc!AE60-Acc!AD60","v":{"v":-702.1838880619745,"d":"-702.2"}},{"$f":"+Fin!AF92+Acc!AF60-Acc!AE60","v":{"v":-721.0523675811062,"d":"-721.1"}},{"$f":"+Fin!AG92+Acc!AG60-Acc!AF60","v":{"v":-746.891741095791,"d":"-746.9"}},{"$f":"+Fin!AH92+Acc!AH60-Acc!AG60","v":{"v":-750.0807415210828,"d":"-750.1"}},{"$f":"+Fin!AI92+Acc!AI60-Acc!AH60","v":{"v":-762.8889179472035,"d":"-762.9"}},{"$f":"+Fin!AJ92+Acc!AJ60-Acc!AI60","v":{"v":-780.2461043216589,"d":"-780.2"}},{"$f":"+Fin!AK92+Acc!AK60-Acc!AJ60","v":{"v":-781.0877900413903,"d":"-781.1"}},{"$f":"+Fin!AL92+Acc!AL60-Acc!AK60","v":{"v":-740.7929723242854,"d":"-740.8"}},{"$f":"+Fin!AM92+Acc!AM60-Acc!AL60","v":{"v":-750.0818237119349,"d":"-750.1"}},{"$f":"+Fin!AN92+Acc!AN60-Acc!AM60","v":{"v":-748.1496060473387,"d":"-748.1"}},{"$f":"+Fin!AO92+Acc!AO60-Acc!AN60","v":{"v":-749.4637436391043,"d":"-749.5"}},{"$f":"+Fin!AP92+Acc!AP60-Acc!AO60","v":{"v":-764.0970962763104,"d":"-764.1"}},{"$f":"+Fin!AQ92+Acc!AQ60-Acc!AP60","v":{"v":-758.1417652844536,"d":"-758.1"}},{"$f":"+Fin!AR92+Acc!AR60-Acc!AQ60","v":{"v":-762.4683735490415,"d":"-762.5"}},{"$f":"+Fin!AS92+Acc!AS60-Acc!AR60","v":{"v":-768.8645193902585,"d":"-768.9"}},{"$f":"+Fin!AT92+Acc!AT60-Acc!AS60","v":{"v":-771.6137436391043,"d":"-771.6"}},{"$f":"+Fin!AU92+Acc!AU60-Acc!AT60","v":{"v":-791.6137436391043,"d":"-791.6"}},{"$f":"+Fin!AV92+Acc!AV60-Acc!AU60","v":{"v":-779.6137436391043,"d":"-779.6"}},{"$f":"+Fin!AW92+Acc!AW60-Acc!AV60","v":{"v":-779.6137436391043,"d":"-779.6"}},{"$f":"+Fin!AX92+Acc!AX60-Acc!AW60","v":{"v":-790.877360887857,"d":"-790.9"}},{"$f":"+Fin!AY92+Acc!AY60-Acc!AX60","v":{"v":-877.4805542406529,"d":"-877.5"}},{"$f":"+Fin!AZ92+Acc!AZ60-Acc!AY60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BA92+Acc!BA60-Acc!AZ60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BB92+Acc!BB60-Acc!BA60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BC92+Acc!BC60-Acc!BB60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BD92+Acc!BD60-Acc!BC60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BE92+Acc!BE60-Acc!BD60","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"+Fin!BF92+Acc!BF60-Acc!BE60","v":{"v":-806.7068545252405,"d":"-806.7"}},{"$f":"+Fin!BG92+Acc!BG60-Acc!BF60","v":{"v":-797.5679444116815,"d":"-797.6"}},{"$f":"+Fin!BH92+Acc!BH60-Acc!BG60","v":{"v":-786.5317839323466,"d":"-786.5"}},{"$f":"+Fin!BI92+Acc!BI60-Acc!BH60","v":{"v":-773.4291104705587,"d":"-773.4"}},{"$f":"+Fin!BJ92+Acc!BJ60-Acc!BI60","v":{"v":-758.111218846288,"d":"-758.1"}},{"$f":"+Fin!BK92+Acc!BK60-Acc!BJ60","v":{"v":-740.4586736949631,"d":"-740.5"}},{"$f":"+Fin!BL92+Acc!BL60-Acc!BK60","v":{"v":-728.6552074976765,"d":"-728.7"}},{"$f":"+Fin!BM92+Acc!BM60-Acc!BL60","v":{"v":-723.1418768071638,"d":"-723.1"}},{"$f":"+Fin!BN92+Acc!BN60-Acc!BM60","v":{"v":-716.0797436595302,"d":"-716.1"}},{"$f":"+Fin!BO92+Acc!BO60-Acc!BN60","v":{"v":-707.3844385424561,"d":"-707.4"}},{"$f":"+Fin!BP92+Acc!BP60-Acc!BO60","v":{"v":-696.9371291378309,"d":"-696.9"}},{"$f":"+Fin!BQ92+Acc!BQ60-Acc!BP60","v":{"v":-684.5814236150705,"d":"-684.6"}},{"$f":"+Fin!BR92+Acc!BR60-Acc!BQ60","v":{"v":-670.1793098152116,"d":"-670.2"}},{"$f":"+Fin!BS92+Acc!BS60-Acc!BR60","v":{"v":-653.6210260442294,"d":"-653.6"}},{"$f":"+Fin!BT92+Acc!BT60-Acc!BS60","v":{"v":-634.7572739102743,"d":"-634.8"}},{"$f":"+Fin!BU92+Acc!BU60-Acc!BT60","v":{"v":-613.3956925217557,"d":"-613.4"}},{"$f":"+Fin!BV92+Acc!BV60-Acc!BU60","v":{"v":-589.3638319602927,"d":"-589.4"}},{"$f":"+Fin!BW92+Acc!BW60-Acc!BV60","v":{"v":-562.5202366300525,"d":"-562.5"}},{"$f":"+Fin!BX92+Acc!BX60-Acc!BW60","v":{"v":-532.6780487495115,"d":"-532.7"}},{"$f":"+Fin!BY92+Acc!BY60-Acc!BX60","v":{"v":-499.6009913052125,"d":"-499.6"}},{"$f":"+Fin!BZ92+Acc!BZ60-Acc!BY60","v":{"v":-463.0742575583144,"d":"-463.1"}},{"$f":"+Fin!CA92+Acc!CA60-Acc!BZ60","v":{"v":-422.91695286694426,"d":"-422.9"}},{"$f":"+Fin!CB92+Acc!CB60-Acc!CA60","v":{"v":-378.89599170044346,"d":"-378.9"}},{"$f":"+Fin!CC92+Acc!CC60-Acc!CB60","v":{"v":-330.7215176936309,"d":"-330.7"}},{"$f":"+Fin!CD92+Acc!CD60-Acc!CC60","v":{"v":-278.1267008668247,"d":"-278.1"}},{"$f":"+Fin!CE92+Acc!CE60-Acc!CD60","v":{"v":-220.8817007499273,"d":"-220.9"}},{"$f":"+Fin!CF92+Acc!CF60-Acc!CE60","v":{"v":-158.69661921944248,"d":"-158.7"}},{"$f":"+Fin!CG92+Acc!CG60-Acc!CF60","v":{"v":-91.21627784826828,"d":"-91.2"}},{"$f":"+Fin!CH92+Acc!CH60-Acc!CG60","v":{"v":-28.059151976400326,"d":"-28.1"}},{"$f":"+Fin!CI92+Acc!CI60-Acc!CH60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CJ92+Acc!CJ60-Acc!CI60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CK92+Acc!CK60-Acc!CJ60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CL92+Acc!CL60-Acc!CK60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CM92+Acc!CM60-Acc!CL60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CN92+Acc!CN60-Acc!CM60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CO92+Acc!CO60-Acc!CN60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CP92+Acc!CP60-Acc!CO60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CQ92+Acc!CQ60-Acc!CP60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"+Fin!CR92+Acc!CR60-Acc!CQ60","v":{"v":-3.183231456205249e-13,"d":"-0.0"}}]
[null,"Repayment",{"$nulls":8},"MCAD",null,{"$f":"SUM(O38:GK38)","v":{"v":-25356.91089331623,"d":"-25,357"}},null,null,{"$f":"+Fin!P54+Fin!P74","v":{"v":-455.99089959073666,"d":"-456.0"}},{"$f":"+Fin!Q54+Fin!Q74","v":{"v":-18.2269729324394,"d":"-18.2"}},{"$f":"+Fin!R54+Fin!R74","v":{"v":-318.97715134054835,"d":"-319.0"}},{"$f":"+Fin!S54+Fin!S74","v":{"v":-739.575123490089,"d":"-739.6"}},{"$f":"+Fin!T54+Fin!T74","v":{"v":-320.56582361747786,"d":"-320.6"}},{"$f":"+Fin!U54+Fin!U74","v":{"v":-21.41362853073202,"d":"-21.4"}},{"$f":"+Fin!V54+Fin!V74","v":{"v":-272.31311773969225,"d":"-272.3"}},{"$f":"+Fin!W54+Fin!W74","v":{"v":-23.24276593403991,"d":"-23.2"}},{"$f":"+Fin!X54+Fin!X74","v":{"v":-377.3312633586721,"d":"-377.3"}},{"$f":"+Fin!Y54+Fin!Y74","v":{"v":-375.2402102945504,"d":"-375.2"}},{"$f":"+Fin!Z54+Fin!Z74","v":{"v":-26.32363235505346,"d":"-26.3"}},{"$f":"+Fin!AA54+Fin!AA74","v":{"v":-427.44430820922935,"d":"-427.4"}},{"$f":"+Fin!AB54+Fin!AB74","v":{"v":-28.624607303419108,"d":"-28.6"}},{"$f":"+Fin!AC54+Fin!AC74","v":{"v":-419.7193607511022,"d":"-419.7"}},{"$f":"+Fin!AD54+Fin!AD74","v":{"v":-31.167822644688513,"d":"-31.2"}},{"$f":"+Fin!AE54+Fin!AE74","v":{"v":-282.5253314726978,"d":"-282.5"}},{"$f":"+Fin!AF54+Fin!AF74","v":{"v":-33.95695610533172,"d":"-34.0"}},{"$f":"+Fin!AG54+Fin!AG74","v":{"v":-375.4530757295603,"d":"-375.5"}},{"$f":"+Fin!AH54+Fin!AH74","v":{"v":-517.047645441547,"d":"-517.0"}},{"$f":"+Fin!AI54+Fin!AI74","v":{"v":-38.70027975676586,"d":"-38.7"}},{"$f":"+Fin!AJ54+Fin!AJ74","v":{"v":-31.17307910675139,"d":"-31.2"}},{"$f":"+Fin!AK54+Fin!AK74","v":{"v":-40.287431462589964,"d":"-40.3"}},{"$f":"+Fin!AL54+Fin!AL74","v":{"v":-165,"d":"-165.0"}},{"$f":"+Fin!AM54+Fin!AM74","v":{"v":-350,"d":"-350.0"}},{"$f":"+Fin!AN54+Fin!AN74","v":{"v":-400,"d":"-400.0"}},{"$f":"+Fin!AO54+Fin!AO74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AP54+Fin!AP74","v":{"v":-500,"d":"-500.0"}},{"$f":"+Fin!AQ54+Fin!AQ74","v":{"v":-150,"d":"-150.0"}},{"$f":"+Fin!AR54+Fin!AR74","v":{"v":-500,"d":"-500.0"}},{"$f":"+Fin!AS54+Fin!AS74","v":{"v":-500,"d":"-500.0"}},{"$f":"+Fin!AT54+Fin!AT74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AU54+Fin!AU74","v":{"v":-800,"d":"-800.0"}},{"$f":"+Fin!AV54+Fin!AV74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AW54+Fin!AW74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AX54+Fin!AX74","v":{"v":-400,"d":"-400.0"}},{"$f":"+Fin!AY54+Fin!AY74","v":{"v":-200,"d":"-200.0"}},{"$f":"+Fin!AZ54+Fin!AZ74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BA54+Fin!BA74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BB54+Fin!BB74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BC54+Fin!BC74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BD54+Fin!BD74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BE54+Fin!BE74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BF54+Fin!BF74","v":{"v":-164.94663128743468,"d":"-164.9"}},{"$f":"+Fin!BG54+Fin!BG74","v":{"v":-200.60977325492465,"d":"-200.6"}},{"$f":"+Fin!BH54+Fin!BH74","v":{"v":-240.83664591847713,"d":"-240.8"}},{"$f":"+Fin!BI54+Fin!BI74","v":{"v":-283.2702925530352,"d":"-283.3"}},{"$f":"+Fin!BJ54+Fin!BJ74","v":{"v":-329.4453724177938,"d":"-329.4"}},{"$f":"+Fin!BK54+Fin!BK74","v":{"v":-376.65643363520286,"d":"-376.7"}},{"$f":"+Fin!BL54+Fin!BL74","v":{"v":-95.48221425626026,"d":"-95.5"}},{"$f":"+Fin!BM54+Fin!BM74","v":{"v":-125.0510133642455,"d":"-125.1"}},{"$f":"+Fin!BN54+Fin!BN74","v":{"v":-157.43431254109854,"d":"-157.4"}},{"$f":"+Fin!BO54+Fin!BO74","v":{"v":-190.37789214186745,"d":"-190.4"}},{"$f":"+Fin!BP54+Fin!BP74","v":{"v":-227.51448404314212,"d":"-227.5"}},{"$f":"+Fin!BQ54+Fin!BQ74","v":{"v":-266.71373686727037,"d":"-266.7"}},{"$f":"+Fin!BR54+Fin!BR74","v":{"v":-309.3708151270891,"d":"-309.4"}},{"$f":"+Fin!BS54+Fin!BS74","v":{"v":-352.9605357121945,"d":"-353.0"}},{"$f":"+Fin!BT54+Fin!BT74","v":{"v":-401.58954964601327,"d":"-401.6"}},{"$f":"+Fin!BU54+Fin!BU74","v":{"v":-452.873705894731,"d":"-452.9"}},{"$f":"+Fin!BV54+Fin!BV74","v":{"v":-508.4007165637841,"d":"-508.4"}},{"$f":"+Fin!BW54+Fin!BW74","v":{"v":-565.343096645825,"d":"-565.3"}},{"$f":"+Fin!BX54+Fin!BX74","v":{"v":-628.3444185758159,"d":"-628.3"}},{"$f":"+Fin!BY54+Fin!BY74","v":{"v":-694.7378791961421,"d":"-694.7"}},{"$f":"+Fin!BZ54+Fin!BZ74","v":{"v":-766.3314706797813,"d":"-766.3"}},{"$f":"+Fin!CA54+Fin!CA74","v":{"v":-839.9607169750263,"d":"-840.0"}},{"$f":"+Fin!CB54+Fin!CB74","v":{"v":-920.8777296850061,"d":"-920.9"}},{"$f":"+Fin!CC54+Fin!CC74","v":{"v":-1006.1012305874948,"d":"-1,006.1"}},{"$f":"+Fin!CD54+Fin!CD74","v":{"v":-1097.691442484754,"d":"-1,097.7"}},{"$f":"+Fin!CE54+Fin!CE74","v":{"v":-1192.1085621911438,"d":"-1,192.1"}},{"$f":"+Fin!CF54+Fin!CF74","v":{"v":-1295.2946990282492,"d":"-1,295.3"}},{"$f":"+Fin!CG54+Fin!CG74","v":{"v":-1403.9189558187177,"d":"-1,403.9"}},{"$f":"+Fin!CH54+Fin!CH74","v":{"v":-1122.3660790560002,"d":"-1,122.4"}},{"$f":"+Fin!CI54+Fin!CI74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ54+Fin!CJ74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK54+Fin!CK74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL54+Fin!CL74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM54+Fin!CM74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN54+Fin!CN74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO54+Fin!CO74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP54+Fin!CP74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ54+Fin!CQ74","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CR54+Fin!CR74","v":{"v":0,"d":"0.0"}}]
[]
[null,"Cash Flow after Debt Service",{"$nulls":8},"MCAD",null,{"$f":"SUM(O40:GK40)","v":{"v":441930.04746022454,"d":"441,930"}},null,null,{"$f":"SUM(P32:P39)","v":{"v":720.8819220511045,"d":"720.9"}},{"v":800.5190135836679,"d":"800.5"},{"$f":"SUM(R32:R39)","v":{"v":877.4919121686605,"d":"877.5"}},{"v":939.9628617073481,"d":"940.0"},{"v":1144.040674100861,"d":"1,144.0"},{"v":1215.3028824982582,"d":"1,215.3"},{"v":1287.8145240844615,"d":"1,287.8"},{"v":1365.5768974351442,"d":"1,365.6"},{"v":1441.59047642613,"d":"1,441.6"},{"v":1376.8848786785811,"d":"1,376.9"},{"v":1456.020169352098,"d":"1,456.0"},{"v":1537.6238780980236,"d":"1,537.6"},{"v":1633.312990675874,"d":"1,633.3"},{"v":1731.4109208061295,"d":"1,731.4"},{"v":1656.6683822102823,"d":"1,656.7"},{"v":1729.4205844332896,"d":"1,729.4"},{"v":1806.0226596537766,"d":"1,806.0"},{"v":1881.5687086306843,"d":"1,881.6"},{"v":1978.0341566174438,"d":"1,978.0"},{"v":1862.8679752148253,"d":"1,862.9"},{"v":1941.4539683909368,"d":"1,941.5"},{"v":2036.8710266827745,"d":"2,036.9"},{"v":2167.6243671717857,"d":"2,167.6"},{"v":2267.2820432269236,"d":"2,267.3"},{"v":2243.036284368388,"d":"2,243.0"},{"v":2343.773102001629,"d":"2,343.8"},{"v":2438.330627331753,"d":"2,438.3"},{"v":2551.3528153962125,"d":"2,551.4"},{"v":2660.783608959278,"d":"2,660.8"},{"v":2774.977180096062,"d":"2,775.0"},{"v":2897.7321291223434,"d":"2,897.7"},{"v":3012.2848162620085,"d":"3,012.3"},{"v":3155.091050168434,"d":"3,155.1"},{"v":3294.3134615527115,"d":"3,294.3"},{"v":3411.251359118521,"d":"3,411.3"},{"v":3446.528092035569,"d":"3,446.5"},{"v":3662.927349758795,"d":"3,662.9"},{"v":3772.908659825625,"d":"3,772.9"},{"v":3898.697910650961,"d":"3,898.7"},{"v":4036.136167209555,"d":"4,036.1"},{"v":4178.635623119562,"d":"4,178.6"},{"v":4326.365455599986,"d":"4,326.4"},{"v":4298.29593597911,"d":"4,298.3"},{"v":4425.132938237624,"d":"4,425.1"},{"v":4554.191048013657,"d":"4,554.2"},{"v":4686.696604670714,"d":"4,686.7"},{"v":4821.5077684652815,"d":"4,821.5"},{"v":4960.745350469276,"d":"4,960.7"},{"v":5428.459740236639,"d":"5,428.5"},{"v":5590.021180093027,"d":"5,590.0"},{"v":5755.971203231877,"d":"5,756.0"},{"v":5927.967077332834,"d":"5,928.0"},{"v":6103.280781631333,"d":"6,103.3"},{"v":6284.3094381362835,"d":"6,284.3"},{"v":6470.215933890706,"d":"6,470.2"},{"v":6662.8540472142,"d":"6,662.9"},{"v":6859.146208255619,"d":"6,859.1"},{"v":7061.787554964461,"d":"7,061.8"},{"v":7269.82995025915,"d":"7,269.8"},{"v":7485.3665318484655,"d":"7,485.4"},{"v":7705.002840660287,"d":"7,705.0"},{"v":7931.775027390715,"d":"7,931.8"},{"v":8164.615479420743,"d":"8,164.6"},{"v":8405.882443547993,"d":"8,405.9"},{"v":8651.665813983613,"d":"8,651.7"},{"v":8905.340948841238,"d":"8,905.3"},{"$f":"SUM(CD32:CD39)","v":{"v":9165.696195205837,"d":"9,165.7"}},{"v":9435.378528465706,"d":"9,435.4"},{"v":9709.973463587216,"d":"9,710.0"},{"v":9993.316000200204,"d":"9,993.3"},{"v":10670.064760030224,"d":"10,670.1"},{"v":12172.2908270285,"d":"12,172.3"},{"v":12554.9968984413,"d":"12,555.0"},{"v":12944.423412007707,"d":"12,944.4"},{"v":13340.83151040373,"d":"13,340.8"},{"v":13739.193618182013,"d":"13,739.2"},{"v":14139.999720124906,"d":"14,140.0"},{"v":14542.38153971652,"d":"14,542.4"},{"v":14945.9132511463,"d":"14,945.9"},{"v":15395.304747459899,"d":"15,395.3"},{"v":19808.847574973115,"d":"19,808.8"}]
[]
[null,"Change in O&M and R&R Reserves",{"$nulls":8},"MCAD",null,{"$f":"SUM(O42:GK42)","v":{"v":159.70000000000027,"d":"160"}},null,null,{"$f":"-Fin!P126-Fin!P110","v":{"v":1.7000000000000028,"d":"1.7"}},{"$f":"-Fin!Q126-Fin!Q110","v":{"v":-26.117729817451277,"d":"-26.1"}},{"$f":"-Fin!R126-Fin!R110","v":{"v":-1.0882403172035282,"d":"-1.1"}},{"$f":"-Fin!S126-Fin!S110","v":{"v":-9.625847038887656,"d":"-9.6"}},{"$f":"-Fin!T126-Fin!T110","v":{"v":-10.412341971731507,"d":"-10.4"}},{"$f":"-Fin!U126-Fin!U110","v":{"v":-8.856942581298,"d":"-8.9"}},{"$f":"-Fin!V126-Fin!V110","v":{"v":-7.631929093843937,"d":"-7.6"}},{"$f":"-Fin!W126-Fin!W110","v":{"v":-5.754436553628835,"d":"-5.8"}},{"$f":"-Fin!X126-Fin!X110","v":{"v":-4.7876767242403275,"d":"-4.8"}},{"$f":"-Fin!Y126-Fin!Y110","v":{"v":-4.6979749377926225,"d":"-4.7"}},{"$f":"-Fin!Z126-Fin!Z110","v":{"v":-5.8926734967452745,"d":"-5.9"}},{"$f":"-Fin!AA126-Fin!AA110","v":{"v":-8.131284456859134,"d":"-8.1"}},{"$f":"-Fin!AB126-Fin!AB110","v":{"v":-9.296947642417095,"d":"-9.3"}},{"$f":"-Fin!AC126-Fin!AC110","v":{"v":-9.286880586607083,"d":"-9.3"}},{"$f":"-Fin!AD126-Fin!AD110","v":{"v":-8.737789272667555,"d":"-8.7"}},{"$f":"-Fin!AE126-Fin!AE110","v":{"v":-9.725613685626683,"d":"-9.7"}},{"$f":"-Fin!AF126-Fin!AF110","v":{"v":-10.274144845856583,"d":"-10.3"}},{"$f":"-Fin!AG126-Fin!AG110","v":{"v":-12.8410017360236,"d":"-12.8"}},{"$f":"-Fin!AH126-Fin!AH110","v":{"v":-13.008869358005569,"d":"-13.0"}},{"$f":"-Fin!AI126-Fin!AI110","v":{"v":-13.54081606717088,"d":"-13.5"}},{"$f":"-Fin!AJ126-Fin!AJ110","v":{"v":-14.134364004618291,"d":"-14.1"}},{"$f":"-Fin!AK126-Fin!AK110","v":{"v":-16.402632690954505,"d":"-16.4"}},{"$f":"-Fin!AL126-Fin!AL110","v":{"v":-12.6576188294205,"d":"-12.7"}},{"$f":"-Fin!AM126-Fin!AM110","v":{"v":-11.617092051840245,"d":"-11.6"}},{"$f":"-Fin!AN126-Fin!AN110","v":{"v":-11.583127198473164,"d":"-11.6"}},{"$f":"-Fin!AO126-Fin!AO110","v":{"v":-11.616584692518643,"d":"-11.6"}},{"$f":"-Fin!AP126-Fin!AP110","v":{"v":-13.8536648732333,"d":"-13.9"}},{"$f":"-Fin!AQ126-Fin!AQ110","v":{"v":-14.144601571583863,"d":"-14.1"}},{"$f":"-Fin!AR126-Fin!AR110","v":{"v":-15.392430616217027,"d":"-15.4"}},{"$f":"-Fin!AS126-Fin!AS110","v":{"v":-16.184175403973256,"d":"-16.2"}},{"$f":"-Fin!AT126-Fin!AT110","v":{"v":-15.530273994410805,"d":"-15.5"}},{"$f":"-Fin!AU126-Fin!AU110","v":{"v":-18.20222757341884,"d":"-18.2"}},{"$f":"-Fin!AV126-Fin!AV110","v":{"v":-17.989530963715936,"d":"-18.0"}},{"$f":"-Fin!AW126-Fin!AW110","v":{"v":-15.341575157140511,"d":"-15.3"}},{"$f":"-Fin!AX126-Fin!AX110","v":{"v":-16.516166583272053,"d":"-16.5"}},{"$f":"-Fin!AY126-Fin!AY110","v":{"v":-17.107746593496273,"d":"-17.1"}},{"$f":"-Fin!AZ126-Fin!AZ110","v":{"v":-22.329087386716708,"d":"-22.3"}},{"$f":"-Fin!BA126-Fin!BA110","v":{"v":-19.83922821590633,"d":"-19.8"}},{"$f":"-Fin!BB126-Fin!BB110","v":{"v":-18.260601642541502,"d":"-18.3"}},{"$f":"-Fin!BC126-Fin!BC110","v":{"v":-18.877813269579917,"d":"-18.9"}},{"$f":"-Fin!BD126-Fin!BD110","v":{"v":-19.48963399984524,"d":"-19.5"}},{"$f":"-Fin!BE126-Fin!BE110","v":{"v":-18.670083142135184,"d":"-18.7"}},{"$f":"-Fin!BF126-Fin!BF110","v":{"v":-21.106741751293384,"d":"-21.1"}},{"$f":"-Fin!BG126-Fin!BG110","v":{"v":-21.879233458888933,"d":"-21.9"}},{"$f":"-Fin!BH126-Fin!BH110","v":{"v":-22.525811540875907,"d":"-22.5"}},{"$f":"-Fin!BI126-Fin!BI110","v":{"v":-23.22762070193062,"d":"-23.2"}},{"$f":"-Fin!BJ126-Fin!BJ110","v":{"v":-23.840359035210383,"d":"-23.8"}},{"$f":"-Fin!BK126-Fin!BK110","v":{"v":-24.02608618657348,"d":"-24.0"}},{"$f":"-Fin!BL126-Fin!BL110","v":{"v":-24.598994333140496,"d":"-24.6"}},{"$f":"-Fin!BM126-Fin!BM110","v":{"v":-25.429877137131797,"d":"-25.4"}},{"$f":"-Fin!BN126-Fin!BN110","v":{"v":-26.166103360289412,"d":"-26.2"}},{"$f":"-Fin!BO126-Fin!BO110","v":{"v":-27.048314376511314,"d":"-27.0"}},{"$f":"-Fin!BP126-Fin!BP110","v":{"v":-27.924158662048114,"d":"-27.9"}},{"$f":"-Fin!BQ126-Fin!BQ110","v":{"v":-28.87549847787494,"d":"-28.9"}},{"$f":"-Fin!BR126-Fin!BR110","v":{"v":-29.720216437117074,"d":"-29.7"}},{"$f":"-Fin!BS126-Fin!BS110","v":{"v":-30.730179752618994,"d":"-30.7"}},{"$f":"-Fin!BT126-Fin!BT110","v":{"v":-31.733822823586337,"d":"-31.7"}},{"$f":"-Fin!BU126-Fin!BU110","v":{"v":-32.82339656284918,"d":"-32.8"}},{"$f":"-Fin!BV126-Fin!BV110","v":{"v":-33.794749040262644,"d":"-33.8"}},{"$f":"-Fin!BW126-Fin!BW110","v":{"v":-34.96023976361684,"d":"-35.0"}},{"$f":"-Fin!BX126-Fin!BX110","v":{"v":-36.12022595808327,"d":"-36.1"}},{"$f":"-Fin!BY126-Fin!BY110","v":{"v":-37.37869799489394,"d":"-37.4"}},{"$f":"-Fin!BZ126-Fin!BZ110","v":{"v":-38.50578646892191,"d":"-38.5"}},{"$f":"-Fin!CA126-Fin!CA110","v":{"v":-39.845582899850655,"d":"-39.8"}},{"$f":"-Fin!CB126-Fin!CB110","v":{"v":-41.177089154353695,"d":"-41.2"}},{"$f":"-Fin!CC126-Fin!CC110","v":{"v":-42.62073190171779,"d":"-42.6"}},{"$f":"-Fin!CD126-Fin!CD110","v":{"v":-43.91764879836538,"d":"-43.9"}},{"$f":"-Fin!CE126-Fin!CE110","v":{"v":-45.45548098790141,"d":"-45.5"}},{"$f":"-Fin!CF126-Fin!CF110","v":{"v":-46.98928206191903,"d":"-47.0"}},{"$f":"-Fin!CG126-Fin!CG110","v":{"v":-47.57552747638579,"d":"-47.6"}},{"$f":"-Fin!CH126-Fin!CH110","v":{"v":-46.413649810071945,"d":"-46.4"}},{"$f":"-Fin!CI126-Fin!CI110","v":{"v":-47.00676229328724,"d":"-47.0"}},{"$f":"-Fin!CJ126-Fin!CJ110","v":{"v":-47.89324228134302,"d":"-47.9"}},{"$f":"-Fin!CK126-Fin!CK110","v":{"v":-48.848218345670944,"d":"-48.8"}},{"$f":"-Fin!CL126-Fin!CL110","v":{"v":-49.26569679788088,"d":"-49.3"}},{"$f":"-Fin!CM126-Fin!CM110","v":{"v":-49.85801787246464,"d":"-49.9"}},{"$f":"-Fin!CN126-Fin!CN110","v":{"v":-50.30902355395557,"d":"-50.3"}},{"$f":"-Fin!CO126-Fin!CO110","v":{"v":26.786232229811503,"d":"26.8"}},{"$f":"-Fin!CP126-Fin!CP110","v":{"v":23.939445275330996,"d":"23.9"}},{"$f":"-Fin!CQ126-Fin!CQ110","v":{"v":74.5466880524688,"d":"74.5"}},{"$f":"-Fin!CR126-Fin!CR110","v":{"v":1817.769103140345,"d":"1,817.8"}}]
[null,"Debt Service Fund Contributions",{"$nulls":8},"MCAD",null,{"$f":"SUM(O43:GK43)","v":{"v":74.9,"d":"75"}},null,null,{"$f":"+Fin!O146-Fin!P146","v":{"v":-9.399999999999991,"d":"-9.4"}},{"$f":"+Fin!P146-Fin!Q146","v":{"v":15.349999999999994,"d":"15.4"}},{"$f":"+Fin!Q146-Fin!R146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!R146-Fin!S146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!S146-Fin!T146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!T146-Fin!U146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!U146-Fin!V146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!V146-Fin!W146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!W146-Fin!X146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!X146-Fin!Y146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!Y146-Fin!Z146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!Z146-Fin!AA146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AA146-Fin!AB146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AB146-Fin!AC146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AC146-Fin!AD146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AD146-Fin!AE146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AE146-Fin!AF146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AF146-Fin!AG146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AG146-Fin!AH146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AH146-Fin!AI146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AI146-Fin!AJ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AJ146-Fin!AK146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AK146-Fin!AL146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AL146-Fin!AM146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AM146-Fin!AN146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AN146-Fin!AO146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AO146-Fin!AP146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AP146-Fin!AQ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AQ146-Fin!AR146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AR146-Fin!AS146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AS146-Fin!AT146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AT146-Fin!AU146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AU146-Fin!AV146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AV146-Fin!AW146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AW146-Fin!AX146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AX146-Fin!AY146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AY146-Fin!AZ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AZ146-Fin!BA146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BA146-Fin!BB146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BB146-Fin!BC146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BC146-Fin!BD146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BD146-Fin!BE146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BE146-Fin!BF146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BF146-Fin!BG146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BG146-Fin!BH146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BH146-Fin!BI146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BI146-Fin!BJ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BJ146-Fin!BK146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BK146-Fin!BL146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BL146-Fin!BM146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BM146-Fin!BN146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BN146-Fin!BO146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BO146-Fin!BP146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BP146-Fin!BQ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BQ146-Fin!BR146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BR146-Fin!BS146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BS146-Fin!BT146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BT146-Fin!BU146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BU146-Fin!BV146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BV146-Fin!BW146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BW146-Fin!BX146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BX146-Fin!BY146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BY146-Fin!BZ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BZ146-Fin!CA146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CA146-Fin!CB146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CB146-Fin!CC146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CC146-Fin!CD146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CD146-Fin!CE146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CE146-Fin!CF146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CF146-Fin!CG146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CG146-Fin!CH146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CH146-Fin!CI146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CI146-Fin!CJ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ146-Fin!CK146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK146-Fin!CL146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL146-Fin!CM146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM146-Fin!CN146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN146-Fin!CO146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO146-Fin!CP146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP146-Fin!CQ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ146-Fin!CR146","v":{"v":0,"d":"0.0"}}]
[null,"Debt Service Reserve Fund Contributions",{"$nulls":8},"MCAD",null,{"v":414.96323451902595,"d":"415"},null,null,{"$f":"-Fin!P141","v":{"v":-43.19874532129012,"d":"-43.2"}},{"$f":"-Fin!Q141","v":{"v":-19.618548090260333,"d":"-19.6"}},{"$f":"-Fin!R141","v":{"v":-15.382390189210525,"d":"-15.4"}},{"$f":"-Fin!S141","v":{"v":-5.164724717985223,"d":"-5.2"}},{"$f":"-Fin!T141","v":{"v":-28.04621399593981,"d":"-28.0"}},{"$f":"-Fin!U141","v":{"v":-27.90322396109866,"d":"-27.9"}},{"$f":"-Fin!V141","v":{"v":-15.656741358926752,"d":"-15.7"}},{"$f":"-Fin!W141","v":{"v":-34.59349985992492,"d":"-34.6"}},{"$f":"-Fin!X141","v":{"v":-31.01025770581475,"d":"-31.0"}},{"$f":"-Fin!Y141","v":{"v":-13.61283208912846,"d":"-13.6"}},{"$f":"-Fin!Z141","v":{"v":-32.06977468823038,"d":"-32.1"}},{"$f":"-Fin!AA141","v":{"v":-1.6558970080781137,"d":"-1.7"}},{"$f":"-Fin!AB141","v":{"v":-33.32407198382009,"d":"-33.3"}},{"$f":"-Fin!AC141","v":{"v":-18.843135488354847,"d":"-18.8"}},{"$f":"-Fin!AD141","v":{"v":-22.836306178538393,"d":"-22.8"}},{"$f":"-Fin!AE141","v":{"v":-9.81214557366718,"d":"-9.8"}},{"$f":"-Fin!AF141","v":{"v":-25.868114661302798,"d":"-25.9"}},{"$f":"-Fin!AG141","v":{"v":-13.786799951449893,"d":"-13.8"}},{"$f":"-Fin!AH141","v":{"v":-25.082524397621228,"d":"-25.1"}},{"$f":"-Fin!AI141","v":{"v":-8.020525285067379,"d":"-8.0"}},{"$f":"-Fin!AJ141","v":{"v":-8.110388457337308,"d":"-8.1"}},{"$f":"-Fin!AK141","v":{"v":37.46902184687292,"d":"37.5"}},{"$f":"-Fin!AL141","v":{"v":-6.059283304996029,"d":"-6.1"}},{"$f":"-Fin!AM141","v":{"v":-0.7261320201980652,"d":"-0.7"}},{"$f":"-Fin!AN141","v":{"v":13.54600000000005,"d":"13.5"}},{"$f":"-Fin!AO141","v":-12.5},{"$f":"-Fin!AP141","v":{"v":11.309999999999945,"d":"11.3"}},{"$f":"-Fin!AQ141","v":{"v":-8.340000000000032,"d":"-8.3"}},{"$f":"-Fin!AR141","v":{"v":3.1800000000000637,"d":"3.2"}},{"$f":"-Fin!AS141","v":{"v":14.889999999999986,"d":"14.9"}},{"$f":"-Fin!AT141","v":{"v":-20,"d":"-20.0"}},{"$f":"-Fin!AU141","v":{"v":26.028745321290103,"d":"26.0"}},{"$f":"-Fin!AV141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!AW141","v":{"v":-10,"d":"-10.0"}},{"$f":"-Fin!AX141","v":{"v":7.95799999999997,"d":"8.0"}},{"$f":"-Fin!AY141","v":{"v":7.470000000000027,"d":"7.5"}},{"$f":"-Fin!AZ141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!BA141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!BB141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!BC141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!BD141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!BE141","v":{"v":-187.31974217357083,"d":"-187.3"}},{"$f":"-Fin!BF141","v":{"v":-26.52423185393104,"d":"-26.5"}},{"$f":"-Fin!BG141","v":{"v":-29.190712184217546,"d":"-29.2"}},{"$f":"-Fin!BH141","v":{"v":-29.3309731727702,"d":"-29.3"}},{"$f":"-Fin!BI141","v":{"v":-30.857188240487858,"d":"-30.9"}},{"$f":"-Fin!BJ141","v":{"v":-29.558516066084167,"d":"-29.6"}},{"$f":"-Fin!BK141","v":{"v":292.9776855762292,"d":"293.0"}},{"$f":"-Fin!BL141","v":{"v":-24.055468417472525,"d":"-24.1"}},{"$f":"-Fin!BM141","v":{"v":-25.3211660292194,"d":"-25.3"}},{"$f":"-Fin!BN141","v":{"v":-24.2482744836949,"d":"-24.2"}},{"$f":"-Fin!BO141","v":{"v":-26.68928249664941,"d":"-26.7"}},{"$f":"-Fin!BP141","v":{"v":-26.843547301367835,"d":"-26.8"}},{"$f":"-Fin!BQ141","v":{"v":-28.254964459959865,"d":"-28.3"}},{"$f":"-Fin!BR141","v":{"v":-27.031436814123253,"d":"-27.0"}},{"$f":"-Fin!BS141","v":{"v":-29.765261799863538,"d":"-29.8"}},{"$f":"-Fin!BT141","v":{"v":-29.92257486019912,"d":"-29.9"}},{"$f":"-Fin!BU141","v":{"v":-31.495150107590234,"d":"-31.5"}},{"$f":"-Fin!BV141","v":{"v":-30.098784751800622,"d":"-30.1"}},{"$f":"-Fin!BW141","v":{"v":-33.159134049449904,"d":"-33.2"}},{"$f":"-Fin!BX141","v":{"v":-33.31640317602728,"d":"-33.3"}},{"$f":"-Fin!BY141","v":{"v":-35.066857736740985,"d":"-35.1"}},{"$f":"-Fin!BZ141","v":{"v":-33.47194160387494,"d":"-33.5"}},{"$f":"-Fin!CA141","v":{"v":-36.89605154347896,"d":"-36.9"}},{"$f":"-Fin!CB141","v":{"v":-37.04902689567621,"d":"-37.0"}},{"$f":"-Fin!CC141","v":{"v":-38.99539507045279,"d":"-39.0"}},{"$f":"-Fin!CD141","v":{"v":-37.172119589492695,"d":"-37.2"}},{"$f":"-Fin!CE141","v":{"v":-41.0010553066204,"d":"-41.0"}},{"$f":"-Fin!CF141","v":{"v":-41.14391541929422,"d":"-41.1"}},{"$f":"-Fin!CG141","v":{"v":344.7100026345854,"d":"344.7"}},{"$f":"-Fin!CH141","v":{"v":1150.4252310324002,"d":"1,150.4"}},{"$f":"-Fin!CI141","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"-Fin!CJ141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CK141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CL141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CM141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CN141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CO141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CP141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CQ141","v":{"v":0,"d":"0.0"}},{"$f":"-Fin!CR141","v":{"v":3.183231456205249e-13,"d":"0.0"}}]
[null,"East Tolling Contributions",{"$nulls":8},"MCAD",null,9,null,null,{"$f":"+Fin!O131-Fin!P131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!P131-Fin!Q131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!Q131-Fin!R131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!R131-Fin!S131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!S131-Fin!T131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!T131-Fin!U131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!U131-Fin!V131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!V131-Fin!W131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!W131-Fin!X131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!X131-Fin!Y131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!Y131-Fin!Z131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!Z131-Fin!AA131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AA131-Fin!AB131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AB131-Fin!AC131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AC131-Fin!AD131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AD131-Fin!AE131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AE131-Fin!AF131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AF131-Fin!AG131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AG131-Fin!AH131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AH131-Fin!AI131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AI131-Fin!AJ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AJ131-Fin!AK131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AK131-Fin!AL131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AL131-Fin!AM131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AM131-Fin!AN131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AN131-Fin!AO131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AO131-Fin!AP131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AP131-Fin!AQ131","v":{"v":9,"d":"9.0"}},{"$f":"+Fin!AQ131-Fin!AR131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AR131-Fin!AS131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AS131-Fin!AT131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AT131-Fin!AU131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AU131-Fin!AV131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AV131-Fin!AW131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AW131-Fin!AX131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AX131-Fin!AY131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AY131-Fin!AZ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!AZ131-Fin!BA131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BA131-Fin!BB131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BB131-Fin!BC131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BC131-Fin!BD131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BD131-Fin!BE131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BE131-Fin!BF131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BF131-Fin!BG131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BG131-Fin!BH131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BH131-Fin!BI131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BI131-Fin!BJ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BJ131-Fin!BK131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BK131-Fin!BL131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BL131-Fin!BM131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BM131-Fin!BN131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BN131-Fin!BO131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BO131-Fin!BP131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BP131-Fin!BQ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BQ131-Fin!BR131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BR131-Fin!BS131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BS131-Fin!BT131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BT131-Fin!BU131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BU131-Fin!BV131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BV131-Fin!BW131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BW131-Fin!BX131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BX131-Fin!BY131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BY131-Fin!BZ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!BZ131-Fin!CA131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CA131-Fin!CB131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CB131-Fin!CC131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CC131-Fin!CD131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CD131-Fin!CE131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CE131-Fin!CF131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CF131-Fin!CG131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CG131-Fin!CH131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CH131-Fin!CI131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CI131-Fin!CJ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ131-Fin!CK131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK131-Fin!CL131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL131-Fin!CM131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM131-Fin!CN131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN131-Fin!CO131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO131-Fin!CP131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP131-Fin!CQ131","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ131-Fin!CR131","v":{"v":0,"d":"0.0"}}]
[{"$nulls":12},0]
[null,"Free Cash Flow",{"$nulls":8},"MCAD",null,{"$f":"SUM(O47:GK47)","v":{"v":442588.6106947436,"d":"442,589"}},null,null,{"$f":"SUM(P40:P45)","v":{"v":669.9831767298144,"d":"670.0"}},{"v":770.1327356759563,"d":"770.1"},{"$f":"SUM(R40:R45)","v":{"v":861.0212816622466,"d":"861.0"}},{"v":925.1722899504753,"d":"925.2"},{"v":1105.5821181331896,"d":"1,105.6"},{"v":1178.5427159558617,"d":"1,178.5"},{"v":1264.525853631691,"d":"1,264.5"},{"v":1325.2289610215903,"d":"1,325.2"},{"v":1405.7925419960748,"d":"1,405.8"},{"v":1358.57407165166,"d":"1,358.6"},{"v":1418.0577211671223,"d":"1,418.1"},{"v":1527.8366966330864,"d":"1,527.8"},{"v":1590.6919710496368,"d":"1,590.7"},{"v":1703.2809047311675,"d":"1,703.3"},{"v":1625.094286759076,"d":"1,625.1"},{"v":1709.8828251739956,"d":"1,709.9"},{"v":1769.8804001466171,"d":"1,769.9"},{"v":1854.9409069432108,"d":"1,854.9"},{"v":1939.942762861817,"d":"1,939.9"},{"v":1841.306633862587,"d":"1,841.3"},{"v":1919.2092159289814,"d":"1,919.2"},{"v":2057.9374158386927,"d":"2,057.9"},{"v":2148.907465037369,"d":"2,148.9"},{"v":2254.938819154885,"d":"2,254.9"},{"v":2244.9991571699147,"d":"2,245.0"},{"v":2319.6565173091103,"d":"2,319.7"},{"v":2435.7869624585196,"d":"2,435.8"},{"v":2537.8682138246286,"d":"2,537.9"},{"v":2648.5711783430606,"d":"2,648.6"},{"v":2773.6830046920886,"d":"2,773.7"},{"v":2862.2018551279325,"d":"2,862.2"},{"v":3020.1113340098796,"d":"3,020.1"},{"v":3137.101519204718,"d":"3,137.1"},{"v":3268.971886395571,"d":"3,269.0"},{"v":3402.693192535249,"d":"3,402.7"},{"v":3436.8903454420724,"d":"3,436.9"},{"v":3640.5982623720784,"d":"3,640.6"},{"v":3753.069431609719,"d":"3,753.1"},{"v":3880.4373090084196,"d":"3,880.4"},{"v":4017.258353939975,"d":"4,017.3"},{"v":4159.145989119717,"d":"4,159.1"},{"v":4120.375630284279,"d":"4,120.4"},{"v":4250.664962373886,"d":"4,250.7"},{"v":4374.062992594518,"d":"4,374.1"},{"v":4502.33426330001,"d":"4,502.3"},{"v":4632.611795728296,"d":"4,632.6"},{"v":4768.108893363988,"d":"4,768.1"},{"v":5229.6969498589315,"d":"5,229.7"},{"v":5379.805277486026,"d":"5,379.8"},{"v":5539.270136926677,"d":"5,539.3"},{"v":5705.556825387892,"d":"5,705.6"},{"v":5874.229480459673,"d":"5,874.2"},{"v":6048.513075667917,"d":"6,048.5"},{"v":6227.178975198449,"d":"6,227.2"},{"v":6413.464280639465,"d":"6,413.5"},{"v":6602.358605661718,"d":"6,602.4"},{"v":6797.489810571833,"d":"6,797.5"},{"v":6997.469008294022,"d":"6,997.5"},{"v":7205.936416467086,"d":"7,205.9"},{"v":7417.247158035399,"d":"7,417.2"},{"v":7635.566211526177,"d":"7,635.6"},{"v":7859.329471659081,"d":"7,859.3"},{"v":8092.6377513479465,"d":"8,092.6"},{"v":8329.140809104663,"d":"8,329.1"},{"v":8573.439697933583,"d":"8,573.4"},{"v":8823.724821869067,"d":"8,823.7"},{"$f":"SUM(CD40:CD45)","v":{"v":9084.606426817978,"d":"9,084.6"}},{"v":9348.921992171185,"d":"9,348.9"},{"v":9621.840266106003,"d":"9,621.8"},{"v":10290.450475358404,"d":"10,290.5"},{"v":11843.026341252553,"d":"11,843.0"},{"v":12125.284064735213,"d":"12,125.3"},{"v":12507.103656159958,"d":"12,507.1"},{"v":12895.575193662036,"d":"12,895.6"},{"v":13291.56581360585,"d":"13,291.6"},{"v":13689.335600309549,"d":"13,689.3"},{"v":14089.690696570951,"d":"14,089.7"},{"v":14569.167771946331,"d":"14,569.2"},{"v":14969.85269642163,"d":"14,969.9"},{"v":15469.851435512368,"d":"15,469.9"},{"v":21626.61667811346,"d":"21,626.6"}]
[]
[null,"Contributions for Equity Shortfalls",{"$nulls":8},"MCAD",null,{"$f":"SUM(O49:GK49)","v":0},null,null,{"$f":"IF(P47+O55<0,-(P47+O55),0)*P12","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"IF(R47+Q55<0,-(R47+Q55),0)*R12","v":{"v":0,"d":"0.0"}},{"$f":"IF(S47+R55<0,-(S47+R55),0)*S12","v":{"v":0,"d":"0.0"}},{"$f":"IF(T47+S55<0,-(T47+S55),0)*T12","v":{"v":0,"d":"0.0"}},{"$f":"IF(U47+T55<0,-(U47+T55),0)*U12","v":{"v":0,"d":"0.0"}},{"$f":"IF(V47+U55<0,-(V47+U55),0)*V12","v":{"v":0,"d":"0.0"}},{"$f":"IF(W47+V55<0,-(W47+V55),0)*W12","v":{"v":0,"d":"0.0"}},{"$f":"IF(X47+W55<0,-(X47+W55),0)*X12","v":{"v":0,"d":"0.0"}},{"$f":"IF(Y47+X55<0,-(Y47+X55),0)*Y12","v":{"v":0,"d":"0.0"}},{"$f":"IF(Z47+Y55<0,-(Z47+Y55),0)*Z12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AA47+Z55<0,-(AA47+Z55),0)*AA12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AB47+AA55<0,-(AB47+AA55),0)*AB12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AC47+AB55<0,-(AC47+AB55),0)*AC12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AD47+AC55<0,-(AD47+AC55),0)*AD12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AE47+AD55<0,-(AE47+AD55),0)*AE12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AF47+AE55<0,-(AF47+AE55),0)*AF12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AG47+AF55<0,-(AG47+AF55),0)*AG12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AH47+AG55<0,-(AH47+AG55),0)*AH12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AI47+AH55<0,-(AI47+AH55),0)*AI12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AJ47+AI55<0,-(AJ47+AI55),0)*AJ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AK47+AJ55<0,-(AK47+AJ55),0)*AK12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AL47+AK55<0,-(AL47+AK55),0)*AL12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AM47+AL55<0,-(AM47+AL55),0)*AM12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AN47+AM55<0,-(AN47+AM55),0)*AN12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AO47+AN55<0,-(AO47+AN55),0)*AO12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AP47+AO55<0,-(AP47+AO55),0)*AP12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AQ47+AP55<0,-(AQ47+AP55),0)*AQ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AR47+AQ55<0,-(AR47+AQ55),0)*AR12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AS47+AR55<0,-(AS47+AR55),0)*AS12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AT47+AS55<0,-(AT47+AS55),0)*AT12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AU47+AT55<0,-(AU47+AT55),0)*AU12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AV47+AU55<0,-(AV47+AU55),0)*AV12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AW47+AV55<0,-(AW47+AV55),0)*AW12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AX47+AW55<0,-(AX47+AW55),0)*AX12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AY47+AX55<0,-(AY47+AX55),0)*AY12","v":{"v":0,"d":"0.0"}},{"$f":"IF(AZ47+AY55<0,-(AZ47+AY55),0)*AZ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BA47+AZ55<0,-(BA47+AZ55),0)*BA12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BB47+BA55<0,-(BB47+BA55),0)*BB12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BC47+BB55<0,-(BC47+BB55),0)*BC12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BD47+BC55<0,-(BD47+BC55),0)*BD12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BE47+BD55<0,-(BE47+BD55),0)*BE12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BF47+BE55<0,-(BF47+BE55),0)*BF12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BG47+BF55<0,-(BG47+BF55),0)*BG12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BH47+BG55<0,-(BH47+BG55),0)*BH12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BI47+BH55<0,-(BI47+BH55),0)*BI12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BJ47+BI55<0,-(BJ47+BI55),0)*BJ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BK47+BJ55<0,-(BK47+BJ55),0)*BK12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BL47+BK55<0,-(BL47+BK55),0)*BL12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BM47+BL55<0,-(BM47+BL55),0)*BM12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BN47+BM55<0,-(BN47+BM55),0)*BN12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BO47+BN55<0,-(BO47+BN55),0)*BO12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BP47+BO55<0,-(BP47+BO55),0)*BP12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BQ47+BP55<0,-(BQ47+BP55),0)*BQ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BR47+BQ55<0,-(BR47+BQ55),0)*BR12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BS47+BR55<0,-(BS47+BR55),0)*BS12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BT47+BS55<0,-(BT47+BS55),0)*BT12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BU47+BT55<0,-(BU47+BT55),0)*BU12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BV47+BU55<0,-(BV47+BU55),0)*BV12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BW47+BV55<0,-(BW47+BV55),0)*BW12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BX47+BW55<0,-(BX47+BW55),0)*BX12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BY47+BX55<0,-(BY47+BX55),0)*BY12","v":{"v":0,"d":"0.0"}},{"$f":"IF(BZ47+BY55<0,-(BZ47+BY55),0)*BZ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CA47+BZ55<0,-(CA47+BZ55),0)*CA12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CB47+CA55<0,-(CB47+CA55),0)*CB12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CC47+CB55<0,-(CC47+CB55),0)*CC12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CD47+CC55<0,-(CD47+CC55),0)*CD12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CE47+CD55<0,-(CE47+CD55),0)*CE12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CF47+CE55<0,-(CF47+CE55),0)*CF12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CG47+CF55<0,-(CG47+CF55),0)*CG12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CH47+CG55<0,-(CH47+CG55),0)*CH12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CI47+CH55<0,-(CI47+CH55),0)*CI12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CJ47+CI55<0,-(CJ47+CI55),0)*CJ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CK47+CJ55<0,-(CK47+CJ55),0)*CK12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CL47+CK55<0,-(CL47+CK55),0)*CL12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CM47+CL55<0,-(CM47+CL55),0)*CM12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CN47+CM55<0,-(CN47+CM55),0)*CN12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CO47+CN55<0,-(CO47+CN55),0)*CO12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CP47+CO55<0,-(CP47+CO55),0)*CP12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CQ47+CP55<0,-(CQ47+CP55),0)*CQ12","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR47+CQ55<0,-(CR47+CQ55),0)*CR12","v":{"v":0,"d":"0.0"}}]
[null,"Dividends",{"$nulls":8},"MCAD",null,{"$f":"SUM(O50:GK50)","v":{"v":-443292.71260582766,"d":"-443,293"}},null,null,{"v":-885,"d":"-885.0"},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(Q47+P55-Q59),-IF(Q$6<>P$6,INDEX(Inputs!$L$148:$L$164,Q$6,1),-P50*(1+POWER(INDEX(Inputs!$L$148:$L$164,P$6+1,1)/INDEX(Inputs!$L$148:$L$164,P$6,1),1/(INDEX(Inputs!$B$148:$B$164,P$6+1,1)-INDEX(Inputs!$B$148:$B$164,P$6,1)))-1))),-MAX(0,Q47+P55-Q59))","v":{"v":-946.9500717334336,"d":"-947.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(R47+Q55-R59),-IF(R$6<>Q$6,INDEX(Inputs!$L$148:$L$164,R$6,1),-Q50*(1+POWER(INDEX(Inputs!$L$148:$L$164,Q$6+1,1)/INDEX(Inputs!$L$148:$L$164,Q$6,1),1/(INDEX(Inputs!$B$148:$B$164,Q$6+1,1)-INDEX(Inputs!$B$148:$B$164,Q$6,1)))-1))),-MAX(0,R47+Q55-R59))","v":{"v":-1013.2366535095537,"d":"-1,013.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(S47+R55-S59),-IF(S$6<>R$6,INDEX(Inputs!$L$148:$L$164,S$6,1),-R50*(1+POWER(INDEX(Inputs!$L$148:$L$164,R$6+1,1)/INDEX(Inputs!$L$148:$L$164,R$6,1),1/(INDEX(Inputs!$B$148:$B$164,R$6+1,1)-INDEX(Inputs!$B$148:$B$164,R$6,1)))-1))),-MAX(0,S47+R55-S59))","v":{"v":-1084.1633013828427,"d":"-1,084.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(T47+S55-T59),-IF(T$6<>S$6,INDEX(Inputs!$L$148:$L$164,T$6,1),-S50*(1+POWER(INDEX(Inputs!$L$148:$L$164,S$6+1,1)/INDEX(Inputs!$L$148:$L$164,S$6,1),1/(INDEX(Inputs!$B$148:$B$164,S$6+1,1)-INDEX(Inputs!$B$148:$B$164,S$6,1)))-1))),-MAX(0,T47+S55-T59))","v":{"v":-1106.6434866099476,"d":"-1,106.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(U47+T55-U59),-IF(U$6<>T$6,INDEX(Inputs!$L$148:$L$164,U$6,1),-T50*(1+POWER(INDEX(Inputs!$L$148:$L$164,T$6+1,1)/INDEX(Inputs!$L$148:$L$164,T$6,1),1/(INDEX(Inputs!$B$148:$B$164,T$6+1,1)-INDEX(Inputs!$B$148:$B$164,T$6,1)))-1))),-MAX(0,U47+T55-U59))","v":{"v":-1157.977486993093,"d":"-1,158.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(V47+U55-V59),-IF(V$6<>U$6,INDEX(Inputs!$L$148:$L$164,V$6,1),-U50*(1+POWER(INDEX(Inputs!$L$148:$L$164,U$6+1,1)/INDEX(Inputs!$L$148:$L$164,U$6,1),1/(INDEX(Inputs!$B$148:$B$164,U$6+1,1)-INDEX(Inputs!$B$148:$B$164,U$6,1)))-1))),-MAX(0,V47+U55-V59))","v":{"v":-1211.692723634547,"d":"-1,211.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(W47+V55-W59),-IF(W$6<>V$6,INDEX(Inputs!$L$148:$L$164,W$6,1),-V50*(1+POWER(INDEX(Inputs!$L$148:$L$164,V$6+1,1)/INDEX(Inputs!$L$148:$L$164,V$6,1),1/(INDEX(Inputs!$B$148:$B$164,V$6+1,1)-INDEX(Inputs!$B$148:$B$164,V$6,1)))-1))),-MAX(0,W47+V55-W59))","v":{"v":-1267.8996552181366,"d":"-1,267.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(X47+W55-X59),-IF(X$6<>W$6,INDEX(Inputs!$L$148:$L$164,X$6,1),-W50*(1+POWER(INDEX(Inputs!$L$148:$L$164,W$6+1,1)/INDEX(Inputs!$L$148:$L$164,W$6,1),1/(INDEX(Inputs!$B$148:$B$164,W$6+1,1)-INDEX(Inputs!$B$148:$B$164,W$6,1)))-1))),-MAX(0,X47+W55-X59))","v":{"v":-1360.0554705152294,"d":"-1,360.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(Y47+X55-Y59),-IF(Y$6<>X$6,INDEX(Inputs!$L$148:$L$164,Y$6,1),-X50*(1+POWER(INDEX(Inputs!$L$148:$L$164,X$6+1,1)/INDEX(Inputs!$L$148:$L$164,X$6,1),1/(INDEX(Inputs!$B$148:$B$164,X$6+1,1)-INDEX(Inputs!$B$148:$B$164,X$6,1)))-1))),-MAX(0,Y47+X55-Y59))","v":{"v":-1406.7389131753432,"d":"-1,406.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(Z47+Y55-Z59),-IF(Z$6<>Y$6,INDEX(Inputs!$L$148:$L$164,Z$6,1),-Y50*(1+POWER(INDEX(Inputs!$L$148:$L$164,Y$6+1,1)/INDEX(Inputs!$L$148:$L$164,Y$6,1),1/(INDEX(Inputs!$B$148:$B$164,Y$6+1,1)-INDEX(Inputs!$B$148:$B$164,Y$6,1)))-1))),-MAX(0,Z47+Y55-Z59))","v":{"v":-1455.0247491685573,"d":"-1,455.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AA47+Z55-AA59),-IF(AA$6<>Z$6,INDEX(Inputs!$L$148:$L$164,AA$6,1),-Z50*(1+POWER(INDEX(Inputs!$L$148:$L$164,Z$6+1,1)/INDEX(Inputs!$L$148:$L$164,Z$6,1),1/(INDEX(Inputs!$B$148:$B$164,Z$6+1,1)-INDEX(Inputs!$B$148:$B$164,Z$6,1)))-1))),-MAX(0,AA47+Z55-AA59))","v":{"v":-1504.9679801024577,"d":"-1,505.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AB47+AA55-AB59),-IF(AB$6<>AA$6,INDEX(Inputs!$L$148:$L$164,AB$6,1),-AA50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AA$6+1,1)/INDEX(Inputs!$L$148:$L$164,AA$6,1),1/(INDEX(Inputs!$B$148:$B$164,AA$6+1,1)-INDEX(Inputs!$B$148:$B$164,AA$6,1)))-1))),-MAX(0,AB47+AA55-AB59))","v":{"v":-1556.6254954961532,"d":"-1,556.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AC47+AB55-AC59),-IF(AC$6<>AB$6,INDEX(Inputs!$L$148:$L$164,AC$6,1),-AB50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AB$6+1,1)/INDEX(Inputs!$L$148:$L$164,AB$6,1),1/(INDEX(Inputs!$B$148:$B$164,AB$6+1,1)-INDEX(Inputs!$B$148:$B$164,AB$6,1)))-1))),-MAX(0,AC47+AB55-AC59))","v":{"v":-1610.0561375821976,"d":"-1,610.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AD47+AC55-AD59),-IF(AD$6<>AC$6,INDEX(Inputs!$L$148:$L$164,AD$6,1),-AC50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AC$6+1,1)/INDEX(Inputs!$L$148:$L$164,AC$6,1),1/(INDEX(Inputs!$B$148:$B$164,AC$6+1,1)-INDEX(Inputs!$B$148:$B$164,AC$6,1)))-1))),-MAX(0,AD47+AC55-AD59))","v":{"v":-1657.2118744852523,"d":"-1,657.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AE47+AD55-AE59),-IF(AE$6<>AD$6,INDEX(Inputs!$L$148:$L$164,AE$6,1),-AD50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AD$6+1,1)/INDEX(Inputs!$L$148:$L$164,AD$6,1),1/(INDEX(Inputs!$B$148:$B$164,AD$6+1,1)-INDEX(Inputs!$B$148:$B$164,AD$6,1)))-1))),-MAX(0,AE47+AD55-AE59))","v":{"v":-1705.7487206993212,"d":"-1,705.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AF47+AE55-AF59),-IF(AF$6<>AE$6,INDEX(Inputs!$L$148:$L$164,AF$6,1),-AE50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AE$6+1,1)/INDEX(Inputs!$L$148:$L$164,AE$6,1),1/(INDEX(Inputs!$B$148:$B$164,AE$6+1,1)-INDEX(Inputs!$B$148:$B$164,AE$6,1)))-1))),-MAX(0,AF47+AE55-AF59))","v":{"v":-1755.707126507959,"d":"-1,755.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AG47+AF55-AG59),-IF(AG$6<>AF$6,INDEX(Inputs!$L$148:$L$164,AG$6,1),-AF50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AF$6+1,1)/INDEX(Inputs!$L$148:$L$164,AF$6,1),1/(INDEX(Inputs!$B$148:$B$164,AF$6+1,1)-INDEX(Inputs!$B$148:$B$164,AF$6,1)))-1))),-MAX(0,AG47+AF55-AG59))","v":{"v":-1807.128726912995,"d":"-1,807.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AH47+AG55-AH59),-IF(AH$6<>AG$6,INDEX(Inputs!$L$148:$L$164,AH$6,1),-AG50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AG$6+1,1)/INDEX(Inputs!$L$148:$L$164,AG$6,1),1/(INDEX(Inputs!$B$148:$B$164,AG$6+1,1)-INDEX(Inputs!$B$148:$B$164,AG$6,1)))-1))),-MAX(0,AH47+AG55-AH59))","v":{"v":-1860.0563763328664,"d":"-1,860.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AI47+AH55-AI59),-IF(AI$6<>AH$6,INDEX(Inputs!$L$148:$L$164,AI$6,1),-AH50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AH$6+1,1)/INDEX(Inputs!$L$148:$L$164,AH$6,1),1/(INDEX(Inputs!$B$148:$B$164,AH$6+1,1)-INDEX(Inputs!$B$148:$B$164,AH$6,1)))-1))),-MAX(0,AI47+AH55-AI59))","v":{"v":-1907.5719641135788,"d":"-1,907.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AJ47+AI55-AJ59),-IF(AJ$6<>AI$6,INDEX(Inputs!$L$148:$L$164,AJ$6,1),-AI50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AI$6+1,1)/INDEX(Inputs!$L$148:$L$164,AI$6,1),1/(INDEX(Inputs!$B$148:$B$164,AI$6+1,1)-INDEX(Inputs!$B$148:$B$164,AI$6,1)))-1))),-MAX(0,AJ47+AI55-AJ59))","v":{"v":-1956.3013490194073,"d":"-1,956.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AK47+AJ55-AK59),-IF(AK$6<>AJ$6,INDEX(Inputs!$L$148:$L$164,AK$6,1),-AJ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AJ$6+1,1)/INDEX(Inputs!$L$148:$L$164,AJ$6,1),1/(INDEX(Inputs!$B$148:$B$164,AJ$6+1,1)-INDEX(Inputs!$B$148:$B$164,AJ$6,1)))-1))),-MAX(0,AK47+AJ55-AK59))","v":{"v":-2006.2755377900294,"d":"-2,006.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AL47+AK55-AL59),-IF(AL$6<>AK$6,INDEX(Inputs!$L$148:$L$164,AL$6,1),-AK50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AK$6+1,1)/INDEX(Inputs!$L$148:$L$164,AK$6,1),1/(INDEX(Inputs!$B$148:$B$164,AK$6+1,1)-INDEX(Inputs!$B$148:$B$164,AK$6,1)))-1))),-MAX(0,AL47+AK55-AL59))","v":{"v":-2057.52632923975,"d":"-2,057.5"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AM47+AL55-AM59),-IF(AM$6<>AL$6,INDEX(Inputs!$L$148:$L$164,AM$6,1),-AL50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AL$6+1,1)/INDEX(Inputs!$L$148:$L$164,AL$6,1),1/(INDEX(Inputs!$B$148:$B$164,AL$6+1,1)-INDEX(Inputs!$B$148:$B$164,AL$6,1)))-1))),-MAX(0,AM47+AL55-AM59))","v":{"v":-2110.0863344912354,"d":"-2,110.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AN47+AM55-AN59),-IF(AN$6<>AM$6,INDEX(Inputs!$L$148:$L$164,AN$6,1),-AM50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AM$6+1,1)/INDEX(Inputs!$L$148:$L$164,AM$6,1),1/(INDEX(Inputs!$B$148:$B$164,AM$6+1,1)-INDEX(Inputs!$B$148:$B$164,AM$6,1)))-1))),-MAX(0,AN47+AM55-AN59))","v":{"v":-2201.1853280125756,"d":"-2,201.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AO47+AN55-AO59),-IF(AO$6<>AN$6,INDEX(Inputs!$L$148:$L$164,AO$6,1),-AN50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AN$6+1,1)/INDEX(Inputs!$L$148:$L$164,AN$6,1),1/(INDEX(Inputs!$B$148:$B$164,AN$6+1,1)-INDEX(Inputs!$B$148:$B$164,AN$6,1)))-1))),-MAX(0,AO47+AN55-AO59))","v":{"v":-2296.217348578803,"d":"-2,296.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AP47+AO55-AP59),-IF(AP$6<>AO$6,INDEX(Inputs!$L$148:$L$164,AP$6,1),-AO50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AO$6+1,1)/INDEX(Inputs!$L$148:$L$164,AO$6,1),1/(INDEX(Inputs!$B$148:$B$164,AO$6+1,1)-INDEX(Inputs!$B$148:$B$164,AO$6,1)))-1))),-MAX(0,AP47+AO55-AP59))","v":{"v":-2395.3521972067883,"d":"-2,395.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AQ47+AP55-AQ59),-IF(AQ$6<>AP$6,INDEX(Inputs!$L$148:$L$164,AQ$6,1),-AP50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AP$6+1,1)/INDEX(Inputs!$L$148:$L$164,AP$6,1),1/(INDEX(Inputs!$B$148:$B$164,AP$6+1,1)-INDEX(Inputs!$B$148:$B$164,AP$6,1)))-1))),-MAX(0,AQ47+AP55-AQ59))","v":{"v":-2498.767005751711,"d":"-2,498.8"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AR47+AQ55-AR59),-IF(AR$6<>AQ$6,INDEX(Inputs!$L$148:$L$164,AR$6,1),-AQ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AQ$6+1,1)/INDEX(Inputs!$L$148:$L$164,AQ$6,1),1/(INDEX(Inputs!$B$148:$B$164,AQ$6+1,1)-INDEX(Inputs!$B$148:$B$164,AQ$6,1)))-1))),-MAX(0,AR47+AQ55-AR59))","v":{"v":-2606.6465534021654,"d":"-2,606.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AS47+AR55-AS59),-IF(AS$6<>AR$6,INDEX(Inputs!$L$148:$L$164,AS$6,1),-AR50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AR$6+1,1)/INDEX(Inputs!$L$148:$L$164,AR$6,1),1/(INDEX(Inputs!$B$148:$B$164,AR$6+1,1)-INDEX(Inputs!$B$148:$B$164,AR$6,1)))-1))),-MAX(0,AS47+AR55-AS59))","v":{"v":-2722.2882908140314,"d":"-2,722.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AT47+AS55-AT59),-IF(AT$6<>AS$6,INDEX(Inputs!$L$148:$L$164,AT$6,1),-AS50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AS$6+1,1)/INDEX(Inputs!$L$148:$L$164,AS$6,1),1/(INDEX(Inputs!$B$148:$B$164,AS$6+1,1)-INDEX(Inputs!$B$148:$B$164,AS$6,1)))-1))),-MAX(0,AT47+AS55-AT59))","v":{"v":-2843.060379103035,"d":"-2,843.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AU47+AT55-AU59),-IF(AU$6<>AT$6,INDEX(Inputs!$L$148:$L$164,AU$6,1),-AT50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AT$6+1,1)/INDEX(Inputs!$L$148:$L$164,AT$6,1),1/(INDEX(Inputs!$B$148:$B$164,AT$6+1,1)-INDEX(Inputs!$B$148:$B$164,AT$6,1)))-1))),-MAX(0,AU47+AT55-AU59))","v":{"v":-2969.190422079977,"d":"-2,969.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AV47+AU55-AV59),-IF(AV$6<>AU$6,INDEX(Inputs!$L$148:$L$164,AV$6,1),-AU50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AU$6+1,1)/INDEX(Inputs!$L$148:$L$164,AU$6,1),1/(INDEX(Inputs!$B$148:$B$164,AU$6+1,1)-INDEX(Inputs!$B$148:$B$164,AU$6,1)))-1))),-MAX(0,AV47+AU55-AV59))","v":{"v":-3100.9161210121347,"d":"-3,100.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AW47+AV55-AW59),-IF(AW$6<>AV$6,INDEX(Inputs!$L$148:$L$164,AW$6,1),-AV50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AV$6+1,1)/INDEX(Inputs!$L$148:$L$164,AV$6,1),1/(INDEX(Inputs!$B$148:$B$164,AV$6+1,1)-INDEX(Inputs!$B$148:$B$164,AV$6,1)))-1))),-MAX(0,AW47+AV55-AW59))","v":{"v":-3238.4857225886385,"d":"-3,238.5"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AX47+AW55-AX59),-IF(AX$6<>AW$6,INDEX(Inputs!$L$148:$L$164,AX$6,1),-AW50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AW$6+1,1)/INDEX(Inputs!$L$148:$L$164,AW$6,1),1/(INDEX(Inputs!$B$148:$B$164,AW$6+1,1)-INDEX(Inputs!$B$148:$B$164,AW$6,1)))-1))),-MAX(0,AX47+AW55-AX59))","v":{"v":-3354.3656672754096,"d":"-3,354.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AY47+AX55-AY59),-IF(AY$6<>AX$6,INDEX(Inputs!$L$148:$L$164,AY$6,1),-AX50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AX$6+1,1)/INDEX(Inputs!$L$148:$L$164,AX$6,1),1/(INDEX(Inputs!$B$148:$B$164,AX$6+1,1)-INDEX(Inputs!$B$148:$B$164,AX$6,1)))-1))),-MAX(0,AY47+AX55-AY59))","v":{"v":-3474.3920441934383,"d":"-3,474.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(AZ47+AY55-AZ59),-IF(AZ$6<>AY$6,INDEX(Inputs!$L$148:$L$164,AZ$6,1),-AY50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AY$6+1,1)/INDEX(Inputs!$L$148:$L$164,AY$6,1),1/(INDEX(Inputs!$B$148:$B$164,AY$6+1,1)-INDEX(Inputs!$B$148:$B$164,AY$6,1)))-1))),-MAX(0,AZ47+AY55-AZ59))","v":{"v":-3598.713221555144,"d":"-3,598.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BA47+AZ55-BA59),-IF(BA$6<>AZ$6,INDEX(Inputs!$L$148:$L$164,BA$6,1),-AZ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,AZ$6+1,1)/INDEX(Inputs!$L$148:$L$164,AZ$6,1),1/(INDEX(Inputs!$B$148:$B$164,AZ$6+1,1)-INDEX(Inputs!$B$148:$B$164,AZ$6,1)))-1))),-MAX(0,BA47+AZ55-BA59))","v":{"v":-3727.4828765048733,"d":"-3,727.5"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BB47+BA55-BB59),-IF(BB$6<>BA$6,INDEX(Inputs!$L$148:$L$164,BB$6,1),-BA50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BA$6+1,1)/INDEX(Inputs!$L$148:$L$164,BA$6,1),1/(INDEX(Inputs!$B$148:$B$164,BA$6+1,1)-INDEX(Inputs!$B$148:$B$164,BA$6,1)))-1))),-MAX(0,BB47+BA55-BB59))","v":{"v":-3860.8601850838313,"d":"-3,860.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BC47+BB55-BC59),-IF(BC$6<>BB$6,INDEX(Inputs!$L$148:$L$164,BC$6,1),-BB50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BB$6+1,1)/INDEX(Inputs!$L$148:$L$164,BB$6,1),1/(INDEX(Inputs!$B$148:$B$164,BB$6+1,1)-INDEX(Inputs!$B$148:$B$164,BB$6,1)))-1))),-MAX(0,BC47+BB55-BC59))","v":{"v":-3943.1317480941425,"d":"-3,943.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BD47+BC55-BD59),-IF(BD$6<>BC$6,INDEX(Inputs!$L$148:$L$164,BD$6,1),-BC50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BC$6+1,1)/INDEX(Inputs!$L$148:$L$164,BC$6,1),1/(INDEX(Inputs!$B$148:$B$164,BC$6+1,1)-INDEX(Inputs!$B$148:$B$164,BC$6,1)))-1))),-MAX(0,BD47+BC55-BD59))","v":{"v":-4027.156446352995,"d":"-4,027.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BE47+BD55-BE59),-IF(BE$6<>BD$6,INDEX(Inputs!$L$148:$L$164,BE$6,1),-BD50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BD$6+1,1)/INDEX(Inputs!$L$148:$L$164,BD$6,1),1/(INDEX(Inputs!$B$148:$B$164,BD$6+1,1)-INDEX(Inputs!$B$148:$B$164,BD$6,1)))-1))),-MAX(0,BE47+BD55-BE59))","v":{"v":-4112.971637643409,"d":"-4,113.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BF47+BE55-BF59),-IF(BF$6<>BE$6,INDEX(Inputs!$L$148:$L$164,BF$6,1),-BE50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BE$6+1,1)/INDEX(Inputs!$L$148:$L$164,BE$6,1),1/(INDEX(Inputs!$B$148:$B$164,BE$6+1,1)-INDEX(Inputs!$B$148:$B$164,BE$6,1)))-1))),-MAX(0,BF47+BE55-BF59))","v":{"v":-4200.615475810177,"d":"-4,200.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BG47+BF55-BG59),-IF(BG$6<>BF$6,INDEX(Inputs!$L$148:$L$164,BG$6,1),-BF50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BF$6+1,1)/INDEX(Inputs!$L$148:$L$164,BF$6,1),1/(INDEX(Inputs!$B$148:$B$164,BF$6+1,1)-INDEX(Inputs!$B$148:$B$164,BF$6,1)))-1))),-MAX(0,BG47+BF55-BG59))","v":{"v":-4290.126927723242,"d":"-4,290.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BH47+BG55-BH59),-IF(BH$6<>BG$6,INDEX(Inputs!$L$148:$L$164,BH$6,1),-BG50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BG$6+1,1)/INDEX(Inputs!$L$148:$L$164,BG$6,1),1/(INDEX(Inputs!$B$148:$B$164,BG$6+1,1)-INDEX(Inputs!$B$148:$B$164,BG$6,1)))-1))),-MAX(0,BH47+BG55-BH59))","v":{"v":-4476.615591488793,"d":"-4,476.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BI47+BH55-BI59),-IF(BI$6<>BH$6,INDEX(Inputs!$L$148:$L$164,BI$6,1),-BH50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BH$6+1,1)/INDEX(Inputs!$L$148:$L$164,BH$6,1),1/(INDEX(Inputs!$B$148:$B$164,BH$6+1,1)-INDEX(Inputs!$B$148:$B$164,BH$6,1)))-1))),-MAX(0,BI47+BH55-BI59))","v":{"v":-4671.210780375622,"d":"-4,671.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BJ47+BI55-BJ59),-IF(BJ$6<>BI$6,INDEX(Inputs!$L$148:$L$164,BJ$6,1),-BI50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BI$6+1,1)/INDEX(Inputs!$L$148:$L$164,BI$6,1),1/(INDEX(Inputs!$B$148:$B$164,BI$6+1,1)-INDEX(Inputs!$B$148:$B$164,BI$6,1)))-1))),-MAX(0,BJ47+BI55-BJ59))","v":{"v":-4874.264879071436,"d":"-4,874.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BK47+BJ55-BK59),-IF(BK$6<>BJ$6,INDEX(Inputs!$L$148:$L$164,BK$6,1),-BJ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BJ$6+1,1)/INDEX(Inputs!$L$148:$L$164,BJ$6,1),1/(INDEX(Inputs!$B$148:$B$164,BJ$6+1,1)-INDEX(Inputs!$B$148:$B$164,BJ$6,1)))-1))),-MAX(0,BK47+BJ55-BK59))","v":{"v":-5086.145590167269,"d":"-5,086.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BL47+BK55-BL59),-IF(BL$6<>BK$6,INDEX(Inputs!$L$148:$L$164,BL$6,1),-BK50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BK$6+1,1)/INDEX(Inputs!$L$148:$L$164,BK$6,1),1/(INDEX(Inputs!$B$148:$B$164,BK$6+1,1)-INDEX(Inputs!$B$148:$B$164,BK$6,1)))-1))),-MAX(0,BL47+BK55-BL59))","v":{"v":-5307.236600015474,"d":"-5,307.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BM47+BL55-BM59),-IF(BM$6<>BL$6,INDEX(Inputs!$L$148:$L$164,BM$6,1),-BL50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BL$6+1,1)/INDEX(Inputs!$L$148:$L$164,BL$6,1),1/(INDEX(Inputs!$B$148:$B$164,BL$6+1,1)-INDEX(Inputs!$B$148:$B$164,BL$6,1)))-1))),-MAX(0,BM47+BL55-BM59))","v":{"v":-5463.305662767947,"d":"-5,463.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BN47+BM55-BN59),-IF(BN$6<>BM$6,INDEX(Inputs!$L$148:$L$164,BN$6,1),-BM50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BM$6+1,1)/INDEX(Inputs!$L$148:$L$164,BM$6,1),1/(INDEX(Inputs!$B$148:$B$164,BM$6+1,1)-INDEX(Inputs!$B$148:$B$164,BM$6,1)))-1))),-MAX(0,BN47+BM55-BN59))","v":{"v":-5623.964223631049,"d":"-5,624.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BO47+BN55-BO59),-IF(BO$6<>BN$6,INDEX(Inputs!$L$148:$L$164,BO$6,1),-BN50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BN$6+1,1)/INDEX(Inputs!$L$148:$L$164,BN$6,1),1/(INDEX(Inputs!$B$148:$B$164,BN$6+1,1)-INDEX(Inputs!$B$148:$B$164,BN$6,1)))-1))),-MAX(0,BO47+BN55-BO59))","v":{"v":-5789.347245245909,"d":"-5,789.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BP47+BO55-BP59),-IF(BP$6<>BO$6,INDEX(Inputs!$L$148:$L$164,BP$6,1),-BO50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BO$6+1,1)/INDEX(Inputs!$L$148:$L$164,BO$6,1),1/(INDEX(Inputs!$B$148:$B$164,BO$6+1,1)-INDEX(Inputs!$B$148:$B$164,BO$6,1)))-1))),-MAX(0,BP47+BO55-BP59))","v":{"v":-5959.593659078581,"d":"-5,959.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BQ47+BP55-BQ59),-IF(BQ$6<>BP$6,INDEX(Inputs!$L$148:$L$164,BQ$6,1),-BP50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BP$6+1,1)/INDEX(Inputs!$L$148:$L$164,BP$6,1),1/(INDEX(Inputs!$B$148:$B$164,BP$6+1,1)-INDEX(Inputs!$B$148:$B$164,BP$6,1)))-1))),-MAX(0,BQ47+BP55-BQ59))","v":{"v":-6134.846482130641,"d":"-6,134.8"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BR47+BQ55-BR59),-IF(BR$6<>BQ$6,INDEX(Inputs!$L$148:$L$164,BR$6,1),-BQ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BQ$6+1,1)/INDEX(Inputs!$L$148:$L$164,BQ$6,1),1/(INDEX(Inputs!$B$148:$B$164,BQ$6+1,1)-INDEX(Inputs!$B$148:$B$164,BQ$6,1)))-1))),-MAX(0,BR47+BQ55-BR59))","v":{"v":-6315.881147126367,"d":"-6,315.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BS47+BR55-BS59),-IF(BS$6<>BR$6,INDEX(Inputs!$L$148:$L$164,BS$6,1),-BR50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BR$6+1,1)/INDEX(Inputs!$L$148:$L$164,BR$6,1),1/(INDEX(Inputs!$B$148:$B$164,BR$6+1,1)-INDEX(Inputs!$B$148:$B$164,BR$6,1)))-1))),-MAX(0,BS47+BR55-BS59))","v":{"v":-6502.25800772969,"d":"-6,502.3"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BT47+BS55-BT59),-IF(BT$6<>BS$6,INDEX(Inputs!$L$148:$L$164,BT$6,1),-BS50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BS$6+1,1)/INDEX(Inputs!$L$148:$L$164,BS$6,1),1/(INDEX(Inputs!$B$148:$B$164,BS$6+1,1)-INDEX(Inputs!$B$148:$B$164,BS$6,1)))-1))),-MAX(0,BT47+BS55-BT59))","v":{"v":-6694.134708079705,"d":"-6,694.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BU47+BT55-BU59),-IF(BU$6<>BT$6,INDEX(Inputs!$L$148:$L$164,BU$6,1),-BT50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BT$6+1,1)/INDEX(Inputs!$L$148:$L$164,BT$6,1),1/(INDEX(Inputs!$B$148:$B$164,BT$6+1,1)-INDEX(Inputs!$B$148:$B$164,BT$6,1)))-1))),-MAX(0,BU47+BT55-BU59))","v":{"v":-6891.673544274444,"d":"-6,891.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BV47+BU55-BV59),-IF(BV$6<>BU$6,INDEX(Inputs!$L$148:$L$164,BV$6,1),-BU50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BU$6+1,1)/INDEX(Inputs!$L$148:$L$164,BU$6,1),1/(INDEX(Inputs!$B$148:$B$164,BU$6+1,1)-INDEX(Inputs!$B$148:$B$164,BU$6,1)))-1))),-MAX(0,BV47+BU55-BV59))","v":{"v":-7095.041601646661,"d":"-7,095.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BW47+BV55-BW59),-IF(BW$6<>BV$6,INDEX(Inputs!$L$148:$L$164,BW$6,1),-BV50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BV$6+1,1)/INDEX(Inputs!$L$148:$L$164,BV$6,1),1/(INDEX(Inputs!$B$148:$B$164,BV$6+1,1)-INDEX(Inputs!$B$148:$B$164,BV$6,1)))-1))),-MAX(0,BW47+BV55-BW59))","v":{"v":-7299.162315038064,"d":"-7,299.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BX47+BW55-BX59),-IF(BX$6<>BW$6,INDEX(Inputs!$L$148:$L$164,BX$6,1),-BW50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BW$6+1,1)/INDEX(Inputs!$L$148:$L$164,BW$6,1),1/(INDEX(Inputs!$B$148:$B$164,BW$6+1,1)-INDEX(Inputs!$B$148:$B$164,BW$6,1)))-1))),-MAX(0,BX47+BW55-BX59))","v":{"v":-7509.1554768201495,"d":"-7,509.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BY47+BX55-BY59),-IF(BY$6<>BX$6,INDEX(Inputs!$L$148:$L$164,BY$6,1),-BX50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BX$6+1,1)/INDEX(Inputs!$L$148:$L$164,BX$6,1),1/(INDEX(Inputs!$B$148:$B$164,BX$6+1,1)-INDEX(Inputs!$B$148:$B$164,BX$6,1)))-1))),-MAX(0,BY47+BX55-BY59))","v":{"v":-7725.19003432574,"d":"-7,725.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(BZ47+BY55-BZ59),-IF(BZ$6<>BY$6,INDEX(Inputs!$L$148:$L$164,BZ$6,1),-BY50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BY$6+1,1)/INDEX(Inputs!$L$148:$L$164,BY$6,1),1/(INDEX(Inputs!$B$148:$B$164,BY$6+1,1)-INDEX(Inputs!$B$148:$B$164,BY$6,1)))-1))),-MAX(0,BZ47+BY55-BZ59))","v":{"v":-7947.439795415902,"d":"-7,947.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CA47+BZ55-CA59),-IF(CA$6<>BZ$6,INDEX(Inputs!$L$148:$L$164,CA$6,1),-BZ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,BZ$6+1,1)/INDEX(Inputs!$L$148:$L$164,BZ$6,1),1/(INDEX(Inputs!$B$148:$B$164,BZ$6+1,1)-INDEX(Inputs!$B$148:$B$164,BZ$6,1)))-1))),-MAX(0,CA47+BZ55-CA59))","v":{"v":-8176.083568314856,"d":"-8,176.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CB47+CA55-CB59),-IF(CB$6<>CA$6,INDEX(Inputs!$L$148:$L$164,CB$6,1),-CA50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CA$6+1,1)/INDEX(Inputs!$L$148:$L$164,CA$6,1),1/(INDEX(Inputs!$B$148:$B$164,CA$6+1,1)-INDEX(Inputs!$B$148:$B$164,CA$6,1)))-1))),-MAX(0,CB47+CA55-CB59))","v":{"v":-8413.930012465757,"d":"-8,413.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CC47+CB55-CC59),-IF(CC$6<>CB$6,INDEX(Inputs!$L$148:$L$164,CC$6,1),-CB50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CB$6+1,1)/INDEX(Inputs!$L$148:$L$164,CB$6,1),1/(INDEX(Inputs!$B$148:$B$164,CB$6+1,1)-INDEX(Inputs!$B$148:$B$164,CB$6,1)))-1))),-MAX(0,CC47+CB55-CC59))","v":{"v":-8658.69553107603,"d":"-8,658.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CD47+CC55-CD59),-IF(CD$6<>CC$6,INDEX(Inputs!$L$148:$L$164,CD$6,1),-CC50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CC$6+1,1)/INDEX(Inputs!$L$148:$L$164,CC$6,1),1/(INDEX(Inputs!$B$148:$B$164,CC$6+1,1)-INDEX(Inputs!$B$148:$B$164,CC$6,1)))-1))),-MAX(0,CD47+CC55-CD59))","v":{"v":-8910.581403553258,"d":"-8,910.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CE47+CD55-CE59),-IF(CE$6<>CD$6,INDEX(Inputs!$L$148:$L$164,CE$6,1),-CD50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CD$6+1,1)/INDEX(Inputs!$L$148:$L$164,CD$6,1),1/(INDEX(Inputs!$B$148:$B$164,CD$6+1,1)-INDEX(Inputs!$B$148:$B$164,CD$6,1)))-1))),-MAX(0,CE47+CD55-CE59))","v":{"v":-9169.794764625727,"d":"-9,169.8"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CF47+CE55-CF59),-IF(CF$6<>CE$6,INDEX(Inputs!$L$148:$L$164,CF$6,1),-CE50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CE$6+1,1)/INDEX(Inputs!$L$148:$L$164,CE$6,1),1/(INDEX(Inputs!$B$148:$B$164,CE$6+1,1)-INDEX(Inputs!$B$148:$B$164,CE$6,1)))-1))),-MAX(0,CF47+CE55-CF59))","v":{"v":-9436.54877467669,"d":"-9,436.5"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CG47+CF55-CG59),-IF(CG$6<>CF$6,INDEX(Inputs!$L$148:$L$164,CG$6,1),-CF50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CF$6+1,1)/INDEX(Inputs!$L$148:$L$164,CF$6,1),1/(INDEX(Inputs!$B$148:$B$164,CF$6+1,1)-INDEX(Inputs!$B$148:$B$164,CF$6,1)))-1))),-MAX(0,CG47+CF55-CG59))","v":{"v":-10025.385598517136,"d":"-10,025.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CH47+CG55-CH59),-IF(CH$6<>CG$6,INDEX(Inputs!$L$148:$L$164,CH$6,1),-CG50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CG$6+1,1)/INDEX(Inputs!$L$148:$L$164,CG$6,1),1/(INDEX(Inputs!$B$148:$B$164,CG$6+1,1)-INDEX(Inputs!$B$148:$B$164,CG$6,1)))-1))),-MAX(0,CH47+CG55-CH59))","v":{"v":-10650.96560181753,"d":"-10,651.0"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CI47+CH55-CI59),-IF(CI$6<>CH$6,INDEX(Inputs!$L$148:$L$164,CI$6,1),-CH50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CH$6+1,1)/INDEX(Inputs!$L$148:$L$164,CH$6,1),1/(INDEX(Inputs!$B$148:$B$164,CH$6+1,1)-INDEX(Inputs!$B$148:$B$164,CH$6,1)))-1))),-MAX(0,CI47+CH55-CI59))","v":{"v":-11315.581544103374,"d":"-11,315.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CJ47+CI55-CJ59),-IF(CJ$6<>CI$6,INDEX(Inputs!$L$148:$L$164,CJ$6,1),-CI50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CI$6+1,1)/INDEX(Inputs!$L$148:$L$164,CI$6,1),1/(INDEX(Inputs!$B$148:$B$164,CI$6+1,1)-INDEX(Inputs!$B$148:$B$164,CI$6,1)))-1))),-MAX(0,CJ47+CI55-CJ59))","v":{"v":-12021.669252166503,"d":"-12,021.7"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CK47+CJ55-CK59),-IF(CK$6<>CJ$6,INDEX(Inputs!$L$148:$L$164,CK$6,1),-CJ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CJ$6+1,1)/INDEX(Inputs!$L$148:$L$164,CJ$6,1),1/(INDEX(Inputs!$B$148:$B$164,CJ$6+1,1)-INDEX(Inputs!$B$148:$B$164,CJ$6,1)))-1))),-MAX(0,CK47+CJ55-CK59))","v":{"v":-12771.816547404609,"d":"-12,771.8"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CL47+CK55-CL59),-IF(CL$6<>CK$6,INDEX(Inputs!$L$148:$L$164,CL$6,1),-CK50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CK$6+1,1)/INDEX(Inputs!$L$148:$L$164,CK$6,1),1/(INDEX(Inputs!$B$148:$B$164,CK$6+1,1)-INDEX(Inputs!$B$148:$B$164,CK$6,1)))-1))),-MAX(0,CL47+CK55-CL59))","v":{"v":-13779.903050427796,"d":"-13,779.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CM47+CL55-CM59),-IF(CM$6<>CL$6,INDEX(Inputs!$L$148:$L$164,CM$6,1),-CL50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CL$6+1,1)/INDEX(Inputs!$L$148:$L$164,CL$6,1),1/(INDEX(Inputs!$B$148:$B$164,CL$6+1,1)-INDEX(Inputs!$B$148:$B$164,CL$6,1)))-1))),-MAX(0,CM47+CL55-CM59))","v":{"v":-14867.558375458846,"d":"-14,867.6"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CN47+CM55-CN59),-IF(CN$6<>CM$6,INDEX(Inputs!$L$148:$L$164,CN$6,1),-CM50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CM$6+1,1)/INDEX(Inputs!$L$148:$L$164,CM$6,1),1/(INDEX(Inputs!$B$148:$B$164,CM$6+1,1)-INDEX(Inputs!$B$148:$B$164,CM$6,1)))-1))),-MAX(0,CN47+CM55-CN59))","v":{"v":-16041.062933371957,"d":"-16,041.1"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CO47+CN55-CO59),-IF(CO$6<>CN$6,INDEX(Inputs!$L$148:$L$164,CO$6,1),-CN50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CN$6+1,1)/INDEX(Inputs!$L$148:$L$164,CN$6,1),1/(INDEX(Inputs!$B$148:$B$164,CN$6+1,1)-INDEX(Inputs!$B$148:$B$164,CN$6,1)))-1))),-MAX(0,CO47+CN55-CO59))","v":{"v":-17307.192851325086,"d":"-17,307.2"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CP47+CO55-CP59),-IF(CP$6<>CO$6,INDEX(Inputs!$L$148:$L$164,CP$6,1),-CO50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CO$6+1,1)/INDEX(Inputs!$L$148:$L$164,CO$6,1),1/(INDEX(Inputs!$B$148:$B$164,CO$6+1,1)-INDEX(Inputs!$B$148:$B$164,CO$6,1)))-1))),-MAX(0,CP47+CO55-CP59))","v":{"v":-15430.435274966772,"d":"-15,430.4"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CQ47+CP55-CQ59),-IF(CQ$6<>CP$6,INDEX(Inputs!$L$148:$L$164,CQ$6,1),-CP50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CP$6+1,1)/INDEX(Inputs!$L$148:$L$164,CP$6,1),1/(INDEX(Inputs!$B$148:$B$164,CP$6+1,1)-INDEX(Inputs!$B$148:$B$164,CP$6,1)))-1))),-MAX(0,CQ47+CP55-CQ59))","v":{"v":-15469.851435512368,"d":"-15,469.9"}},{"$f":"+IF(OR(Scenario=1,Scenario=2),MAX(-(CR47+CQ55-CR59),-IF(CR$6<>CQ$6,INDEX(Inputs!$L$148:$L$164,CR$6,1),-CQ50*(1+POWER(INDEX(Inputs!$L$148:$L$164,CQ$6+1,1)/INDEX(Inputs!$L$148:$L$164,CQ$6,1),1/(INDEX(Inputs!$B$148:$B$164,CQ$6+1,1)-INDEX(Inputs!$B$148:$B$164,CQ$6,1)))-1))),-MAX(0,CR47+CQ55-CR59))","v":{"v":-21626.61667811346,"d":"-21,626.6"}}]
[null,"Cash Liquidation",{"$nulls":8},"MCAD",null,{"$f":"SUM(O51:GK51)","v":-60},null,null,{"$f":"-IF(P10=Inputs!$L$16,O55+SUM(P47:P50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(Q10=Inputs!$L$16,P55+SUM(Q47:Q50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(R10=Inputs!$L$16,Q55+SUM(R47:R50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(S10=Inputs!$L$16,R55+SUM(S47:S50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(T10=Inputs!$L$16,S55+SUM(T47:T50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(U10=Inputs!$L$16,T55+SUM(U47:U50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(V10=Inputs!$L$16,U55+SUM(V47:V50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(W10=Inputs!$L$16,V55+SUM(W47:W50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(X10=Inputs!$L$16,W55+SUM(X47:X50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(Y10=Inputs!$L$16,X55+SUM(Y47:Y50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(Z10=Inputs!$L$16,Y55+SUM(Z47:Z50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AA10=Inputs!$L$16,Z55+SUM(AA47:AA50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AB10=Inputs!$L$16,AA55+SUM(AB47:AB50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AC10=Inputs!$L$16,AB55+SUM(AC47:AC50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AD10=Inputs!$L$16,AC55+SUM(AD47:AD50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AE10=Inputs!$L$16,AD55+SUM(AE47:AE50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AF10=Inputs!$L$16,AE55+SUM(AF47:AF50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AG10=Inputs!$L$16,AF55+SUM(AG47:AG50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AH10=Inputs!$L$16,AG55+SUM(AH47:AH50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AI10=Inputs!$L$16,AH55+SUM(AI47:AI50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AJ10=Inputs!$L$16,AI55+SUM(AJ47:AJ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AK10=Inputs!$L$16,AJ55+SUM(AK47:AK50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AL10=Inputs!$L$16,AK55+SUM(AL47:AL50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AM10=Inputs!$L$16,AL55+SUM(AM47:AM50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AN10=Inputs!$L$16,AM55+SUM(AN47:AN50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AO10=Inputs!$L$16,AN55+SUM(AO47:AO50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AP10=Inputs!$L$16,AO55+SUM(AP47:AP50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AQ10=Inputs!$L$16,AP55+SUM(AQ47:AQ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AR10=Inputs!$L$16,AQ55+SUM(AR47:AR50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AS10=Inputs!$L$16,AR55+SUM(AS47:AS50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AT10=Inputs!$L$16,AS55+SUM(AT47:AT50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AU10=Inputs!$L$16,AT55+SUM(AU47:AU50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AV10=Inputs!$L$16,AU55+SUM(AV47:AV50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AW10=Inputs!$L$16,AV55+SUM(AW47:AW50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AX10=Inputs!$L$16,AW55+SUM(AX47:AX50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AY10=Inputs!$L$16,AX55+SUM(AY47:AY50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(AZ10=Inputs!$L$16,AY55+SUM(AZ47:AZ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BA10=Inputs!$L$16,AZ55+SUM(BA47:BA50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BB10=Inputs!$L$16,BA55+SUM(BB47:BB50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BC10=Inputs!$L$16,BB55+SUM(BC47:BC50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BD10=Inputs!$L$16,BC55+SUM(BD47:BD50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BE10=Inputs!$L$16,BD55+SUM(BE47:BE50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BF10=Inputs!$L$16,BE55+SUM(BF47:BF50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BG10=Inputs!$L$16,BF55+SUM(BG47:BG50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BH10=Inputs!$L$16,BG55+SUM(BH47:BH50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BI10=Inputs!$L$16,BH55+SUM(BI47:BI50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BJ10=Inputs!$L$16,BI55+SUM(BJ47:BJ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BK10=Inputs!$L$16,BJ55+SUM(BK47:BK50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BL10=Inputs!$L$16,BK55+SUM(BL47:BL50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BM10=Inputs!$L$16,BL55+SUM(BM47:BM50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BN10=Inputs!$L$16,BM55+SUM(BN47:BN50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BO10=Inputs!$L$16,BN55+SUM(BO47:BO50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BP10=Inputs!$L$16,BO55+SUM(BP47:BP50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BQ10=Inputs!$L$16,BP55+SUM(BQ47:BQ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BR10=Inputs!$L$16,BQ55+SUM(BR47:BR50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BS10=Inputs!$L$16,BR55+SUM(BS47:BS50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BT10=Inputs!$L$16,BS55+SUM(BT47:BT50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BU10=Inputs!$L$16,BT55+SUM(BU47:BU50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BV10=Inputs!$L$16,BU55+SUM(BV47:BV50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BW10=Inputs!$L$16,BV55+SUM(BW47:BW50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BX10=Inputs!$L$16,BW55+SUM(BX47:BX50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BY10=Inputs!$L$16,BX55+SUM(BY47:BY50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(BZ10=Inputs!$L$16,BY55+SUM(BZ47:BZ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CA10=Inputs!$L$16,BZ55+SUM(CA47:CA50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CB10=Inputs!$L$16,CA55+SUM(CB47:CB50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CC10=Inputs!$L$16,CB55+SUM(CC47:CC50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CD10=Inputs!$L$16,CC55+SUM(CD47:CD50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CE10=Inputs!$L$16,CD55+SUM(CE47:CE50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CF10=Inputs!$L$16,CE55+SUM(CF47:CF50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CG10=Inputs!$L$16,CF55+SUM(CG47:CG50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CH10=Inputs!$L$16,CG55+SUM(CH47:CH50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CI10=Inputs!$L$16,CH55+SUM(CI47:CI50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CJ10=Inputs!$L$16,CI55+SUM(CJ47:CJ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CK10=Inputs!$L$16,CJ55+SUM(CK47:CK50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CL10=Inputs!$L$16,CK55+SUM(CL47:CL50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CM10=Inputs!$L$16,CL55+SUM(CM47:CM50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CN10=Inputs!$L$16,CM55+SUM(CN47:CN50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CO10=Inputs!$L$16,CN55+SUM(CO47:CO50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CP10=Inputs!$L$16,CO55+SUM(CP47:CP50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CQ10=Inputs!$L$16,CP55+SUM(CQ47:CQ50),0)","v":{"v":0,"d":"0.0"}},{"$f":"-IF(CR10=Inputs!$L$16,CQ55+SUM(CR47:CR50),0)","v":{"v":-60,"d":"-60.0"}}]
[]
[null,"Cash End of Period",{"$nulls":8},"MCAD",null,{"$f":"SUM(O53:GK53)+O17","v":{"v":-764.1019110840953,"d":"-764"}},null,null,{"$f":"SUM(P47:P52)","v":{"v":-215.01682327018557,"d":"-215.0"}},{"v":-176.8173360574773,"d":"-176.8"},{"$f":"SUM(R47:R52)","v":{"v":-152.2153718473071,"d":"-152.2"}},{"v":-158.9910114323675,"d":"-159.0"},{"v":-1.0613684767579343,"d":"-1.1"},{"v":20.565228962768742,"d":"20.6"},{"v":52.83312999714394,"d":"52.8"},{"v":57.329305803453735,"d":"57.3"},{"v":45.737071480845316,"d":"45.7"},{"v":-48.16484152368321,"d":"-48.2"},{"v":-36.96702800143498,"d":"-37.0"},{"v":22.868716530628717,"d":"22.9"},{"v":34.06647555348354,"d":"34.1"},{"v":93.22476714896993,"d":"93.2"},{"v":-32.117587726176225,"d":"-32.1"},{"v":4.134104474674359,"d":"4.1"},{"v":14.173273638658202,"d":"14.2"},{"v":47.81218003021581,"d":"47.8"},{"v":79.88638652895065,"d":"79.9"},{"v":-66.26533025099184,"d":"-66.3"},{"v":-37.09213309042593,"d":"-37.1"},{"v":51.66187804866331,"d":"51.7"},{"v":91.38113579761921,"d":"91.4"},{"v":144.85248466364965,"d":"144.9"},{"v":43.813829157339114,"d":"43.8"},{"v":23.4391687303073,"d":"23.4"},{"v":40.43476525173128,"d":"40.4"},{"v":39.101208072917416,"d":"39.1"},{"v":41.92462494089523,"d":"41.9"},{"v":51.394713878057246,"d":"51.4"},{"v":19.141476024897656,"d":"19.1"},{"v":50.92091192990256,"d":"50.9"},{"v":36.18539819258331,"d":"36.2"},{"v":30.48616380693238,"d":"30.5"},{"v":48.327525259839604,"d":"48.3"},{"v":-37.50169875136589,"d":"-37.5"},{"v":41.88504081693418,"d":"41.9"},{"v":25.5865551048455,"d":"25.6"},{"v":19.57712392458825,"d":"19.6"},{"v":74.12660584583273,"d":"74.1"},{"v":131.98954276672248,"d":"132.0"},{"v":7.403992640870456,"d":"7.4"},{"v":50.04948656370925,"d":"50.0"},{"v":83.93606487127545,"d":"83.9"},{"v":25.718671811217064,"d":"25.7"},{"v":-38.59898464732578,"d":"-38.6"},{"v":-106.15598570744805,"d":"-106.2"},{"v":143.55135969166258,"d":"143.6"},{"v":72.56867747055185,"d":"72.6"},{"v":75.9644741587299,"d":"76.0"},{"v":81.59260175684267,"d":"81.6"},{"v":84.88223521376403,"d":"84.9"},{"v":88.91941658933592,"d":"88.9"},{"v":92.33249306780817,"d":"92.3"},{"v":97.58313351309789,"d":"97.6"},{"v":100.100597932028,"d":"100.1"},{"v":103.35510249212803,"d":"103.4"},{"v":105.7954640195785,"d":"105.8"},{"v":110.89481482042538,"d":"110.9"},{"v":118.08484299733482,"d":"118.1"},{"v":126.41073470602714,"d":"126.4"},{"v":134.13943733334054,"d":"134.1"},{"v":145.19795593204435,"d":"145.2"},{"v":153.0572407898071,"d":"153.1"},{"v":159.50968546782678,"d":"159.5"},{"v":165.02929079303794,"d":"165.0"},{"$f":"SUM(CD47:CD52)","v":{"v":174.0250232647195,"d":"174.0"}},{"v":179.12722754545757,"d":"179.1"},{"v":185.29149142931237,"d":"185.3"},{"v":265.0648768412684,"d":"265.1"},{"v":1192.0607394350227,"d":"1,192.1"},{"v":809.7025206318394,"d":"809.7"},{"v":485.4344039934549,"d":"485.4"},{"v":123.75864625742724,"d":"123.8"},{"v":-488.33723682194614,"d":"-488.3"},{"v":-1178.2227751492974,"d":"-1,178.2"},{"v":-1951.3722368010058,"d":"-1,951.4"},{"v":-2738.0250793787545,"d":"-2,738.0"},{"v":-460.5825785451416,"d":"-460.6"},{"v":0,"d":"0.0"},{"v":-60,"d":"-60.0"}]
[]
[null,"Accumulated Cash",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Acc!O45","v":{"v":764.1019110840955,"d":"764.1"}},{"$f":"+P53+P17","v":{"v":549.0850878139099,"d":"549.1"}},{"v":372.26775175643263,"d":"372.3"},{"$f":"+R53+R17","v":{"v":220.05237990912553,"d":"220.1"}},{"v":61.06136847675805,"d":"61.1"},{"v":60.000000000000114,"d":"60.0"},{"v":80.56522896276886,"d":"80.6"},{"v":133.3983589599128,"d":"133.4"},{"v":190.72766476336653,"d":"190.7"},{"v":236.46473624421185,"d":"236.5"},{"v":188.29989472052864,"d":"188.3"},{"v":151.33286671909366,"d":"151.3"},{"v":174.20158324972238,"d":"174.2"},{"v":208.26805880320592,"d":"208.3"},{"v":301.49282595217585,"d":"301.5"},{"v":269.3752382259996,"d":"269.4"},{"v":273.509342700674,"d":"273.5"},{"v":287.6826163393322,"d":"287.7"},{"v":335.494796369548,"d":"335.5"},{"v":415.38118289849865,"d":"415.4"},{"v":349.1158526475068,"d":"349.1"},{"v":312.0237195570809,"d":"312.0"},{"v":363.6855976057442,"d":"363.7"},{"v":455.0667334033634,"d":"455.1"},{"v":599.919218067013,"d":"599.9"},{"v":643.7330472243522,"d":"643.7"},{"v":667.1722159546595,"d":"667.2"},{"v":707.6069812063907,"d":"707.6"},{"v":746.7081892793082,"d":"746.7"},{"v":788.6328142202034,"d":"788.6"},{"v":840.0275280982606,"d":"840.0"},{"v":859.1690041231583,"d":"859.2"},{"v":910.0899160530608,"d":"910.1"},{"v":946.2753142456442,"d":"946.3"},{"v":976.7614780525765,"d":"976.8"},{"v":1025.089003312416,"d":"1,025.1"},{"v":987.5873045610501,"d":"987.6"},{"v":1029.4723453779843,"d":"1,029.5"},{"v":1055.0589004828298,"d":"1,055.1"},{"v":1074.636024407418,"d":"1,074.6"},{"v":1148.7626302532508,"d":"1,148.8"},{"v":1280.7521730199733,"d":"1,280.8"},{"v":1288.1561656608437,"d":"1,288.2"},{"v":1338.205652224553,"d":"1,338.2"},{"v":1422.1417170958284,"d":"1,422.1"},{"v":1447.8603889070455,"d":"1,447.9"},{"v":1409.2614042597197,"d":"1,409.3"},{"v":1303.1054185522717,"d":"1,303.1"},{"v":1446.6567782439342,"d":"1,446.7"},{"v":1519.225455714486,"d":"1,519.2"},{"v":1595.189929873216,"d":"1,595.2"},{"v":1676.7825316300587,"d":"1,676.8"},{"v":1761.6647668438227,"d":"1,761.7"},{"v":1850.5841834331586,"d":"1,850.6"},{"v":1942.9166765009668,"d":"1,942.9"},{"v":2040.4998100140647,"d":"2,040.5"},{"v":2140.6004079460927,"d":"2,140.6"},{"v":2243.9555104382207,"d":"2,244.0"},{"v":2349.750974457799,"d":"2,349.8"},{"v":2460.6457892782246,"d":"2,460.6"},{"v":2578.7306322755594,"d":"2,578.7"},{"v":2705.1413669815865,"d":"2,705.1"},{"v":2839.280804314927,"d":"2,839.3"},{"v":2984.4787602469714,"d":"2,984.5"},{"v":3137.5360010367785,"d":"3,137.5"},{"v":3297.0456865046053,"d":"3,297.0"},{"v":3462.0749772976433,"d":"3,462.1"},{"$f":"+CD53+CD17","v":{"v":3636.1000005623628,"d":"3,636.1"}},{"v":3815.2272281078203,"d":"3,815.2"},{"v":4000.5187195371327,"d":"4,000.5"},{"v":4265.583596378401,"d":"4,265.6"},{"v":5457.644335813424,"d":"5,457.6"},{"v":6267.346856445263,"d":"6,267.3"},{"v":6752.781260438718,"d":"6,752.8"},{"v":6876.539906696145,"d":"6,876.5"},{"v":6388.202669874199,"d":"6,388.2"},{"v":5209.979894724902,"d":"5,210.0"},{"v":3258.607657923896,"d":"3,258.6"},{"v":520.5825785451416,"d":"520.6"},{"v":60,"d":"60.0"},{"v":60,"d":"60.0"},{"v":0,"d":"0.0"}]
[null,"Check",{"$nulls":5},{"$f":"IF(SUM(O56:CS56)=0,1,0)","v":1},{"$nulls":6},{"$f":"IF(ROUND(O55,3)<0,1,0)","v":0},0,0,{"$f":"IF(ROUND(R55,3)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(CD55,3)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Base Case Internal Minimum Cash",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+IF(P$6<>O$6,INDEX(Inputs!$L$167:$L$183,P$6,1),O59*(1+POWER(INDEX(Inputs!$L$167:$L$183,O$6+1,1)/INDEX(Inputs!$L$167:$L$183,O$6,1),1/(INDEX(Inputs!$B$167:$B$183,O$6+1,1)-INDEX(Inputs!$B$167:$B$183,O$6,1)))-1))","v":550},{"$f":"+IF(Q$6<>P$6,INDEX(Inputs!$L$167:$L$183,Q$6,1),P59*(1+POWER(INDEX(Inputs!$L$167:$L$183,P$6+1,1)/INDEX(Inputs!$L$167:$L$183,P$6,1),1/(INDEX(Inputs!$B$167:$B$183,P$6+1,1)-INDEX(Inputs!$B$167:$B$183,P$6,1)))-1))","v":{"v":262.8001102747372,"d":"263"}},{"$f":"+IF(R$6<>Q$6,INDEX(Inputs!$L$167:$L$183,R$6,1),Q59*(1+POWER(INDEX(Inputs!$L$167:$L$183,Q$6+1,1)/INDEX(Inputs!$L$167:$L$183,Q$6,1),1/(INDEX(Inputs!$B$167:$B$183,Q$6+1,1)-INDEX(Inputs!$B$167:$B$183,Q$6,1)))-1))","v":{"v":125.57072356438917,"d":"126"}},{"$f":"+IF(S$6<>R$6,INDEX(Inputs!$L$167:$L$183,S$6,1),R59*(1+POWER(INDEX(Inputs!$L$167:$L$183,R$6+1,1)/INDEX(Inputs!$L$167:$L$183,R$6,1),1/(INDEX(Inputs!$B$167:$B$183,R$6+1,1)-INDEX(Inputs!$B$167:$B$183,R$6,1)))-1))","v":60},{"$f":"+IF(T$6<>S$6,INDEX(Inputs!$L$167:$L$183,T$6,1),S59*(1+POWER(INDEX(Inputs!$L$167:$L$183,S$6+1,1)/INDEX(Inputs!$L$167:$L$183,S$6,1),1/(INDEX(Inputs!$B$167:$B$183,S$6+1,1)-INDEX(Inputs!$B$167:$B$183,S$6,1)))-1))","v":60},{"$f":"+IF(U$6<>T$6,INDEX(Inputs!$L$167:$L$183,U$6,1),T59*(1+POWER(INDEX(Inputs!$L$167:$L$183,T$6+1,1)/INDEX(Inputs!$L$167:$L$183,T$6,1),1/(INDEX(Inputs!$B$167:$B$183,T$6+1,1)-INDEX(Inputs!$B$167:$B$183,T$6,1)))-1))","v":60},{"$f":"+IF(V$6<>U$6,INDEX(Inputs!$L$167:$L$183,V$6,1),U59*(1+POWER(INDEX(Inputs!$L$167:$L$183,U$6+1,1)/INDEX(Inputs!$L$167:$L$183,U$6,1),1/(INDEX(Inputs!$B$167:$B$183,U$6+1,1)-INDEX(Inputs!$B$167:$B$183,U$6,1)))-1))","v":60},{"$f":"+IF(W$6<>V$6,INDEX(Inputs!$L$167:$L$183,W$6,1),V59*(1+POWER(INDEX(Inputs!$L$167:$L$183,V$6+1,1)/INDEX(Inputs!$L$167:$L$183,V$6,1),1/(INDEX(Inputs!$B$167:$B$183,V$6+1,1)-INDEX(Inputs!$B$167:$B$183,V$6,1)))-1))","v":60},{"$f":"+IF(X$6<>W$6,INDEX(Inputs!$L$167:$L$183,X$6,1),W59*(1+POWER(INDEX(Inputs!$L$167:$L$183,W$6+1,1)/INDEX(Inputs!$L$167:$L$183,W$6,1),1/(INDEX(Inputs!$B$167:$B$183,W$6+1,1)-INDEX(Inputs!$B$167:$B$183,W$6,1)))-1))","v":60},{"$f":"+IF(Y$6<>X$6,INDEX(Inputs!$L$167:$L$183,Y$6,1),X59*(1+POWER(INDEX(Inputs!$L$167:$L$183,X$6+1,1)/INDEX(Inputs!$L$167:$L$183,X$6,1),1/(INDEX(Inputs!$B$167:$B$183,X$6+1,1)-INDEX(Inputs!$B$167:$B$183,X$6,1)))-1))","v":60},{"$f":"+IF(Z$6<>Y$6,INDEX(Inputs!$L$167:$L$183,Z$6,1),Y59*(1+POWER(INDEX(Inputs!$L$167:$L$183,Y$6+1,1)/INDEX(Inputs!$L$167:$L$183,Y$6,1),1/(INDEX(Inputs!$B$167:$B$183,Y$6+1,1)-INDEX(Inputs!$B$167:$B$183,Y$6,1)))-1))","v":60},{"$f":"+IF(AA$6<>Z$6,INDEX(Inputs!$L$167:$L$183,AA$6,1),Z59*(1+POWER(INDEX(Inputs!$L$167:$L$183,Z$6+1,1)/INDEX(Inputs!$L$167:$L$183,Z$6,1),1/(INDEX(Inputs!$B$167:$B$183,Z$6+1,1)-INDEX(Inputs!$B$167:$B$183,Z$6,1)))-1))","v":60},{"$f":"+IF(AB$6<>AA$6,INDEX(Inputs!$L$167:$L$183,AB$6,1),AA59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AA$6+1,1)/INDEX(Inputs!$L$167:$L$183,AA$6,1),1/(INDEX(Inputs!$B$167:$B$183,AA$6+1,1)-INDEX(Inputs!$B$167:$B$183,AA$6,1)))-1))","v":60},{"$f":"+IF(AC$6<>AB$6,INDEX(Inputs!$L$167:$L$183,AC$6,1),AB59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AB$6+1,1)/INDEX(Inputs!$L$167:$L$183,AB$6,1),1/(INDEX(Inputs!$B$167:$B$183,AB$6+1,1)-INDEX(Inputs!$B$167:$B$183,AB$6,1)))-1))","v":60},{"$f":"+IF(AD$6<>AC$6,INDEX(Inputs!$L$167:$L$183,AD$6,1),AC59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AC$6+1,1)/INDEX(Inputs!$L$167:$L$183,AC$6,1),1/(INDEX(Inputs!$B$167:$B$183,AC$6+1,1)-INDEX(Inputs!$B$167:$B$183,AC$6,1)))-1))","v":60},{"$f":"+IF(AE$6<>AD$6,INDEX(Inputs!$L$167:$L$183,AE$6,1),AD59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AD$6+1,1)/INDEX(Inputs!$L$167:$L$183,AD$6,1),1/(INDEX(Inputs!$B$167:$B$183,AD$6+1,1)-INDEX(Inputs!$B$167:$B$183,AD$6,1)))-1))","v":60},{"$f":"+IF(AF$6<>AE$6,INDEX(Inputs!$L$167:$L$183,AF$6,1),AE59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AE$6+1,1)/INDEX(Inputs!$L$167:$L$183,AE$6,1),1/(INDEX(Inputs!$B$167:$B$183,AE$6+1,1)-INDEX(Inputs!$B$167:$B$183,AE$6,1)))-1))","v":60},{"$f":"+IF(AG$6<>AF$6,INDEX(Inputs!$L$167:$L$183,AG$6,1),AF59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AF$6+1,1)/INDEX(Inputs!$L$167:$L$183,AF$6,1),1/(INDEX(Inputs!$B$167:$B$183,AF$6+1,1)-INDEX(Inputs!$B$167:$B$183,AF$6,1)))-1))","v":60},{"$f":"+IF(AH$6<>AG$6,INDEX(Inputs!$L$167:$L$183,AH$6,1),AG59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AG$6+1,1)/INDEX(Inputs!$L$167:$L$183,AG$6,1),1/(INDEX(Inputs!$B$167:$B$183,AG$6+1,1)-INDEX(Inputs!$B$167:$B$183,AG$6,1)))-1))","v":60},{"$f":"+IF(AI$6<>AH$6,INDEX(Inputs!$L$167:$L$183,AI$6,1),AH59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AH$6+1,1)/INDEX(Inputs!$L$167:$L$183,AH$6,1),1/(INDEX(Inputs!$B$167:$B$183,AH$6+1,1)-INDEX(Inputs!$B$167:$B$183,AH$6,1)))-1))","v":60},{"$f":"+IF(AJ$6<>AI$6,INDEX(Inputs!$L$167:$L$183,AJ$6,1),AI59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AI$6+1,1)/INDEX(Inputs!$L$167:$L$183,AI$6,1),1/(INDEX(Inputs!$B$167:$B$183,AI$6+1,1)-INDEX(Inputs!$B$167:$B$183,AI$6,1)))-1))","v":60},{"$f":"+IF(AK$6<>AJ$6,INDEX(Inputs!$L$167:$L$183,AK$6,1),AJ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AJ$6+1,1)/INDEX(Inputs!$L$167:$L$183,AJ$6,1),1/(INDEX(Inputs!$B$167:$B$183,AJ$6+1,1)-INDEX(Inputs!$B$167:$B$183,AJ$6,1)))-1))","v":60},{"$f":"+IF(AL$6<>AK$6,INDEX(Inputs!$L$167:$L$183,AL$6,1),AK59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AK$6+1,1)/INDEX(Inputs!$L$167:$L$183,AK$6,1),1/(INDEX(Inputs!$B$167:$B$183,AK$6+1,1)-INDEX(Inputs!$B$167:$B$183,AK$6,1)))-1))","v":60},{"$f":"+IF(AM$6<>AL$6,INDEX(Inputs!$L$167:$L$183,AM$6,1),AL59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AL$6+1,1)/INDEX(Inputs!$L$167:$L$183,AL$6,1),1/(INDEX(Inputs!$B$167:$B$183,AL$6+1,1)-INDEX(Inputs!$B$167:$B$183,AL$6,1)))-1))","v":60},{"$f":"+IF(AN$6<>AM$6,INDEX(Inputs!$L$167:$L$183,AN$6,1),AM59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AM$6+1,1)/INDEX(Inputs!$L$167:$L$183,AM$6,1),1/(INDEX(Inputs!$B$167:$B$183,AM$6+1,1)-INDEX(Inputs!$B$167:$B$183,AM$6,1)))-1))","v":60},{"$f":"+IF(AO$6<>AN$6,INDEX(Inputs!$L$167:$L$183,AO$6,1),AN59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AN$6+1,1)/INDEX(Inputs!$L$167:$L$183,AN$6,1),1/(INDEX(Inputs!$B$167:$B$183,AN$6+1,1)-INDEX(Inputs!$B$167:$B$183,AN$6,1)))-1))","v":60},{"$f":"+IF(AP$6<>AO$6,INDEX(Inputs!$L$167:$L$183,AP$6,1),AO59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AO$6+1,1)/INDEX(Inputs!$L$167:$L$183,AO$6,1),1/(INDEX(Inputs!$B$167:$B$183,AO$6+1,1)-INDEX(Inputs!$B$167:$B$183,AO$6,1)))-1))","v":60},{"$f":"+IF(AQ$6<>AP$6,INDEX(Inputs!$L$167:$L$183,AQ$6,1),AP59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AP$6+1,1)/INDEX(Inputs!$L$167:$L$183,AP$6,1),1/(INDEX(Inputs!$B$167:$B$183,AP$6+1,1)-INDEX(Inputs!$B$167:$B$183,AP$6,1)))-1))","v":60},{"$f":"+IF(AR$6<>AQ$6,INDEX(Inputs!$L$167:$L$183,AR$6,1),AQ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AQ$6+1,1)/INDEX(Inputs!$L$167:$L$183,AQ$6,1),1/(INDEX(Inputs!$B$167:$B$183,AQ$6+1,1)-INDEX(Inputs!$B$167:$B$183,AQ$6,1)))-1))","v":60},{"$f":"+IF(AS$6<>AR$6,INDEX(Inputs!$L$167:$L$183,AS$6,1),AR59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AR$6+1,1)/INDEX(Inputs!$L$167:$L$183,AR$6,1),1/(INDEX(Inputs!$B$167:$B$183,AR$6+1,1)-INDEX(Inputs!$B$167:$B$183,AR$6,1)))-1))","v":60},{"$f":"+IF(AT$6<>AS$6,INDEX(Inputs!$L$167:$L$183,AT$6,1),AS59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AS$6+1,1)/INDEX(Inputs!$L$167:$L$183,AS$6,1),1/(INDEX(Inputs!$B$167:$B$183,AS$6+1,1)-INDEX(Inputs!$B$167:$B$183,AS$6,1)))-1))","v":60},{"$f":"+IF(AU$6<>AT$6,INDEX(Inputs!$L$167:$L$183,AU$6,1),AT59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AT$6+1,1)/INDEX(Inputs!$L$167:$L$183,AT$6,1),1/(INDEX(Inputs!$B$167:$B$183,AT$6+1,1)-INDEX(Inputs!$B$167:$B$183,AT$6,1)))-1))","v":60},{"$f":"+IF(AV$6<>AU$6,INDEX(Inputs!$L$167:$L$183,AV$6,1),AU59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AU$6+1,1)/INDEX(Inputs!$L$167:$L$183,AU$6,1),1/(INDEX(Inputs!$B$167:$B$183,AU$6+1,1)-INDEX(Inputs!$B$167:$B$183,AU$6,1)))-1))","v":60},{"$f":"+IF(AW$6<>AV$6,INDEX(Inputs!$L$167:$L$183,AW$6,1),AV59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AV$6+1,1)/INDEX(Inputs!$L$167:$L$183,AV$6,1),1/(INDEX(Inputs!$B$167:$B$183,AV$6+1,1)-INDEX(Inputs!$B$167:$B$183,AV$6,1)))-1))","v":60},{"$f":"+IF(AX$6<>AW$6,INDEX(Inputs!$L$167:$L$183,AX$6,1),AW59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AW$6+1,1)/INDEX(Inputs!$L$167:$L$183,AW$6,1),1/(INDEX(Inputs!$B$167:$B$183,AW$6+1,1)-INDEX(Inputs!$B$167:$B$183,AW$6,1)))-1))","v":60},{"$f":"+IF(AY$6<>AX$6,INDEX(Inputs!$L$167:$L$183,AY$6,1),AX59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AX$6+1,1)/INDEX(Inputs!$L$167:$L$183,AX$6,1),1/(INDEX(Inputs!$B$167:$B$183,AX$6+1,1)-INDEX(Inputs!$B$167:$B$183,AX$6,1)))-1))","v":60},{"$f":"+IF(AZ$6<>AY$6,INDEX(Inputs!$L$167:$L$183,AZ$6,1),AY59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AY$6+1,1)/INDEX(Inputs!$L$167:$L$183,AY$6,1),1/(INDEX(Inputs!$B$167:$B$183,AY$6+1,1)-INDEX(Inputs!$B$167:$B$183,AY$6,1)))-1))","v":60},{"$f":"+IF(BA$6<>AZ$6,INDEX(Inputs!$L$167:$L$183,BA$6,1),AZ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,AZ$6+1,1)/INDEX(Inputs!$L$167:$L$183,AZ$6,1),1/(INDEX(Inputs!$B$167:$B$183,AZ$6+1,1)-INDEX(Inputs!$B$167:$B$183,AZ$6,1)))-1))","v":60},{"$f":"+IF(BB$6<>BA$6,INDEX(Inputs!$L$167:$L$183,BB$6,1),BA59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BA$6+1,1)/INDEX(Inputs!$L$167:$L$183,BA$6,1),1/(INDEX(Inputs!$B$167:$B$183,BA$6+1,1)-INDEX(Inputs!$B$167:$B$183,BA$6,1)))-1))","v":60},{"$f":"+IF(BC$6<>BB$6,INDEX(Inputs!$L$167:$L$183,BC$6,1),BB59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BB$6+1,1)/INDEX(Inputs!$L$167:$L$183,BB$6,1),1/(INDEX(Inputs!$B$167:$B$183,BB$6+1,1)-INDEX(Inputs!$B$167:$B$183,BB$6,1)))-1))","v":60},{"$f":"+IF(BD$6<>BC$6,INDEX(Inputs!$L$167:$L$183,BD$6,1),BC59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BC$6+1,1)/INDEX(Inputs!$L$167:$L$183,BC$6,1),1/(INDEX(Inputs!$B$167:$B$183,BC$6+1,1)-INDEX(Inputs!$B$167:$B$183,BC$6,1)))-1))","v":60},{"$f":"+IF(BE$6<>BD$6,INDEX(Inputs!$L$167:$L$183,BE$6,1),BD59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BD$6+1,1)/INDEX(Inputs!$L$167:$L$183,BD$6,1),1/(INDEX(Inputs!$B$167:$B$183,BD$6+1,1)-INDEX(Inputs!$B$167:$B$183,BD$6,1)))-1))","v":60},{"$f":"+IF(BF$6<>BE$6,INDEX(Inputs!$L$167:$L$183,BF$6,1),BE59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BE$6+1,1)/INDEX(Inputs!$L$167:$L$183,BE$6,1),1/(INDEX(Inputs!$B$167:$B$183,BE$6+1,1)-INDEX(Inputs!$B$167:$B$183,BE$6,1)))-1))","v":60},{"$f":"+IF(BG$6<>BF$6,INDEX(Inputs!$L$167:$L$183,BG$6,1),BF59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BF$6+1,1)/INDEX(Inputs!$L$167:$L$183,BF$6,1),1/(INDEX(Inputs!$B$167:$B$183,BF$6+1,1)-INDEX(Inputs!$B$167:$B$183,BF$6,1)))-1))","v":60},{"$f":"+IF(BH$6<>BG$6,INDEX(Inputs!$L$167:$L$183,BH$6,1),BG59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BG$6+1,1)/INDEX(Inputs!$L$167:$L$183,BG$6,1),1/(INDEX(Inputs!$B$167:$B$183,BG$6+1,1)-INDEX(Inputs!$B$167:$B$183,BG$6,1)))-1))","v":60},{"$f":"+IF(BI$6<>BH$6,INDEX(Inputs!$L$167:$L$183,BI$6,1),BH59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BH$6+1,1)/INDEX(Inputs!$L$167:$L$183,BH$6,1),1/(INDEX(Inputs!$B$167:$B$183,BH$6+1,1)-INDEX(Inputs!$B$167:$B$183,BH$6,1)))-1))","v":60},{"$f":"+IF(BJ$6<>BI$6,INDEX(Inputs!$L$167:$L$183,BJ$6,1),BI59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BI$6+1,1)/INDEX(Inputs!$L$167:$L$183,BI$6,1),1/(INDEX(Inputs!$B$167:$B$183,BI$6+1,1)-INDEX(Inputs!$B$167:$B$183,BI$6,1)))-1))","v":60},{"$f":"+IF(BK$6<>BJ$6,INDEX(Inputs!$L$167:$L$183,BK$6,1),BJ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BJ$6+1,1)/INDEX(Inputs!$L$167:$L$183,BJ$6,1),1/(INDEX(Inputs!$B$167:$B$183,BJ$6+1,1)-INDEX(Inputs!$B$167:$B$183,BJ$6,1)))-1))","v":60},{"$f":"+IF(BL$6<>BK$6,INDEX(Inputs!$L$167:$L$183,BL$6,1),BK59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BK$6+1,1)/INDEX(Inputs!$L$167:$L$183,BK$6,1),1/(INDEX(Inputs!$B$167:$B$183,BK$6+1,1)-INDEX(Inputs!$B$167:$B$183,BK$6,1)))-1))","v":60},{"$f":"+IF(BM$6<>BL$6,INDEX(Inputs!$L$167:$L$183,BM$6,1),BL59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BL$6+1,1)/INDEX(Inputs!$L$167:$L$183,BL$6,1),1/(INDEX(Inputs!$B$167:$B$183,BL$6+1,1)-INDEX(Inputs!$B$167:$B$183,BL$6,1)))-1))","v":60},{"$f":"+IF(BN$6<>BM$6,INDEX(Inputs!$L$167:$L$183,BN$6,1),BM59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BM$6+1,1)/INDEX(Inputs!$L$167:$L$183,BM$6,1),1/(INDEX(Inputs!$B$167:$B$183,BM$6+1,1)-INDEX(Inputs!$B$167:$B$183,BM$6,1)))-1))","v":60},{"$f":"+IF(BO$6<>BN$6,INDEX(Inputs!$L$167:$L$183,BO$6,1),BN59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BN$6+1,1)/INDEX(Inputs!$L$167:$L$183,BN$6,1),1/(INDEX(Inputs!$B$167:$B$183,BN$6+1,1)-INDEX(Inputs!$B$167:$B$183,BN$6,1)))-1))","v":60},{"$f":"+IF(BP$6<>BO$6,INDEX(Inputs!$L$167:$L$183,BP$6,1),BO59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BO$6+1,1)/INDEX(Inputs!$L$167:$L$183,BO$6,1),1/(INDEX(Inputs!$B$167:$B$183,BO$6+1,1)-INDEX(Inputs!$B$167:$B$183,BO$6,1)))-1))","v":60},{"$f":"+IF(BQ$6<>BP$6,INDEX(Inputs!$L$167:$L$183,BQ$6,1),BP59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BP$6+1,1)/INDEX(Inputs!$L$167:$L$183,BP$6,1),1/(INDEX(Inputs!$B$167:$B$183,BP$6+1,1)-INDEX(Inputs!$B$167:$B$183,BP$6,1)))-1))","v":60},{"$f":"+IF(BR$6<>BQ$6,INDEX(Inputs!$L$167:$L$183,BR$6,1),BQ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BQ$6+1,1)/INDEX(Inputs!$L$167:$L$183,BQ$6,1),1/(INDEX(Inputs!$B$167:$B$183,BQ$6+1,1)-INDEX(Inputs!$B$167:$B$183,BQ$6,1)))-1))","v":60},{"$f":"+IF(BS$6<>BR$6,INDEX(Inputs!$L$167:$L$183,BS$6,1),BR59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BR$6+1,1)/INDEX(Inputs!$L$167:$L$183,BR$6,1),1/(INDEX(Inputs!$B$167:$B$183,BR$6+1,1)-INDEX(Inputs!$B$167:$B$183,BR$6,1)))-1))","v":60},{"$f":"+IF(BT$6<>BS$6,INDEX(Inputs!$L$167:$L$183,BT$6,1),BS59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BS$6+1,1)/INDEX(Inputs!$L$167:$L$183,BS$6,1),1/(INDEX(Inputs!$B$167:$B$183,BS$6+1,1)-INDEX(Inputs!$B$167:$B$183,BS$6,1)))-1))","v":60},{"$f":"+IF(BU$6<>BT$6,INDEX(Inputs!$L$167:$L$183,BU$6,1),BT59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BT$6+1,1)/INDEX(Inputs!$L$167:$L$183,BT$6,1),1/(INDEX(Inputs!$B$167:$B$183,BT$6+1,1)-INDEX(Inputs!$B$167:$B$183,BT$6,1)))-1))","v":60},{"$f":"+IF(BV$6<>BU$6,INDEX(Inputs!$L$167:$L$183,BV$6,1),BU59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BU$6+1,1)/INDEX(Inputs!$L$167:$L$183,BU$6,1),1/(INDEX(Inputs!$B$167:$B$183,BU$6+1,1)-INDEX(Inputs!$B$167:$B$183,BU$6,1)))-1))","v":60},{"$f":"+IF(BW$6<>BV$6,INDEX(Inputs!$L$167:$L$183,BW$6,1),BV59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BV$6+1,1)/INDEX(Inputs!$L$167:$L$183,BV$6,1),1/(INDEX(Inputs!$B$167:$B$183,BV$6+1,1)-INDEX(Inputs!$B$167:$B$183,BV$6,1)))-1))","v":60},{"$f":"+IF(BX$6<>BW$6,INDEX(Inputs!$L$167:$L$183,BX$6,1),BW59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BW$6+1,1)/INDEX(Inputs!$L$167:$L$183,BW$6,1),1/(INDEX(Inputs!$B$167:$B$183,BW$6+1,1)-INDEX(Inputs!$B$167:$B$183,BW$6,1)))-1))","v":60},{"$f":"+IF(BY$6<>BX$6,INDEX(Inputs!$L$167:$L$183,BY$6,1),BX59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BX$6+1,1)/INDEX(Inputs!$L$167:$L$183,BX$6,1),1/(INDEX(Inputs!$B$167:$B$183,BX$6+1,1)-INDEX(Inputs!$B$167:$B$183,BX$6,1)))-1))","v":60},{"$f":"+IF(BZ$6<>BY$6,INDEX(Inputs!$L$167:$L$183,BZ$6,1),BY59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BY$6+1,1)/INDEX(Inputs!$L$167:$L$183,BY$6,1),1/(INDEX(Inputs!$B$167:$B$183,BY$6+1,1)-INDEX(Inputs!$B$167:$B$183,BY$6,1)))-1))","v":60},{"$f":"+IF(CA$6<>BZ$6,INDEX(Inputs!$L$167:$L$183,CA$6,1),BZ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,BZ$6+1,1)/INDEX(Inputs!$L$167:$L$183,BZ$6,1),1/(INDEX(Inputs!$B$167:$B$183,BZ$6+1,1)-INDEX(Inputs!$B$167:$B$183,BZ$6,1)))-1))","v":60},{"$f":"+IF(CB$6<>CA$6,INDEX(Inputs!$L$167:$L$183,CB$6,1),CA59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CA$6+1,1)/INDEX(Inputs!$L$167:$L$183,CA$6,1),1/(INDEX(Inputs!$B$167:$B$183,CA$6+1,1)-INDEX(Inputs!$B$167:$B$183,CA$6,1)))-1))","v":60},{"$f":"+IF(CC$6<>CB$6,INDEX(Inputs!$L$167:$L$183,CC$6,1),CB59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CB$6+1,1)/INDEX(Inputs!$L$167:$L$183,CB$6,1),1/(INDEX(Inputs!$B$167:$B$183,CB$6+1,1)-INDEX(Inputs!$B$167:$B$183,CB$6,1)))-1))","v":60},{"$f":"+IF(CD$6<>CC$6,INDEX(Inputs!$L$167:$L$183,CD$6,1),CC59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CC$6+1,1)/INDEX(Inputs!$L$167:$L$183,CC$6,1),1/(INDEX(Inputs!$B$167:$B$183,CC$6+1,1)-INDEX(Inputs!$B$167:$B$183,CC$6,1)))-1))","v":60},{"$f":"+IF(CE$6<>CD$6,INDEX(Inputs!$L$167:$L$183,CE$6,1),CD59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CD$6+1,1)/INDEX(Inputs!$L$167:$L$183,CD$6,1),1/(INDEX(Inputs!$B$167:$B$183,CD$6+1,1)-INDEX(Inputs!$B$167:$B$183,CD$6,1)))-1))","v":60},{"$f":"+IF(CF$6<>CE$6,INDEX(Inputs!$L$167:$L$183,CF$6,1),CE59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CE$6+1,1)/INDEX(Inputs!$L$167:$L$183,CE$6,1),1/(INDEX(Inputs!$B$167:$B$183,CE$6+1,1)-INDEX(Inputs!$B$167:$B$183,CE$6,1)))-1))","v":60},{"$f":"+IF(CG$6<>CF$6,INDEX(Inputs!$L$167:$L$183,CG$6,1),CF59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CF$6+1,1)/INDEX(Inputs!$L$167:$L$183,CF$6,1),1/(INDEX(Inputs!$B$167:$B$183,CF$6+1,1)-INDEX(Inputs!$B$167:$B$183,CF$6,1)))-1))","v":60},{"$f":"+IF(CH$6<>CG$6,INDEX(Inputs!$L$167:$L$183,CH$6,1),CG59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CG$6+1,1)/INDEX(Inputs!$L$167:$L$183,CG$6,1),1/(INDEX(Inputs!$B$167:$B$183,CG$6+1,1)-INDEX(Inputs!$B$167:$B$183,CG$6,1)))-1))","v":60},{"$f":"+IF(CI$6<>CH$6,INDEX(Inputs!$L$167:$L$183,CI$6,1),CH59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CH$6+1,1)/INDEX(Inputs!$L$167:$L$183,CH$6,1),1/(INDEX(Inputs!$B$167:$B$183,CH$6+1,1)-INDEX(Inputs!$B$167:$B$183,CH$6,1)))-1))","v":60},{"$f":"+IF(CJ$6<>CI$6,INDEX(Inputs!$L$167:$L$183,CJ$6,1),CI59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CI$6+1,1)/INDEX(Inputs!$L$167:$L$183,CI$6,1),1/(INDEX(Inputs!$B$167:$B$183,CI$6+1,1)-INDEX(Inputs!$B$167:$B$183,CI$6,1)))-1))","v":60},{"$f":"+IF(CK$6<>CJ$6,INDEX(Inputs!$L$167:$L$183,CK$6,1),CJ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CJ$6+1,1)/INDEX(Inputs!$L$167:$L$183,CJ$6,1),1/(INDEX(Inputs!$B$167:$B$183,CJ$6+1,1)-INDEX(Inputs!$B$167:$B$183,CJ$6,1)))-1))","v":60},{"$f":"+IF(CL$6<>CK$6,INDEX(Inputs!$L$167:$L$183,CL$6,1),CK59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CK$6+1,1)/INDEX(Inputs!$L$167:$L$183,CK$6,1),1/(INDEX(Inputs!$B$167:$B$183,CK$6+1,1)-INDEX(Inputs!$B$167:$B$183,CK$6,1)))-1))","v":60},{"$f":"+IF(CM$6<>CL$6,INDEX(Inputs!$L$167:$L$183,CM$6,1),CL59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CL$6+1,1)/INDEX(Inputs!$L$167:$L$183,CL$6,1),1/(INDEX(Inputs!$B$167:$B$183,CL$6+1,1)-INDEX(Inputs!$B$167:$B$183,CL$6,1)))-1))","v":60},{"$f":"+IF(CN$6<>CM$6,INDEX(Inputs!$L$167:$L$183,CN$6,1),CM59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CM$6+1,1)/INDEX(Inputs!$L$167:$L$183,CM$6,1),1/(INDEX(Inputs!$B$167:$B$183,CM$6+1,1)-INDEX(Inputs!$B$167:$B$183,CM$6,1)))-1))","v":60},{"$f":"+IF(CO$6<>CN$6,INDEX(Inputs!$L$167:$L$183,CO$6,1),CN59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CN$6+1,1)/INDEX(Inputs!$L$167:$L$183,CN$6,1),1/(INDEX(Inputs!$B$167:$B$183,CN$6+1,1)-INDEX(Inputs!$B$167:$B$183,CN$6,1)))-1))","v":60},{"$f":"+IF(CP$6<>CO$6,INDEX(Inputs!$L$167:$L$183,CP$6,1),CO59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CO$6+1,1)/INDEX(Inputs!$L$167:$L$183,CO$6,1),1/(INDEX(Inputs!$B$167:$B$183,CO$6+1,1)-INDEX(Inputs!$B$167:$B$183,CO$6,1)))-1))","v":60},{"$f":"+IF(CQ$6<>CP$6,INDEX(Inputs!$L$167:$L$183,CQ$6,1),CP59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CP$6+1,1)/INDEX(Inputs!$L$167:$L$183,CP$6,1),1/(INDEX(Inputs!$B$167:$B$183,CP$6+1,1)-INDEX(Inputs!$B$167:$B$183,CP$6,1)))-1))","v":60},{"$f":"+IF(CR$6<>CQ$6,INDEX(Inputs!$L$167:$L$183,CR$6,1),CQ59*(1+POWER(INDEX(Inputs!$L$167:$L$183,CQ$6+1,1)/INDEX(Inputs!$L$167:$L$183,CQ$6,1),1/(INDEX(Inputs!$B$167:$B$183,CQ$6+1,1)-INDEX(Inputs!$B$167:$B$183,CQ$6,1)))-1))","v":60}]

{"sheet":"Acc","index":6,"n_rows":177,"n_cols":96,"rows_kept":177}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Accounting"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[]
[{"$nulls":10},"Units",null,"Sum",null,"Actual","Budget","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+Oper!O8","v":2017},{"$f":"+Oper!P8","v":2018},{"$f":"+Oper!Q8","v":2019},{"$f":"+Oper!R8","v":2020},{"$f":"+Oper!S8","v":2021},{"$f":"+Oper!T8","v":2022},{"$f":"+Oper!U8","v":2023},{"$f":"+Oper!V8","v":2024},{"$f":"+Oper!W8","v":2025},{"$f":"+Oper!X8","v":2026},{"$f":"+Oper!Y8","v":2027},{"$f":"+Oper!Z8","v":2028},{"$f":"+Oper!AA8","v":2029},{"$f":"+Oper!AB8","v":2030},{"$f":"+Oper!AC8","v":2031},{"$f":"+Oper!AD8","v":2032},{"$f":"+Oper!AE8","v":2033},{"$f":"+Oper!AF8","v":2034},{"$f":"+Oper!AG8","v":2035},{"$f":"+Oper!AH8","v":2036},{"$f":"+Oper!AI8","v":2037},{"$f":"+Oper!AJ8","v":2038},{"$f":"+Oper!AK8","v":2039},{"$f":"+Oper!AL8","v":2040},{"$f":"+Oper!AM8","v":2041},{"$f":"+Oper!AN8","v":2042},{"$f":"+Oper!AO8","v":2043},{"$f":"+Oper!AP8","v":2044},{"$f":"+Oper!AQ8","v":2045},{"$f":"+Oper!AR8","v":2046},{"$f":"+Oper!AS8","v":2047},{"$f":"+Oper!AT8","v":2048},{"$f":"+Oper!AU8","v":2049},{"$f":"+Oper!AV8","v":2050},{"$f":"+Oper!AW8","v":2051},{"$f":"+Oper!AX8","v":2052},{"$f":"+Oper!AY8","v":2053},{"$f":"+Oper!AZ8","v":2054},{"$f":"+Oper!BA8","v":2055},{"$f":"+Oper!BB8","v":2056},{"$f":"+Oper!BC8","v":2057},{"$f":"+Oper!BD8","v":2058},{"$f":"+Oper!BE8","v":2059},{"$f":"+Oper!BF8","v":2060},{"$f":"+Oper!BG8","v":2061},{"$f":"+Oper!BH8","v":2062},{"$f":"+Oper!BI8","v":2063},{"$f":"+Oper!BJ8","v":2064},{"$f":"+Oper!BK8","v":2065},{"$f":"+Oper!BL8","v":2066},{"$f":"+Oper!BM8","v":2067},{"$f":"+Oper!BN8","v":2068},{"$f":"+Oper!BO8","v":2069},{"$f":"+Oper!BP8","v":2070},{"$f":"+Oper!BQ8","v":2071},{"$f":"+Oper!BR8","v":2072},{"$f":"+Oper!BS8","v":2073},{"$f":"+Oper!BT8","v":2074},{"$f":"+Oper!BU8","v":2075},{"$f":"+Oper!BV8","v":2076},{"$f":"+Oper!BW8","v":2077},{"$f":"+Oper!BX8","v":2078},{"$f":"+Oper!BY8","v":2079},{"$f":"+Oper!BZ8","v":2080},{"$f":"+Oper!CA8","v":2081},{"$f":"+Oper!CB8","v":2082},{"$f":"+Oper!CC8","v":2083},{"$f":"+Oper!CD8","v":2084},{"$f":"+Oper!CE8","v":2085},{"$f":"+Oper!CF8","v":2086},{"$f":"+Oper!CG8","v":2087},{"$f":"+Oper!CH8","v":2088},{"$f":"+Oper!CI8","v":2089},{"$f":"+Oper!CJ8","v":2090},{"$f":"+Oper!CK8","v":2091},{"$f":"+Oper!CL8","v":2092},{"$f":"+Oper!CM8","v":2093},{"$f":"+Oper!CN8","v":2094},{"$f":"+Oper!CO8","v":2095},{"$f":"+Oper!CP8","v":2096},{"$f":"+Oper!CQ8","v":2097},{"$f":"+Oper!CR8","v":2098}]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O9","v":"2017-01-01"},{"$f":"+Oper!P9","v":"2018-01-01"},{"$f":"+Oper!Q9","v":"2019-01-01"},{"$f":"+Oper!R9","v":"2020-01-01"},{"$f":"+Oper!S9","v":"2021-01-01"},{"$f":"+Oper!T9","v":"2022-01-01"},{"$f":"+Oper!U9","v":"2023-01-01"},{"$f":"+Oper!V9","v":"2024-01-01"},{"$f":"+Oper!W9","v":"2025-01-01"},{"$f":"+Oper!X9","v":"2026-01-01"},{"$f":"+Oper!Y9","v":"2027-01-01"},{"$f":"+Oper!Z9","v":"2028-01-01"},{"$f":"+Oper!AA9","v":"2029-01-01"},{"$f":"+Oper!AB9","v":"2030-01-01"},{"$f":"+Oper!AC9","v":"2031-01-01"},{"$f":"+Oper!AD9","v":"2032-01-01"},{"$f":"+Oper!AE9","v":"2033-01-01"},{"$f":"+Oper!AF9","v":"2034-01-01"},{"$f":"+Oper!AG9","v":"2035-01-01"},{"$f":"+Oper!AH9","v":"2036-01-01"},{"$f":"+Oper!AI9","v":"2037-01-01"},{"$f":"+Oper!AJ9","v":"2038-01-01"},{"$f":"+Oper!AK9","v":"2039-01-01"},{"$f":"+Oper!AL9","v":"2040-01-01"},{"$f":"+Oper!AM9","v":"2041-01-01"},{"$f":"+Oper!AN9","v":"2042-01-01"},{"$f":"+Oper!AO9","v":"2043-01-01"},{"$f":"+Oper!AP9","v":"2044-01-01"},{"$f":"+Oper!AQ9","v":"2045-01-01"},{"$f":"+Oper!AR9","v":"2046-01-01"},{"$f":"+Oper!AS9","v":"2047-01-01"},{"$f":"+Oper!AT9","v":"2048-01-01"},{"$f":"+Oper!AU9","v":"2049-01-01"},{"$f":"+Oper!AV9","v":"2050-01-01"},{"$f":"+Oper!AW9","v":"2051-01-01"},{"$f":"+Oper!AX9","v":"2052-01-01"},{"$f":"+Oper!AY9","v":"2053-01-01"},{"$f":"+Oper!AZ9","v":"2054-01-01"},{"$f":"+Oper!BA9","v":"2055-01-01"},{"$f":"+Oper!BB9","v":"2056-01-01"},{"$f":"+Oper!BC9","v":"2057-01-01"},{"$f":"+Oper!BD9","v":"2058-01-01"},{"$f":"+Oper!BE9","v":"2059-01-01"},{"$f":"+Oper!BF9","v":"2060-01-01"},{"$f":"+Oper!BG9","v":"2061-01-01"},{"$f":"+Oper!BH9","v":"2062-01-01"},{"$f":"+Oper!BI9","v":"2063-01-01"},{"$f":"+Oper!BJ9","v":"2064-01-01"},{"$f":"+Oper!BK9","v":"2065-01-01"},{"$f":"+Oper!BL9","v":"2066-01-01"},{"$f":"+Oper!BM9","v":"2067-01-01"},{"$f":"+Oper!BN9","v":"2068-01-01"},{"$f":"+Oper!BO9","v":"2069-01-01"},{"$f":"+Oper!BP9","v":"2070-01-01"},{"$f":"+Oper!BQ9","v":"2071-01-01"},{"$f":"+Oper!BR9","v":"2072-01-01"},{"$f":"+Oper!BS9","v":"2073-01-01"},{"$f":"+Oper!BT9","v":"2074-01-01"},{"$f":"+Oper!BU9","v":"2075-01-01"},{"$f":"+Oper!BV9","v":"2076-01-01"},{"$f":"+Oper!BW9","v":"2077-01-01"},{"$f":"+Oper!BX9","v":"2078-01-01"},{"$f":"+Oper!BY9","v":"2079-01-01"},{"$f":"+Oper!BZ9","v":"2080-01-01"},{"$f":"+Oper!CA9","v":"2081-01-01"},{"$f":"+Oper!CB9","v":"2082-01-01"},{"$f":"+Oper!CC9","v":"2083-01-01"},{"$f":"+Oper!CD9","v":"2084-01-01"},{"$f":"+Oper!CE9","v":"2085-01-01"},{"$f":"+Oper!CF9","v":"2086-01-01"},{"$f":"+Oper!CG9","v":"2087-01-01"},{"$f":"+Oper!CH9","v":"2088-01-01"},{"$f":"+Oper!CI9","v":"2089-01-01"},{"$f":"+Oper!CJ9","v":"2090-01-01"},{"$f":"+Oper!CK9","v":"2091-01-01"},{"$f":"+Oper!CL9","v":"2092-01-01"},{"$f":"+Oper!CM9","v":"2093-01-01"},{"$f":"+Oper!CN9","v":"2094-01-01"},{"$f":"+Oper!CO9","v":"2095-01-01"},{"$f":"+Oper!CP9","v":"2096-01-01"},{"$f":"+Oper!CQ9","v":"2097-01-01"},{"$f":"+Oper!CR9","v":"2098-01-01"}]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O10","v":"2017-12-31"},{"$f":"+Oper!P10","v":"2018-12-31"},{"$f":"+Oper!Q10","v":"2019-12-31"},{"$f":"+Oper!R10","v":"2020-12-31"},{"$f":"+Oper!S10","v":"2021-12-31"},{"$f":"+Oper!T10","v":"2022-12-31"},{"$f":"+Oper!U10","v":"2023-12-31"},{"$f":"+Oper!V10","v":"2024-12-31"},{"$f":"+Oper!W10","v":"2025-12-31"},{"$f":"+Oper!X10","v":"2026-12-31"},{"$f":"+Oper!Y10","v":"2027-12-31"},{"$f":"+Oper!Z10","v":"2028-12-31"},{"$f":"+Oper!AA10","v":"2029-12-31"},{"$f":"+Oper!AB10","v":"2030-12-31"},{"$f":"+Oper!AC10","v":"2031-12-31"},{"$f":"+Oper!AD10","v":"2032-12-31"},{"$f":"+Oper!AE10","v":"2033-12-31"},{"$f":"+Oper!AF10","v":"2034-12-31"},{"$f":"+Oper!AG10","v":"2035-12-31"},{"$f":"+Oper!AH10","v":"2036-12-31"},{"$f":"+Oper!AI10","v":"2037-12-31"},{"$f":"+Oper!AJ10","v":"2038-12-31"},{"$f":"+Oper!AK10","v":"2039-12-31"},{"$f":"+Oper!AL10","v":"2040-12-31"},{"$f":"+Oper!AM10","v":"2041-12-31"},{"$f":"+Oper!AN10","v":"2042-12-31"},{"$f":"+Oper!AO10","v":"2043-12-31"},{"$f":"+Oper!AP10","v":"2044-12-31"},{"$f":"+Oper!AQ10","v":"2045-12-31"},{"$f":"+Oper!AR10","v":"2046-12-31"},{"$f":"+Oper!AS10","v":"2047-12-31"},{"$f":"+Oper!AT10","v":"2048-12-31"},{"$f":"+Oper!AU10","v":"2049-12-31"},{"$f":"+Oper!AV10","v":"2050-12-31"},{"$f":"+Oper!AW10","v":"2051-12-31"},{"$f":"+Oper!AX10","v":"2052-12-31"},{"$f":"+Oper!AY10","v":"2053-12-31"},{"$f":"+Oper!AZ10","v":"2054-12-31"},{"$f":"+Oper!BA10","v":"2055-12-31"},{"$f":"+Oper!BB10","v":"2056-12-31"},{"$f":"+Oper!BC10","v":"2057-12-31"},{"$f":"+Oper!BD10","v":"2058-12-31"},{"$f":"+Oper!BE10","v":"2059-12-31"},{"$f":"+Oper!BF10","v":"2060-12-31"},{"$f":"+Oper!BG10","v":"2061-12-31"},{"$f":"+Oper!BH10","v":"2062-12-31"},{"$f":"+Oper!BI10","v":"2063-12-31"},{"$f":"+Oper!BJ10","v":"2064-12-31"},{"$f":"+Oper!BK10","v":"2065-12-31"},{"$f":"+Oper!BL10","v":"2066-12-31"},{"$f":"+Oper!BM10","v":"2067-12-31"},{"$f":"+Oper!BN10","v":"2068-12-31"},{"$f":"+Oper!BO10","v":"2069-12-31"},{"$f":"+Oper!BP10","v":"2070-12-31"},{"$f":"+Oper!BQ10","v":"2071-12-31"},{"$f":"+Oper!BR10","v":"2072-12-31"},{"$f":"+Oper!BS10","v":"2073-12-31"},{"$f":"+Oper!BT10","v":"2074-12-31"},{"$f":"+Oper!BU10","v":"2075-12-31"},{"$f":"+Oper!BV10","v":"2076-12-31"},{"$f":"+Oper!BW10","v":"2077-12-31"},{"$f":"+Oper!BX10","v":"2078-12-31"},{"$f":"+Oper!BY10","v":"2079-12-31"},{"$f":"+Oper!BZ10","v":"2080-12-31"},{"$f":"+Oper!CA10","v":"2081-12-31"},{"$f":"+Oper!CB10","v":"2082-12-31"},{"$f":"+Oper!CC10","v":"2083-12-31"},{"$f":"+Oper!CD10","v":"2084-12-31"},{"$f":"+Oper!CE10","v":"2085-12-31"},{"$f":"+Oper!CF10","v":"2086-12-31"},{"$f":"+Oper!CG10","v":"2087-12-31"},{"$f":"+Oper!CH10","v":"2088-12-31"},{"$f":"+Oper!CI10","v":"2089-12-31"},{"$f":"+Oper!CJ10","v":"2090-12-31"},{"$f":"+Oper!CK10","v":"2091-12-31"},{"$f":"+Oper!CL10","v":"2092-12-31"},{"$f":"+Oper!CM10","v":"2093-12-31"},{"$f":"+Oper!CN10","v":"2094-12-31"},{"$f":"+Oper!CO10","v":"2095-12-31"},{"$f":"+Oper!CP10","v":"2096-12-31"},{"$f":"+Oper!CQ10","v":"2097-12-31"},{"$f":"+Oper!CR10","v":"2098-12-31"}]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+AU10-AU9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+CA10-CA9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Income Statement"]
[]
[null,"Toll Revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O17:GK17)","v":{"v":711376.3699128132,"d":"711,376"}},null,{"$f":"+Inputs!L204","v":{"v":1252.1,"d":"1,252.1"}},{"$f":"+Oper!P34","v":{"v":1340.9230168633158,"d":"1,340.9"}},{"$f":"+Oper!Q34","v":{"v":1416.5368251306413,"d":"1,416.5"}},{"$f":"+Oper!R34","v":{"v":1484.707289897732,"d":"1,484.7"}},{"$f":"+Oper!S34","v":{"v":1555.4796149334645,"d":"1,555.5"}},{"$f":"+Oper!T34","v":{"v":1647.9772514009503,"d":"1,648.0"}},{"$f":"+Oper!U34","v":{"v":1746.7675580558773,"d":"1,746.8"}},{"$f":"+Oper!V34","v":{"v":1851.6229405190697,"d":"1,851.6"}},{"$f":"+Oper!W34","v":{"v":1962.5473457696567,"d":"1,962.5"}},{"$f":"+Oper!X34","v":{"v":2080.229849151935,"d":"2,080.2"}},{"$f":"+Oper!Y34","v":{"v":2194.4079470778966,"d":"2,194.4"}},{"$f":"+Oper!Z34","v":{"v":2314.5410038877417,"d":"2,314.5"}},{"$f":"+Oper!AA34","v":{"v":2440.949687064478,"d":"2,440.9"}},{"$f":"+Oper!AB34","v":{"v":2574.4010695797992,"d":"2,574.4"}},{"$f":"+Oper!AC34","v":{"v":2715.1544205910386,"d":"2,715.2"}},{"$f":"+Oper!AD34","v":{"v":2829.3021805276762,"d":"2,829.3"}},{"$f":"+Oper!AE34","v":{"v":2946.456167581516,"d":"2,946.5"}},{"$f":"+Oper!AF34","v":{"v":3068.5656062925336,"d":"3,068.6"}},{"$f":"+Oper!AG34","v":{"v":3195.74005919216,"d":"3,195.7"}},{"$f":"+Oper!AH34","v":{"v":3328.381525679879,"d":"3,328.4"}},{"$f":"+Oper!AI34","v":{"v":3461.915682191084,"d":"3,461.9"}},{"$f":"+Oper!AJ34","v":{"v":3600.8228816977576,"d":"3,600.8"}},{"$f":"+Oper!AK34","v":{"v":3745.304314377673,"d":"3,745.3"}},{"$f":"+Oper!AL34","v":{"v":3895.81264476722,"d":"3,895.8"}},{"$f":"+Oper!AM34","v":{"v":4051.901411543175,"d":"4,051.9"}},{"$f":"+Oper!AN34","v":{"v":4194.732015513861,"d":"4,194.7"}},{"$f":"+Oper!AO34","v":{"v":4341.76890756446,"d":"4,341.8"}},{"$f":"+Oper!AP34","v":{"v":4494.189384938636,"d":"4,494.2"}},{"$f":"+Oper!AQ34","v":{"v":4651.422123650792,"d":"4,651.4"}},{"$f":"+Oper!AR34","v":{"v":4814.4165525947865,"d":"4,814.4"}},{"$f":"+Oper!AS34","v":{"v":4990.201821722916,"d":"4,990.2"}},{"$f":"+Oper!AT34","v":{"v":5173.01280950271,"d":"5,173.0"}},{"$f":"+Oper!AU34","v":{"v":5361.914705650053,"d":"5,361.9"}},{"$f":"+Oper!AV34","v":{"v":5558.016416386041,"d":"5,558.0"}},{"$f":"+Oper!AW34","v":{"v":5761.3030445060995,"d":"5,761.3"}},{"$f":"+Oper!AX34","v":{"v":5937.156267411484,"d":"5,937.2"}},{"$f":"+Oper!AY34","v":{"v":6116.177332118067,"d":"6,116.2"}},{"$f":"+Oper!AZ34","v":{"v":6300.873895350835,"d":"6,300.9"}},{"$f":"+Oper!BA34","v":{"v":6491.159775300497,"d":"6,491.2"}},{"$f":"+Oper!BB34","v":{"v":6687.5869383724885,"d":"6,687.6"}},{"$f":"+Oper!BC34","v":{"v":6889.16281789735,"d":"6,889.2"}},{"$f":"+Oper!BD34","v":{"v":7097.198926426173,"d":"7,097.2"}},{"$f":"+Oper!BE34","v":{"v":7311.533625340201,"d":"7,311.5"}},{"$f":"+Oper!BF34","v":{"v":7532.785885460091,"d":"7,532.8"}},{"$f":"+Oper!BG34","v":{"v":7759.837578771271,"d":"7,759.8"}},{"$f":"+Oper!BH34","v":{"v":7994.165966023003,"d":"7,994.2"}},{"$f":"+Oper!BI34","v":{"v":8235.588979969158,"d":"8,235.6"}},{"$f":"+Oper!BJ34","v":{"v":8484.803818962899,"d":"8,484.8"}},{"$f":"+Oper!BK34","v":{"v":8740.551042341067,"d":"8,740.6"}},{"$f":"+Oper!BL34","v":{"v":9004.494611861957,"d":"9,004.5"}},{"$f":"+Oper!BM34","v":{"v":9276.429450029837,"d":"9,276.4"}},{"$f":"+Oper!BN34","v":{"v":9557.140869389019,"d":"9,557.1"}},{"$f":"+Oper!BO34","v":{"v":9845.21025707688,"d":"9,845.2"}},{"$f":"+Oper!BP34","v":{"v":10142.511871740357,"d":"10,142.5"}},{"$f":"+Oper!BQ34","v":{"v":10448.814717524077,"d":"10,448.8"}},{"$f":"+Oper!BR34","v":{"v":10765.003357321026,"d":"10,765.0"}},{"$f":"+Oper!BS34","v":{"v":11089.47988936983,"d":"11,089.5"}},{"$f":"+Oper!BT34","v":{"v":11424.355447209538,"d":"11,424.4"}},{"$f":"+Oper!BU34","v":{"v":11769.3698409787,"d":"11,769.4"}},{"$f":"+Oper!BV34","v":{"v":12125.519427500234,"d":"12,125.5"}},{"$f":"+Oper!BW34","v":{"v":12491.004357000971,"d":"12,491.0"}},{"$f":"+Oper!BX34","v":{"v":12868.202574929892,"d":"12,868.2"}},{"$f":"+Oper!BY34","v":{"v":13256.821007786217,"d":"13,256.8"}},{"$f":"+Oper!BZ34","v":{"v":13657.981935202564,"d":"13,658.0"}},{"$f":"+Oper!CA34","v":{"v":14069.658036548679,"d":"14,069.7"}},{"$f":"+Oper!CB34","v":{"v":14494.52778973878,"d":"14,494.5"}},{"$f":"+Oper!CC34","v":{"v":14932.261081691671,"d":"14,932.3"}},{"$f":"+Oper!CD34","v":{"v":15384.122029383145,"d":"15,384.1"}},{"$f":"+Oper!CE34","v":{"v":15847.827092820493,"d":"15,847.8"}},{"$f":"+Oper!CF34","v":{"v":16326.393264651759,"d":"16,326.4"}},{"$f":"+Oper!CG34","v":{"v":16819.4487110329,"d":"16,819.4"}},{"$f":"+Oper!CH34","v":{"v":17328.417312146754,"d":"17,328.4"}},{"$f":"+Oper!CI34","v":{"v":17850.726926803396,"d":"17,850.7"}},{"$f":"+Oper!CJ34","v":{"v":18389.775844975637,"d":"18,389.8"}},{"$f":"+Oper!CK34","v":{"v":18945.145239251167,"d":"18,945.1"}},{"$f":"+Oper!CL34","v":{"v":19518.438944412577,"d":"19,518.4"}},{"$f":"+Oper!CM34","v":{"v":20106.75974371657,"d":"20,106.8"}},{"$f":"+Oper!CN34","v":{"v":20713.93541405441,"d":"20,713.9"}},{"$f":"+Oper!CO34","v":{"v":21339.49419524579,"d":"21,339.5"}},{"$f":"+Oper!CP34","v":{"v":21985.242619919598,"d":"21,985.2"}},{"$f":"+Oper!CQ34","v":{"v":22647.917311675417,"d":"22,647.9"}},{"$f":"+Oper!CR34","v":{"v":23331.829814273933,"d":"23,331.8"}}]
[null,"Contract Revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O18:GK18)","v":{"v":3376.003783785829,"d":"3,376"}},null,{"$f":"+Inputs!L205","v":{"v":15.600000000000003,"d":"15.6"}},{"$f":"+Oper!P38","v":{"v":17.285772583271385,"d":"17.3"}},{"$f":"+Oper!Q38","v":{"v":17.02005360906234,"d":"17.0"}},{"$f":"+Oper!R38","v":{"v":16.75841929886901,"d":"16.8"}},{"$f":"+Oper!S38","v":{"v":16.500806862745097,"d":"16.5"}},{"$f":"+Oper!T38","v":{"v":17.122441434551764,"d":"17.1"}},{"$f":"+Oper!U38","v":{"v":17.767494833333355,"d":"17.8"}},{"$f":"+Oper!V38","v":{"v":18.43684931609705,"d":"18.4"}},{"$f":"+Oper!W38","v":{"v":19.131420377100874,"d":"19.1"}},{"$f":"+Oper!X38","v":{"v":19.852158,"d":"19.9"}},{"$f":"+Oper!Y38","v":{"v":20.24920116,"d":"20.2"}},{"$f":"+Oper!Z38","v":{"v":20.6541851832,"d":"20.7"}},{"$f":"+Oper!AA38","v":{"v":21.067268886864,"d":"21.1"}},{"$f":"+Oper!AB38","v":{"v":21.488614264601278,"d":"21.5"}},{"$f":"+Oper!AC38","v":{"v":21.918386549893306,"d":"21.9"}},{"$f":"+Oper!AD38","v":{"v":22.35675428089117,"d":"22.4"}},{"$f":"+Oper!AE38","v":{"v":22.803889366508994,"d":"22.8"}},{"$f":"+Oper!AF38","v":{"v":23.259967153839174,"d":"23.3"}},{"$f":"+Oper!AG38","v":{"v":23.72516649691596,"d":"23.7"}},{"$f":"+Oper!AH38","v":{"v":24.199669826854283,"d":"24.2"}},{"$f":"+Oper!AI38","v":{"v":24.68366322339137,"d":"24.7"}},{"$f":"+Oper!AJ38","v":{"v":25.177336487859197,"d":"25.2"}},{"$f":"+Oper!AK38","v":{"v":25.680883217616383,"d":"25.7"}},{"$f":"+Oper!AL38","v":{"v":26.19450088196871,"d":"26.2"}},{"$f":"+Oper!AM38","v":{"v":26.718390899608085,"d":"26.7"}},{"$f":"+Oper!AN38","v":{"v":27.252758717600248,"d":"27.3"}},{"$f":"+Oper!AO38","v":{"v":27.797813891952256,"d":"27.8"}},{"$f":"+Oper!AP38","v":{"v":28.3537701697913,"d":"28.4"}},{"$f":"+Oper!AQ38","v":{"v":28.920845573187126,"d":"28.9"}},{"$f":"+Oper!AR38","v":{"v":29.499262484650867,"d":"29.5"}},{"$f":"+Oper!AS38","v":{"v":30.089247734343886,"d":"30.1"}},{"$f":"+Oper!AT38","v":{"v":30.691032689030763,"d":"30.7"}},{"$f":"+Oper!AU38","v":{"v":31.30485334281138,"d":"31.3"}},{"$f":"+Oper!AV38","v":{"v":31.93095040966761,"d":"31.9"}},{"$f":"+Oper!AW38","v":{"v":32.56956941786096,"d":"32.6"}},{"$f":"+Oper!AX38","v":{"v":33.22096080621818,"d":"33.2"}},{"$f":"+Oper!AY38","v":{"v":33.885380022342545,"d":"33.9"}},{"$f":"+Oper!AZ38","v":{"v":34.563087622789396,"d":"34.6"}},{"$f":"+Oper!BA38","v":{"v":35.25434937524519,"d":"35.3"}},{"$f":"+Oper!BB38","v":{"v":35.9594363627501,"d":"36.0"}},{"$f":"+Oper!BC38","v":{"v":36.67862509000509,"d":"36.7"}},{"$f":"+Oper!BD38","v":{"v":37.412197591805196,"d":"37.4"}},{"$f":"+Oper!BE38","v":{"v":38.1604415436413,"d":"38.2"}},{"$f":"+Oper!BF38","v":{"v":38.923650374514125,"d":"38.9"}},{"$f":"+Oper!BG38","v":{"v":39.702123382004416,"d":"39.7"}},{"$f":"+Oper!BH38","v":{"v":40.496165849644505,"d":"40.5"}},{"$f":"+Oper!BI38","v":{"v":41.30608916663739,"d":"41.3"}},{"$f":"+Oper!BJ38","v":{"v":42.13221094997014,"d":"42.1"}},{"$f":"+Oper!BK38","v":{"v":42.97485516896954,"d":"43.0"}},{"$f":"+Oper!BL38","v":{"v":43.83435227234894,"d":"43.8"}},{"$f":"+Oper!BM38","v":{"v":44.711039317795915,"d":"44.7"}},{"$f":"+Oper!BN38","v":{"v":45.60526010415184,"d":"45.6"}},{"$f":"+Oper!BO38","v":{"v":46.51736530623487,"d":"46.5"}},{"$f":"+Oper!BP38","v":{"v":47.447712612359574,"d":"47.4"}},{"$f":"+Oper!BQ38","v":{"v":48.396666864606765,"d":"48.4"}},{"$f":"+Oper!BR38","v":{"v":49.364600201898895,"d":"49.4"}},{"$f":"+Oper!BS38","v":{"v":50.35189220593688,"d":"50.4"}},{"$f":"+Oper!BT38","v":{"v":51.35893005005561,"d":"51.4"}},{"$f":"+Oper!BU38","v":{"v":52.38610865105673,"d":"52.4"}},{"$f":"+Oper!BV38","v":{"v":53.43383082407786,"d":"53.4"}},{"$f":"+Oper!BW38","v":{"v":54.50250744055942,"d":"54.5"}},{"$f":"+Oper!BX38","v":{"v":55.59255758937061,"d":"55.6"}},{"$f":"+Oper!BY38","v":{"v":56.70440874115802,"d":"56.7"}},{"$f":"+Oper!BZ38","v":{"v":57.83849691598118,"d":"57.8"}},{"$f":"+Oper!CA38","v":{"v":58.9952668543008,"d":"59.0"}},{"$f":"+Oper!CB38","v":{"v":60.17517219138682,"d":"60.2"}},{"$f":"+Oper!CC38","v":{"v":61.378675635214556,"d":"61.4"}},{"$f":"+Oper!CD38","v":{"v":62.60624914791885,"d":"62.6"}},{"$f":"+Oper!CE38","v":{"v":63.85837413087723,"d":"63.9"}},{"$f":"+Oper!CF38","v":{"v":65.13554161349478,"d":"65.1"}},{"$f":"+Oper!CG38","v":{"v":66.43825244576468,"d":"66.4"}},{"$f":"+Oper!CH38","v":{"v":67.76701749467998,"d":"67.8"}},{"$f":"+Oper!CI38","v":{"v":69.12235784457359,"d":"69.1"}},{"$f":"+Oper!CJ38","v":{"v":70.50480500146506,"d":"70.5"}},{"$f":"+Oper!CK38","v":{"v":71.91490110149437,"d":"71.9"}},{"$f":"+Oper!CL38","v":{"v":73.35319912352425,"d":"73.4"}},{"$f":"+Oper!CM38","v":{"v":74.82026310599474,"d":"74.8"}},{"$f":"+Oper!CN38","v":{"v":76.31666836811463,"d":"76.3"}},{"$f":"+Oper!CO38","v":{"v":77.84300173547692,"d":"77.8"}},{"$f":"+Oper!CP38","v":{"v":79.39986177018646,"d":"79.4"}},{"$f":"+Oper!CQ38","v":{"v":80.9878590055902,"d":"81.0"}},{"$f":"+Oper!CR38","v":{"v":82.607616185702,"d":"82.6"}}]
[null,"Total Revenues",{"$nulls":8},"MCAD",null,{"$f":"SUM(O19:GK19)","v":{"v":714752.3736965989,"d":"714,752"}},null,{"$f":"SUM(O17:O18)","v":{"v":1267.6999999999998,"d":"1,267.7"}},{"v":1358.2087894465872,"d":"1,358.2"},{"v":1433.5568787397037,"d":"1,433.6"},{"$f":"SUM(R17:R18)","v":{"v":1501.465709196601,"d":"1,501.5"}},{"v":1571.9804217962096,"d":"1,572.0"},{"v":1665.099692835502,"d":"1,665.1"},{"v":1764.5350528892106,"d":"1,764.5"},{"v":1870.0597898351668,"d":"1,870.1"},{"v":1981.6787661467574,"d":"1,981.7"},{"v":2100.082007151935,"d":"2,100.1"},{"v":2214.6571482378968,"d":"2,214.7"},{"v":2335.1951890709415,"d":"2,335.2"},{"v":2462.016955951342,"d":"2,462.0"},{"v":2595.8896838444007,"d":"2,595.9"},{"v":2737.072807140932,"d":"2,737.1"},{"v":2851.658934808567,"d":"2,851.7"},{"v":2969.260056948025,"d":"2,969.3"},{"v":3091.825573446373,"d":"3,091.8"},{"v":3219.465225689076,"d":"3,219.5"},{"v":3352.5811955067334,"d":"3,352.6"},{"v":3486.5993454144755,"d":"3,486.6"},{"v":3626.0002181856166,"d":"3,626.0"},{"v":3770.9851975952897,"d":"3,771.0"},{"v":3922.0071456491887,"d":"3,922.0"},{"v":4078.619802442783,"d":"4,078.6"},{"v":4221.984774231461,"d":"4,222.0"},{"v":4369.566721456413,"d":"4,369.6"},{"v":4522.5431551084275,"d":"4,522.5"},{"v":4680.342969223979,"d":"4,680.3"},{"v":4843.915815079437,"d":"4,843.9"},{"v":5020.29106945726,"d":"5,020.3"},{"v":5203.703842191741,"d":"5,203.7"},{"v":5393.219558992864,"d":"5,393.2"},{"v":5589.947366795708,"d":"5,589.9"},{"v":5793.872613923961,"d":"5,793.9"},{"v":5970.377228217702,"d":"5,970.4"},{"v":6150.0627121404095,"d":"6,150.1"},{"v":6335.436982973624,"d":"6,335.4"},{"v":6526.414124675743,"d":"6,526.4"},{"v":6723.546374735239,"d":"6,723.5"},{"v":6925.841442987355,"d":"6,925.8"},{"v":7134.611124017978,"d":"7,134.6"},{"v":7349.694066883842,"d":"7,349.7"},{"v":7571.709535834605,"d":"7,571.7"},{"v":7799.539702153275,"d":"7,799.5"},{"v":8034.6621318726475,"d":"8,034.7"},{"v":8276.895069135795,"d":"8,276.9"},{"v":8526.93602991287,"d":"8,526.9"},{"v":8783.525897510037,"d":"8,783.5"},{"v":9048.328964134305,"d":"9,048.3"},{"v":9321.140489347632,"d":"9,321.1"},{"v":9602.74612949317,"d":"9,602.7"},{"v":9891.727622383116,"d":"9,891.7"},{"v":10189.959584352717,"d":"10,190.0"},{"v":10497.211384388684,"d":"10,497.2"},{"v":10814.367957522925,"d":"10,814.4"},{"v":11139.831781575767,"d":"11,139.8"},{"v":11475.714377259594,"d":"11,475.7"},{"v":11821.755949629756,"d":"11,821.8"},{"v":12178.953258324313,"d":"12,179.0"},{"v":12545.506864441531,"d":"12,545.5"},{"v":12923.795132519263,"d":"12,923.8"},{"v":13313.525416527375,"d":"13,313.5"},{"v":13715.820432118546,"d":"13,715.8"},{"v":14128.65330340298,"d":"14,128.7"},{"v":14554.702961930167,"d":"14,554.7"},{"v":14993.639757326886,"d":"14,993.6"},{"$f":"SUM(CD17:CD18)","v":{"v":15446.728278531064,"d":"15,446.7"}},{"v":15911.68546695137,"d":"15,911.7"},{"v":16391.528806265254,"d":"16,391.5"},{"v":16885.886963478664,"d":"16,885.9"},{"v":17396.184329641434,"d":"17,396.2"},{"v":17919.84928464797,"d":"17,919.8"},{"v":18460.280649977103,"d":"18,460.3"},{"v":19017.060140352663,"d":"19,017.1"},{"v":19591.792143536102,"d":"19,591.8"},{"v":20181.580006822565,"d":"20,181.6"},{"v":20790.252082422525,"d":"20,790.3"},{"v":21417.337196981265,"d":"21,417.3"},{"v":22064.642481689785,"d":"22,064.6"},{"v":22728.905170681006,"d":"22,728.9"},{"v":23414.437430459635,"d":"23,414.4"}]
[]
[null,"Operating Expenses",{"$nulls":8},"MCAD",null,{"$f":"SUM(O21:GK21)","v":{"v":-28344.322757929196,"d":"(28,344)"}},null,{"$f":"+Inputs!L208","v":{"v":-139,"d":"-139.0"}},{"$f":"+Oper!P47","v":{"v":-145.60419049559124,"d":"-145.6"}},{"$f":"+Oper!Q47","v":{"v":-146.10956759444863,"d":"-146.1"}},{"$f":"+Oper!R47","v":{"v":-146.61669880499184,"d":"-146.6"}},{"$f":"+Oper!S47","v":{"v":-147.1255902155612,"d":"-147.1"}},{"$f":"+Oper!T47","v":{"v":-150.29855566898848,"d":"-150.3"}},{"$f":"+Oper!U47","v":{"v":-153.53995048099227,"d":"-153.5"}},{"$f":"+Oper!V47","v":{"v":-156.85125042468894,"d":"-156.9"}},{"$f":"+Oper!W47","v":{"v":-160.23396310026922,"d":"-160.2"}},{"$f":"+Oper!X47","v":{"v":-163.6896286213929,"d":"-163.7"}},{"$f":"+Oper!Y47","v":{"v":-167.08117397832487,"d":"-167.1"}},{"$f":"+Oper!Z47","v":{"v":-170.54299000545757,"d":"-170.5"}},{"$f":"+Oper!AA47","v":{"v":-174.07653266653924,"d":"-174.1"}},{"$f":"+Oper!AB47","v":{"v":-177.68328809196427,"d":"-177.7"}},{"$f":"+Oper!AC47","v":{"v":-181.36477320380695,"d":"-181.4"}},{"$f":"+Oper!AD47","v":{"v":-185.09743965855316,"d":"-185.1"}},{"$f":"+Oper!AE47","v":{"v":-188.90692808162464,"d":"-188.9"}},{"$f":"+Oper!AF47","v":{"v":-192.79481954512872,"d":"-192.8"}},{"$f":"+Oper!AG47","v":{"v":-196.76272766120076,"d":"-196.8"}},{"$f":"+Oper!AH47","v":{"v":-200.81229925171033,"d":"-200.8"}},{"$f":"+Oper!AI47","v":{"v":-205.0383379792341,"d":"-205.0"}},{"$f":"+Oper!AJ47","v":{"v":-209.35331251095448,"d":"-209.4"}},{"$f":"+Oper!AK47","v":{"v":-213.75909447602072,"d":"-213.8"}},{"$f":"+Oper!AL47","v":{"v":-218.25759489149453,"d":"-218.3"}},{"$f":"+Oper!AM47","v":{"v":-222.85076499125773,"d":"-222.9"}},{"$f":"+Oper!AN47","v":{"v":-227.61292950117,"d":"-227.6"}},{"$f":"+Oper!AO47","v":{"v":-232.47685812582674,"d":"-232.5"}},{"$f":"+Oper!AP47","v":{"v":-237.44472549296884,"d":"-237.4"}},{"$f":"+Oper!AQ47","v":{"v":-242.51875270060634,"d":"-242.5"}},{"$f":"+Oper!AR47","v":{"v":-247.70120831005565,"d":"-247.7"}},{"$f":"+Oper!AS47","v":{"v":-252.65523247625674,"d":"-252.7"}},{"$f":"+Oper!AT47","v":{"v":-257.7083371257819,"d":"-257.7"}},{"$f":"+Oper!AU47","v":{"v":-262.86250386829755,"d":"-262.9"}},{"$f":"+Oper!AV47","v":{"v":-268.1197539456635,"d":"-268.1"}},{"$f":"+Oper!AW47","v":{"v":-273.48214902457676,"d":"-273.5"}},{"$f":"+Oper!AX47","v":{"v":-278.9517920050683,"d":"-279.0"}},{"$f":"+Oper!AY47","v":{"v":-284.5308278451697,"d":"-284.5"}},{"$f":"+Oper!AZ47","v":{"v":-290.2214444020731,"d":"-290.2"}},{"$f":"+Oper!BA47","v":{"v":-296.0258732901146,"d":"-296.0"}},{"$f":"+Oper!BB47","v":{"v":-301.94639075591687,"d":"-301.9"}},{"$f":"+Oper!BC47","v":{"v":-307.9853185710352,"d":"-308.0"}},{"$f":"+Oper!BD47","v":{"v":-314.1450249424559,"d":"-314.1"}},{"$f":"+Oper!BE47","v":{"v":-320.42792544130504,"d":"-320.4"}},{"$f":"+Oper!BF47","v":{"v":-326.83648395013114,"d":"-326.8"}},{"$f":"+Oper!BG47","v":{"v":-333.37321362913383,"d":"-333.4"}},{"$f":"+Oper!BH47","v":{"v":-340.0406779017165,"d":"-340.0"}},{"$f":"+Oper!BI47","v":{"v":-346.84149145975084,"d":"-346.8"}},{"$f":"+Oper!BJ47","v":{"v":-353.7783212889458,"d":"-353.8"}},{"$f":"+Oper!BK47","v":{"v":-360.85388771472475,"d":"-360.9"}},{"$f":"+Oper!BL47","v":{"v":-368.07096546901926,"d":"-368.1"}},{"$f":"+Oper!BM47","v":{"v":-375.4323847783997,"d":"-375.4"}},{"$f":"+Oper!BN47","v":{"v":-382.9410324739677,"d":"-382.9"}},{"$f":"+Oper!BO47","v":{"v":-390.599853123447,"d":"-390.6"}},{"$f":"+Oper!BP47","v":{"v":-398.41185018591597,"d":"-398.4"}},{"$f":"+Oper!BQ47","v":{"v":-406.3800871896343,"d":"-406.4"}},{"$f":"+Oper!BR47","v":{"v":-414.50768893342695,"d":"-414.5"}},{"$f":"+Oper!BS47","v":{"v":-422.79784271209553,"d":"-422.8"}},{"$f":"+Oper!BT47","v":{"v":-431.2537995663374,"d":"-431.3"}},{"$f":"+Oper!BU47","v":{"v":-439.8788755576642,"d":"-439.9"}},{"$f":"+Oper!BV47","v":{"v":-448.67645306881747,"d":"-448.7"}},{"$f":"+Oper!BW47","v":{"v":-457.6499821301938,"d":"-457.6"}},{"$f":"+Oper!BX47","v":{"v":-466.8029817727977,"d":"-466.8"}},{"$f":"+Oper!BY47","v":{"v":-476.13904140825366,"d":"-476.1"}},{"$f":"+Oper!BZ47","v":{"v":-485.66182223641874,"d":"-485.7"}},{"$f":"+Oper!CA47","v":{"v":-495.3750586811471,"d":"-495.4"}},{"$f":"+Oper!CB47","v":{"v":-505.28255985477006,"d":"-505.3"}},{"$f":"+Oper!CC47","v":{"v":-515.3882110518655,"d":"-515.4"}},{"$f":"+Oper!CD47","v":{"v":-525.6959752729027,"d":"-525.7"}},{"$f":"+Oper!CE47","v":{"v":-536.2098947783609,"d":"-536.2"}},{"$f":"+Oper!CF47","v":{"v":-546.9340926739281,"d":"-546.9"}},{"$f":"+Oper!CG47","v":{"v":-557.8727745274067,"d":"-557.9"}},{"$f":"+Oper!CH47","v":{"v":-569.0302300179549,"d":"-569.0"}},{"$f":"+Oper!CI47","v":{"v":-580.410834618314,"d":"-580.4"}},{"$f":"+Oper!CJ47","v":{"v":-592.0190513106803,"d":"-592.0"}},{"$f":"+Oper!CK47","v":{"v":-603.859432336894,"d":"-603.9"}},{"$f":"+Oper!CL47","v":{"v":-615.9366209836318,"d":"-615.9"}},{"$f":"+Oper!CM47","v":{"v":-628.2553534033045,"d":"-628.3"}},{"$f":"+Oper!CN47","v":{"v":-640.8204604713707,"d":"-640.8"}},{"$f":"+Oper!CO47","v":{"v":-653.636869680798,"d":"-653.6"}},{"$f":"+Oper!CP47","v":{"v":-666.709607074414,"d":"-666.7"}},{"$f":"+Oper!CQ47","v":{"v":-680.0437992159023,"d":"-680.0"}},{"$f":"+Oper!CR47","v":{"v":-693.6446752002204,"d":"-693.6"}}]
[null,"PDA",{"$nulls":8},"MCAD",null,{"$f":"SUM(O22:GK22)","v":{"v":-21315.000406878495,"d":"(21,315)"}},null,{"$f":"+Inputs!L209","v":-24.9},{"$f":"-Oper!P49","v":-26.6},{"$f":"-Oper!Q49","v":{"v":-42.49610475391924,"d":"-42.5"}},{"$f":"-Oper!R49","v":{"v":-44.541218696931956,"d":"-44.5"}},{"$f":"-Oper!S49","v":{"v":-46.66438844800393,"d":"-46.7"}},{"$f":"-Oper!T49","v":{"v":-49.439317542028505,"d":"-49.4"}},{"$f":"-Oper!U49","v":{"v":-52.40302674167632,"d":"-52.4"}},{"$f":"-Oper!V49","v":{"v":-55.54868821557209,"d":"-55.5"}},{"$f":"-Oper!W49","v":{"v":-58.8764203730897,"d":"-58.9"}},{"$f":"-Oper!X49","v":{"v":-62.40689547455805,"d":"-62.4"}},{"$f":"-Oper!Y49","v":{"v":-65.83223841233689,"d":"-65.8"}},{"$f":"-Oper!Z49","v":{"v":-69.43623011663225,"d":"-69.4"}},{"$f":"-Oper!AA49","v":{"v":-73.22849061193433,"d":"-73.2"}},{"$f":"-Oper!AB49","v":{"v":-77.23203208739397,"d":"-77.2"}},{"$f":"-Oper!AC49","v":{"v":-81.45463261773115,"d":"-81.5"}},{"$f":"-Oper!AD49","v":{"v":-84.87906541583028,"d":"-84.9"}},{"$f":"-Oper!AE49","v":{"v":-88.39368502744549,"d":"-88.4"}},{"$f":"-Oper!AF49","v":{"v":-92.05696818877601,"d":"-92.1"}},{"$f":"-Oper!AG49","v":{"v":-95.8722017757648,"d":"-95.9"}},{"$f":"-Oper!AH49","v":{"v":-99.85144577039637,"d":"-99.9"}},{"$f":"-Oper!AI49","v":{"v":-103.85747046573252,"d":"-103.9"}},{"$f":"-Oper!AJ49","v":{"v":-108.02468645093272,"d":"-108.0"}},{"$f":"-Oper!AK49","v":{"v":-112.35912943133019,"d":"-112.4"}},{"$f":"-Oper!AL49","v":{"v":-116.87437934301659,"d":"-116.9"}},{"$f":"-Oper!AM49","v":{"v":-121.55704234629525,"d":"-121.6"}},{"$f":"-Oper!AN49","v":{"v":-125.84196046541584,"d":"-125.8"}},{"$f":"-Oper!AO49","v":{"v":-130.2530672269338,"d":"-130.3"}},{"$f":"-Oper!AP49","v":{"v":-134.82568154815908,"d":"-134.8"}},{"$f":"-Oper!AQ49","v":{"v":-139.54266370952377,"d":"-139.5"}},{"$f":"-Oper!AR49","v":{"v":-144.43249657784358,"d":"-144.4"}},{"$f":"-Oper!AS49","v":{"v":-149.70605465168748,"d":"-149.7"}},{"$f":"-Oper!AT49","v":{"v":-155.1903842850813,"d":"-155.2"}},{"$f":"-Oper!AU49","v":{"v":-160.85744116950158,"d":"-160.9"}},{"$f":"-Oper!AV49","v":{"v":-166.74049249158122,"d":"-166.7"}},{"$f":"-Oper!AW49","v":{"v":-172.83909133518299,"d":"-172.8"}},{"$f":"-Oper!AX49","v":{"v":-178.11468802234452,"d":"-178.1"}},{"$f":"-Oper!AY49","v":{"v":-183.485319963542,"d":"-183.5"}},{"$f":"-Oper!AZ49","v":{"v":-189.02621686052504,"d":"-189.0"}},{"$f":"-Oper!BA49","v":{"v":-194.7347932590149,"d":"-194.7"}},{"$f":"-Oper!BB49","v":{"v":-200.62760815117466,"d":"-200.6"}},{"$f":"-Oper!BC49","v":{"v":-206.67488453692047,"d":"-206.7"}},{"$f":"-Oper!BD49","v":{"v":-212.91596779278518,"d":"-212.9"}},{"$f":"-Oper!BE49","v":{"v":-219.34600876020602,"d":"-219.3"}},{"$f":"-Oper!BF49","v":{"v":-225.98357656380273,"d":"-226.0"}},{"$f":"-Oper!BG49","v":{"v":-232.79512736313814,"d":"-232.8"}},{"$f":"-Oper!BH49","v":{"v":-239.8249789806901,"d":"-239.8"}},{"$f":"-Oper!BI49","v":{"v":-247.06766939907473,"d":"-247.1"}},{"$f":"-Oper!BJ49","v":{"v":-254.54411456888695,"d":"-254.5"}},{"$f":"-Oper!BK49","v":{"v":-262.216531270232,"d":"-262.2"}},{"$f":"-Oper!BL49","v":{"v":-270.13483835585873,"d":"-270.1"}},{"$f":"-Oper!BM49","v":{"v":-278.2928835008951,"d":"-278.3"}},{"$f":"-Oper!BN49","v":{"v":-286.7142260816706,"d":"-286.7"}},{"$f":"-Oper!BO49","v":{"v":-295.3563077123064,"d":"-295.4"}},{"$f":"-Oper!BP49","v":{"v":-304.2753561522107,"d":"-304.3"}},{"$f":"-Oper!BQ49","v":{"v":-313.4644415257223,"d":"-313.5"}},{"$f":"-Oper!BR49","v":{"v":-322.95010071963077,"d":"-323.0"}},{"$f":"-Oper!BS49","v":{"v":-332.6843966810949,"d":"-332.7"}},{"$f":"-Oper!BT49","v":{"v":-342.7306634162861,"d":"-342.7"}},{"$f":"-Oper!BU49","v":{"v":-353.081095229361,"d":"-353.1"}},{"$f":"-Oper!BV49","v":{"v":-363.765582825007,"d":"-363.8"}},{"$f":"-Oper!BW49","v":{"v":-374.73013071002913,"d":"-374.7"}},{"$f":"-Oper!BX49","v":{"v":-386.04607724789673,"d":"-386.0"}},{"$f":"-Oper!BY49","v":{"v":-397.7046302335865,"d":"-397.7"}},{"$f":"-Oper!BZ49","v":{"v":-409.7394580560769,"d":"-409.7"}},{"$f":"-Oper!CA49","v":{"v":-422.08974109646033,"d":"-422.1"}},{"$f":"-Oper!CB49","v":{"v":-434.8358336921634,"d":"-434.8"}},{"$f":"-Oper!CC49","v":{"v":-447.9678324507501,"d":"-448.0"}},{"$f":"-Oper!CD49","v":{"v":-461.5236608814943,"d":"-461.5"}},{"$f":"-Oper!CE49","v":{"v":-475.4348127846148,"d":"-475.4"}},{"$f":"-Oper!CF49","v":{"v":-489.79179793955274,"d":"-489.8"}},{"$f":"-Oper!CG49","v":{"v":-504.58346133098695,"d":"-504.6"}},{"$f":"-Oper!CH49","v":{"v":-519.8525193644026,"d":"-519.9"}},{"$f":"-Oper!CI49","v":{"v":-535.5218078041019,"d":"-535.5"}},{"$f":"-Oper!CJ49","v":{"v":-551.6932753492691,"d":"-551.7"}},{"$f":"-Oper!CK49","v":{"v":-568.354357177535,"d":"-568.4"}},{"$f":"-Oper!CL49","v":{"v":-585.5531683323773,"d":"-585.6"}},{"$f":"-Oper!CM49","v":{"v":-603.2027923114971,"d":"-603.2"}},{"$f":"-Oper!CN49","v":{"v":-621.4180624216323,"d":"-621.4"}},{"$f":"-Oper!CO49","v":{"v":-640.1848258573737,"d":"-640.2"}},{"$f":"-Oper!CP49","v":{"v":-659.5572785975879,"d":"-659.6"}},{"$f":"-Oper!CQ49","v":{"v":-679.4375193502625,"d":"-679.4"}},{"$f":"-Oper!CR49","v":{"v":-699.9548944282179,"d":"-700.0"}}]
[null,"Total Operating Expenses",{"$nulls":8},"MCAD",null,{"$f":"SUM(O23:GK23)","v":{"v":-49659.32316480768,"d":"(49,659)"}},null,{"$f":"SUM(O21:O22)","v":-163.9},{"v":-172.20419049559123,"d":"-172.2"},{"v":-188.60567234836788,"d":"-188.6"},{"$f":"SUM(R21:R22)","v":{"v":-191.1579175019238,"d":"-191.2"}},{"v":-193.78997866356514,"d":"-193.8"},{"v":-199.737873211017,"d":"-199.7"},{"v":-205.9429772226686,"d":"-205.9"},{"v":-212.39993864026104,"d":"-212.4"},{"v":-219.11038347335892,"d":"-219.1"},{"v":-226.09652409595094,"d":"-226.1"},{"v":-232.91341239066176,"d":"-232.9"},{"v":-239.97922012208983,"d":"-240.0"},{"v":-247.30502327847358,"d":"-247.3"},{"v":-254.91532017935825,"d":"-254.9"},{"v":-262.8194058215381,"d":"-262.8"},{"v":-269.97650507438345,"d":"-270.0"},{"v":-277.3006131090701,"d":"-277.3"},{"v":-284.85178773390476,"d":"-284.9"},{"v":-292.63492943696554,"d":"-292.6"},{"v":-300.6637450221067,"d":"-300.7"},{"v":-308.89580844496663,"d":"-308.9"},{"v":-317.3779989618872,"d":"-317.4"},{"v":-326.1182239073509,"d":"-326.1"},{"v":-335.1319742345111,"d":"-335.1"},{"v":-344.407807337553,"d":"-344.4"},{"v":-353.4548899665858,"d":"-353.5"},{"v":-362.7299253527606,"d":"-362.7"},{"v":-372.2704070411279,"d":"-372.3"},{"v":-382.0614164101301,"d":"-382.1"},{"v":-392.1337048878992,"d":"-392.1"},{"v":-402.36128712794425,"d":"-402.4"},{"v":-412.89872141086323,"d":"-412.9"},{"v":-423.7199450377991,"d":"-423.7"},{"v":-434.8602464372447,"d":"-434.9"},{"v":-446.3212403597597,"d":"-446.3"},{"v":-457.0664800274128,"d":"-457.1"},{"v":-468.0161478087117,"d":"-468.0"},{"v":-479.2476612625981,"d":"-479.2"},{"v":-490.7606665491295,"d":"-490.8"},{"v":-502.57399890709155,"d":"-502.6"},{"v":-514.6602031079557,"d":"-514.7"},{"v":-527.0609927352411,"d":"-527.1"},{"v":-539.7739342015111,"d":"-539.8"},{"v":-552.8200605139339,"d":"-552.8"},{"v":-566.168340992272,"d":"-566.2"},{"v":-579.8656568824066,"d":"-579.9"},{"v":-593.9091608588255,"d":"-593.9"},{"v":-608.3224358578327,"d":"-608.3"},{"v":-623.0704189849567,"d":"-623.1"},{"v":-638.205803824878,"d":"-638.2"},{"v":-653.7252682792948,"d":"-653.7"},{"v":-669.6552585556383,"d":"-669.7"},{"v":-685.9561608357534,"d":"-686.0"},{"v":-702.6872063381267,"d":"-702.7"},{"v":-719.8445287153565,"d":"-719.8"},{"v":-737.4577896530577,"d":"-737.5"},{"v":-755.4822393931904,"d":"-755.5"},{"v":-773.9844629826235,"d":"-774.0"},{"v":-792.9599707870252,"d":"-793.0"},{"v":-812.4420358938245,"d":"-812.4"},{"v":-832.3801128402229,"d":"-832.4"},{"v":-852.8490590206944,"d":"-852.8"},{"v":-873.8436716418402,"d":"-873.8"},{"v":-895.4012802924956,"d":"-895.4"},{"v":-917.4647997776074,"d":"-917.5"},{"v":-940.1183935469335,"d":"-940.1"},{"v":-963.3560435026156,"d":"-963.4"},{"$f":"SUM(CD21:CD22)","v":{"v":-987.219636154397,"d":"-987.2"}},{"v":-1011.6447075629757,"d":"-1,011.6"},{"v":-1036.725890613481,"d":"-1,036.7"},{"v":-1062.4562358583937,"d":"-1,062.5"},{"v":-1088.8827493823574,"d":"-1,088.9"},{"v":-1115.932642422416,"d":"-1,115.9"},{"v":-1143.7123266599494,"d":"-1,143.7"},{"v":-1172.213789514429,"d":"-1,172.2"},{"v":-1201.4897893160091,"d":"-1,201.5"},{"v":-1231.4581457148015,"d":"-1,231.5"},{"v":-1262.238522893003,"d":"-1,262.2"},{"v":-1293.8216955381718,"d":"-1,293.8"},{"v":-1326.266885672002,"d":"-1,326.3"},{"v":-1359.4813185661646,"d":"-1,359.5"},{"v":-1393.5995696284383,"d":"-1,393.6"}]
[]
[null,"EBITDA",{"$nulls":8},"MCAD",null,{"$f":"SUM(O25:GK25)","v":{"v":665093.0505317912,"d":"665,093"}},null,{"$f":"O19+O23","v":{"v":1103.7999999999997,"d":"1,103.8"}},{"v":1186.0045989509958,"d":"1,186.0"},{"v":1244.9512063913357,"d":"1,245.0"},{"$f":"R19+R23","v":{"v":1310.3077916946772,"d":"1,310.3"}},{"v":1378.1904431326445,"d":"1,378.2"},{"v":1465.3618196244852,"d":"1,465.4"},{"v":1558.592075666542,"d":"1,558.6"},{"v":1657.6598511949057,"d":"1,657.7"},{"v":1762.5683826733984,"d":"1,762.6"},{"v":1873.9854830559843,"d":"1,874.0"},{"v":1981.743735847235,"d":"1,981.7"},{"v":2095.2159689488517,"d":"2,095.2"},{"v":2214.7119326728684,"d":"2,214.7"},{"v":2340.9743636650423,"d":"2,341.0"},{"v":2474.253401319394,"d":"2,474.3"},{"v":2581.6824297341836,"d":"2,581.7"},{"v":2691.959443838955,"d":"2,692.0"},{"v":2806.9737857124683,"d":"2,807.0"},{"v":2926.83029625211,"d":"2,926.8"},{"v":3051.917450484627,"d":"3,051.9"},{"v":3177.7035369695086,"d":"3,177.7"},{"v":3308.622219223729,"d":"3,308.6"},{"v":3444.8669736879388,"d":"3,444.9"},{"v":3586.8751714146774,"d":"3,586.9"},{"v":3734.21199510523,"d":"3,734.2"},{"v":3868.5298842648754,"d":"3,868.5"},{"v":4006.836796103652,"d":"4,006.8"},{"v":4150.272748067299,"d":"4,150.3"},{"v":4298.281552813849,"d":"4,298.3"},{"v":4451.782110191538,"d":"4,451.8"},{"v":4617.929782329316,"d":"4,617.9"},{"v":4790.8051207808785,"d":"4,790.8"},{"v":4969.499613955065,"d":"4,969.5"},{"v":5155.087120358464,"d":"5,155.1"},{"v":5347.551373564201,"d":"5,347.6"},{"v":5513.31074819029,"d":"5,513.3"},{"v":5682.0465643316975,"d":"5,682.0"},{"v":5856.189321711026,"d":"5,856.2"},{"v":6035.653458126613,"d":"6,035.7"},{"v":6220.972375828147,"d":"6,221.0"},{"v":6411.181239879399,"d":"6,411.2"},{"v":6607.550131282736,"d":"6,607.6"},{"v":6809.920132682331,"d":"6,809.9"},{"v":7018.889475320671,"d":"7,018.9"},{"v":7233.371361161004,"d":"7,233.4"},{"v":7454.796474990241,"d":"7,454.8"},{"v":7682.985908276969,"d":"7,683.0"},{"v":7918.613594055037,"d":"7,918.6"},{"v":8160.45547852508,"d":"8,160.5"},{"v":8410.123160309427,"d":"8,410.1"},{"v":8667.415221068337,"d":"8,667.4"},{"v":8933.090870937533,"d":"8,933.1"},{"v":9205.771461547363,"d":"9,205.8"},{"v":9487.27237801459,"d":"9,487.3"},{"v":9777.366855673326,"d":"9,777.4"},{"v":10076.910167869868,"d":"10,076.9"},{"v":10384.349542182577,"d":"10,384.3"},{"v":10701.72991427697,"d":"10,701.7"},{"v":11028.79597884273,"d":"11,028.8"},{"v":11366.511222430488,"d":"11,366.5"},{"v":11713.126751601309,"d":"11,713.1"},{"v":12070.946073498568,"d":"12,070.9"},{"v":12439.681744885534,"d":"12,439.7"},{"v":12820.41915182605,"d":"12,820.4"},{"v":13211.188503625373,"d":"13,211.2"},{"v":13614.584568383234,"d":"13,614.6"},{"v":14030.28371382427,"d":"14,030.3"},{"$f":"CD19+CD23","v":{"v":14459.508642376666,"d":"14,459.5"}},{"v":14900.040759388396,"d":"14,900.0"},{"v":15354.802915651773,"d":"15,354.8"},{"v":15823.43072762027,"d":"15,823.4"},{"v":16307.301580259076,"d":"16,307.3"},{"v":16803.916642225555,"d":"16,803.9"},{"v":17316.568323317155,"d":"17,316.6"},{"v":17844.846350838234,"d":"17,844.8"},{"v":18390.302354220094,"d":"18,390.3"},{"v":18950.121861107764,"d":"18,950.1"},{"v":19528.01355952952,"d":"19,528.0"},{"v":20123.515501443093,"d":"20,123.5"},{"v":20738.375596017784,"d":"20,738.4"},{"v":21369.42385211484,"d":"21,369.4"},{"v":22020.837860831198,"d":"22,020.8"}]
[]
[null,"Depreciation",{"$nulls":8},"MCAD",null,{"$f":"SUM(O27:GK27)","v":{"v":-16826.384219464107,"d":"(16,826)"}},null,{"$f":"+Inputs!L214","v":{"v":-105.80000000000007,"d":"-105.8"}},{"$f":"+Acc!P82+Acc!P177","v":{"v":-113.6408641580162,"d":"-113.6"}},{"$f":"+Acc!Q82+Acc!Q177","v":{"v":-119.78195808088398,"d":"-119.8"}},{"$f":"+Acc!R82+Acc!R177","v":{"v":-124.59176396572735,"d":"-124.6"}},{"$f":"+Acc!S82+Acc!S177","v":{"v":-128.35888313707375,"d":"-128.4"}},{"$f":"+Acc!T82+Acc!T177","v":{"v":-132.3123965330142,"d":"-132.3"}},{"$f":"+Acc!U82+Acc!U177","v":{"v":-136.46152679965627,"d":"-136.5"}},{"$f":"+Acc!V82+Acc!V177","v":{"v":-140.81595291270347,"d":"-140.8"}},{"$f":"+Acc!W82+Acc!W177","v":{"v":-145.38583275630086,"d":"-145.4"}},{"$f":"+Acc!X82+Acc!X177","v":{"v":-150.1818268190646,"d":"-150.2"}},{"$f":"+Acc!Y82+Acc!Y177","v":{"v":-154.84521627002044,"d":"-154.8"}},{"$f":"+Acc!Z82+Acc!Z177","v":{"v":-159.37966749883498,"d":"-159.4"}},{"$f":"+Acc!AA82+Acc!AA177","v":{"v":-163.7887455230354,"d":"-163.8"}},{"$f":"+Acc!AB82+Acc!AB177","v":{"v":-168.07591679085158,"d":"-168.1"}},{"$f":"+Acc!AC82+Acc!AC177","v":{"v":-172.2445519065618,"d":"-172.2"}},{"$f":"+Acc!AD82+Acc!AD177","v":{"v":-176.46894846775237,"d":"-176.5"}},{"$f":"+Acc!AE82+Acc!AE177","v":{"v":-180.74985236335704,"d":"-180.7"}},{"$f":"+Acc!AF82+Acc!AF177","v":{"v":-185.08801945963893,"d":"-185.1"}},{"$f":"+Acc!AG82+Acc!AG177","v":{"v":-189.48421573365147,"d":"-189.5"}},{"$f":"+Acc!AH82+Acc!AH177","v":{"v":-193.93921740848455,"d":"-193.9"}},{"$f":"+Acc!AI82+Acc!AI177","v":{"v":-198.5649603039135,"d":"-198.6"}},{"$f":"+Acc!AJ82+Acc!AJ177","v":{"v":-195.52712404496387,"d":"-195.5"}},{"$f":"+Acc!AK82+Acc!AK177","v":{"v":-194.37313760314692,"d":"-194.4"}},{"$f":"+Acc!AL82+Acc!AL177","v":{"v":-194.74157376690516,"d":"-194.7"}},{"$f":"+Acc!AM82+Acc!AM177","v":{"v":-196.35115658479606,"d":"-196.4"}},{"$f":"+Acc!AN82+Acc!AN177","v":{"v":-197.7850862162207,"d":"-197.8"}},{"$f":"+Acc!AO82+Acc!AO177","v":{"v":-199.03416147244462,"d":"-199.0"}},{"$f":"+Acc!AP82+Acc!AP177","v":{"v":-200.08872487800267,"d":"-200.1"}},{"$f":"+Acc!AQ82+Acc!AQ177","v":{"v":-200.9386400919392,"d":"-200.9"}},{"$f":"+Acc!AR82+Acc!AR177","v":{"v":-201.57326821186427,"d":"-201.6"}},{"$f":"+Acc!AS82+Acc!AS177","v":{"v":-202.44911338725103,"d":"-202.4"}},{"$f":"+Acc!AT82+Acc!AT177","v":{"v":-203.56468147730595,"d":"-203.6"}},{"$f":"+Acc!AU82+Acc!AU177","v":{"v":-204.91862315835235,"d":"-204.9"}},{"$f":"+Acc!AV82+Acc!AV177","v":{"v":-206.50973198988797,"d":"-206.5"}},{"$f":"+Acc!AW82+Acc!AW177","v":{"v":-208.3369425755165,"d":"-208.3"}},{"$f":"+Acc!AX82+Acc!AX177","v":{"v":-210.22830862969158,"d":"-210.2"}},{"$f":"+Acc!AY82+Acc!AY177","v":{"v":-212.18548260175982,"d":"-212.2"}},{"$f":"+Acc!AZ82+Acc!AZ177","v":{"v":-214.21015493050425,"d":"-214.2"}},{"$f":"+Acc!BA82+Acc!BA177","v":{"v":-140.9461501004535,"d":"-140.9"}},{"$f":"+Acc!BB82+Acc!BB177","v":{"v":-112.66895133298289,"d":"-112.7"}},{"$f":"+Acc!BC82+Acc!BC177","v":{"v":-114.79550453810731,"d":"-114.8"}},{"$f":"+Acc!BD82+Acc!BD177","v":{"v":-116.87981866160524,"d":"-116.9"}},{"$f":"+Acc!BE82+Acc!BE177","v":{"v":-118.91780004357017,"d":"-118.9"}},{"$f":"+Acc!BF82+Acc!BF177","v":{"v":-120.90514863524456,"d":"-120.9"}},{"$f":"+Acc!BG82+Acc!BG177","v":{"v":-122.83734909908887,"d":"-122.8"}},{"$f":"+Acc!BH82+Acc!BH177","v":{"v":-124.90498657386695,"d":"-124.9"}},{"$f":"+Acc!BI82+Acc!BI177","v":{"v":-127.11096316318702,"d":"-127.1"}},{"$f":"+Acc!BJ82+Acc!BJ177","v":{"v":-129.45823939901155,"d":"-129.5"}},{"$f":"+Acc!BK82+Acc!BK177","v":{"v":-131.94983541099603,"d":"-131.9"}},{"$f":"+Acc!BL82+Acc!BL177","v":{"v":-134.58883211921597,"d":"-134.6"}},{"$f":"+Acc!BM82+Acc!BM177","v":{"v":-137.28060876160026,"d":"-137.3"}},{"$f":"+Acc!BN82+Acc!BN177","v":{"v":-140.0262209368323,"d":"-140.0"}},{"$f":"+Acc!BO82+Acc!BO177","v":{"v":-142.82674535556893,"d":"-142.8"}},{"$f":"+Acc!BP82+Acc!BP177","v":{"v":-145.6832802626803,"d":"-145.7"}},{"$f":"+Acc!BQ82+Acc!BQ177","v":{"v":-148.59694586793393,"d":"-148.6"}},{"$f":"+Acc!BR82+Acc!BR177","v":{"v":-151.5688847852926,"d":"-151.6"}},{"$f":"+Acc!BS82+Acc!BS177","v":{"v":-154.60026248099842,"d":"-154.6"}},{"$f":"+Acc!BT82+Acc!BT177","v":{"v":-157.69226773061843,"d":"-157.7"}},{"$f":"+Acc!BU82+Acc!BU177","v":{"v":-160.84611308523077,"d":"-160.8"}},{"$f":"+Acc!BV82+Acc!BV177","v":{"v":-164.0630353469354,"d":"-164.1"}},{"$f":"+Acc!BW82+Acc!BW177","v":{"v":-167.34429605387413,"d":"-167.3"}},{"$f":"+Acc!BX82+Acc!BX177","v":{"v":-170.6911819749516,"d":"-170.7"}},{"$f":"+Acc!BY82+Acc!BY177","v":{"v":-174.10500561445065,"d":"-174.1"}},{"$f":"+Acc!BZ82+Acc!BZ177","v":{"v":-177.58710572673962,"d":"-177.6"}},{"$f":"+Acc!CA82+Acc!CA177","v":{"v":-181.13884784127444,"d":"-181.1"}},{"$f":"+Acc!CB82+Acc!CB177","v":{"v":-184.76162479809992,"d":"-184.8"}},{"$f":"+Acc!CC82+Acc!CC177","v":{"v":-188.45685729406193,"d":"-188.5"}},{"$f":"+Acc!CD82+Acc!CD177","v":{"v":-192.22599443994318,"d":"-192.2"}},{"$f":"+Acc!CE82+Acc!CE177","v":{"v":-196.070514328742,"d":"-196.1"}},{"$f":"+Acc!CF82+Acc!CF177","v":{"v":-199.9919246153169,"d":"-200.0"}},{"$f":"+Acc!CG82+Acc!CG177","v":{"v":-203.9917631076232,"d":"-204.0"}},{"$f":"+Acc!CH82+Acc!CH177","v":{"v":-208.07159836977567,"d":"-208.1"}},{"$f":"+Acc!CI82+Acc!CI177","v":{"v":-212.2330303371712,"d":"-212.2"}},{"$f":"+Acc!CJ82+Acc!CJ177","v":{"v":-216.47769094391458,"d":"-216.5"}},{"$f":"+Acc!CK82+Acc!CK177","v":{"v":-220.80724476279292,"d":"-220.8"}},{"$f":"+Acc!CL82+Acc!CL177","v":{"v":-225.22338965804877,"d":"-225.2"}},{"$f":"+Acc!CM82+Acc!CM177","v":{"v":-229.72785745120981,"d":"-229.7"}},{"$f":"+Acc!CN82+Acc!CN177","v":{"v":-234.32241460023397,"d":"-234.3"}},{"$f":"+Acc!CO82+Acc!CO177","v":{"v":-239.0088628922387,"d":"-239.0"}},{"$f":"+Acc!CP82+Acc!CP177","v":{"v":-243.78904015008345,"d":"-243.8"}},{"$f":"+Acc!CQ82+Acc!CQ177","v":{"v":-248.66482095308515,"d":"-248.7"}},{"$f":"+Acc!CR82+Acc!CR177","v":{"v":-2829.7689813503607,"d":"-2,829.8"}}]
[]
[null,"EBIT",{"$nulls":8},"MCAD",null,{"$f":"SUM(O29:GK29)","v":{"v":648266.666312327,"d":"648,267"}},null,{"$f":"O25+O27","v":{"v":997.9999999999997,"d":"998.0"}},{"v":1072.3637347929796,"d":"1,072.4"},{"v":1125.1692483104518,"d":"1,125.2"},{"$f":"R25+R27","v":{"v":1185.71602772895,"d":"1,185.7"}},{"v":1249.8315599955708,"d":"1,249.8"},{"v":1333.049423091471,"d":"1,333.0"},{"v":1422.1305488668859,"d":"1,422.1"},{"v":1516.8438982822022,"d":"1,516.8"},{"v":1617.1825499170975,"d":"1,617.2"},{"v":1723.8036562369198,"d":"1,723.8"},{"v":1826.8985195772145,"d":"1,826.9"},{"v":1935.8363014500167,"d":"1,935.8"},{"v":2050.923187149833,"d":"2,050.9"},{"v":2172.898446874191,"d":"2,172.9"},{"v":2302.008849412832,"d":"2,302.0"},{"v":2405.2134812664312,"d":"2,405.2"},{"v":2511.209591475598,"d":"2,511.2"},{"v":2621.8857662528294,"d":"2,621.9"},{"v":2737.3460805184586,"d":"2,737.3"},{"v":2857.9782330761423,"d":"2,858.0"},{"v":2979.138576665595,"d":"2,979.1"},{"v":3113.0950951787654,"d":"3,113.1"},{"v":3250.493836084792,"d":"3,250.5"},{"v":3392.133597647772,"d":"3,392.1"},{"v":3537.860838520434,"d":"3,537.9"},{"v":3670.7447980486545,"d":"3,670.7"},{"v":3807.802634631207,"d":"3,807.8"},{"v":3950.1840231892966,"d":"3,950.2"},{"v":4097.34291272191,"d":"4,097.3"},{"v":4250.208841979674,"d":"4,250.2"},{"v":4415.480668942066,"d":"4,415.5"},{"v":4587.240439303572,"d":"4,587.2"},{"v":4764.580990796712,"d":"4,764.6"},{"v":4948.577388368576,"d":"4,948.6"},{"v":5139.214430988684,"d":"5,139.2"},{"v":5303.082439560598,"d":"5,303.1"},{"v":5469.861081729938,"d":"5,469.9"},{"v":5641.979166780522,"d":"5,642.0"},{"v":5894.70730802616,"d":"5,894.7"},{"v":6108.303424495164,"d":"6,108.3"},{"v":6296.385735341291,"d":"6,296.4"},{"v":6490.670312621131,"d":"6,490.7"},{"v":6691.002332638761,"d":"6,691.0"},{"v":6897.984326685427,"d":"6,898.0"},{"v":7110.534012061915,"d":"7,110.5"},{"v":7329.891488416374,"d":"7,329.9"},{"v":7555.874945113782,"d":"7,555.9"},{"v":7789.155354656025,"d":"7,789.2"},{"v":8028.505643114084,"d":"8,028.5"},{"v":8275.534328190211,"d":"8,275.5"},{"v":8530.134612306736,"d":"8,530.1"},{"v":8793.0646500007,"d":"8,793.1"},{"v":9062.944716191794,"d":"9,062.9"},{"v":9341.58909775191,"d":"9,341.6"},{"v":9628.769909805393,"d":"9,628.8"},{"v":9925.341283084575,"d":"9,925.3"},{"v":10229.749279701578,"d":"10,229.7"},{"v":10544.03764654635,"d":"10,544.0"},{"v":10867.9498657575,"d":"10,867.9"},{"v":11202.448187083553,"d":"11,202.4"},{"v":11545.782455547434,"d":"11,545.8"},{"v":11900.254891523617,"d":"11,900.3"},{"v":12265.576739271084,"d":"12,265.6"},{"v":12642.83204609931,"d":"12,642.8"},{"v":13030.0496557841,"d":"13,030.0"},{"v":13429.822943585134,"d":"13,429.8"},{"v":13841.826856530208,"d":"13,841.8"},{"$f":"CD25+CD27","v":{"v":14267.282647936723,"d":"14,267.3"}},{"v":14703.970245059654,"d":"14,704.0"},{"v":15154.810991036456,"d":"15,154.8"},{"v":15619.438964512648,"d":"15,619.4"},{"v":16099.2299818893,"d":"16,099.2"},{"v":16591.683611888384,"d":"16,591.7"},{"v":17100.09063237324,"d":"17,100.1"},{"v":17624.03910607544,"d":"17,624.0"},{"v":18165.078964562046,"d":"18,165.1"},{"v":18720.394003656555,"d":"18,720.4"},{"v":19293.69114492929,"d":"19,293.7"},{"v":19884.506638550854,"d":"19,884.5"},{"v":20494.5865558677,"d":"20,494.6"},{"v":21120.759031161753,"d":"21,120.8"},{"v":19191.068879480837,"d":"19,191.1"}]
[]
[null,"Interest Expense",{"$nulls":8},"MCAD",null,{"$f":"SUM(O31:GK31)","v":{"v":-45054.405856413854,"d":"(45,054)"}},null,{"$f":"+Inputs!L218","v":{"v":-374.8212287156837,"d":"-374.8"}},{"$f":"Fin!P92-Fin!P85","v":{"v":-379.02611213131183,"d":"-379.0"}},{"$f":"Fin!Q92-Fin!Q85","v":{"v":-401.1822000783056,"d":"-401.2"}},{"$f":"Fin!R92-Fin!R85","v":{"v":-409.3717909285485,"d":"-409.4"}},{"$f":"Fin!S92-Fin!S85","v":{"v":-429.91018103591375,"d":"-429.9"}},{"$f":"Fin!T92-Fin!T85","v":{"v":-447.9788271757441,"d":"-448.0"}},{"$f":"Fin!U92-Fin!U85","v":{"v":-467.63940410169766,"d":"-467.6"}},{"$f":"Fin!V92-Fin!V85","v":{"v":-492.9874681391027,"d":"-493.0"}},{"$f":"Fin!W92-Fin!W85","v":{"v":-518.5588605870288,"d":"-518.6"}},{"$f":"Fin!X92-Fin!X85","v":{"v":-554.5009005064273,"d":"-554.5"}},{"$f":"Fin!Y92-Fin!Y85","v":{"v":-574.2820318849317,"d":"-574.3"}},{"$f":"Fin!Z92-Fin!Z85","v":{"v":-601.033379389859,"d":"-601.0"}},{"$f":"Fin!AA92-Fin!AA85","v":{"v":-631.4383463873951,"d":"-631.4"}},{"$f":"Fin!AB92-Fin!AB85","v":{"v":-650.3749372849945,"d":"-650.4"}},{"$f":"Fin!AC92-Fin!AC85","v":{"v":-674.3632846020469,"d":"-674.4"}},{"$f":"Fin!AD92-Fin!AD85","v":{"v":-683.9980312614916,"d":"-684.0"}},{"$f":"Fin!AE92-Fin!AE85","v":{"v":-703.1344158397523,"d":"-703.1"}},{"$f":"Fin!AF92-Fin!AF85","v":{"v":-722.002895358884,"d":"-722.0"}},{"$f":"Fin!AG92-Fin!AG85","v":{"v":-747.8422688735687,"d":"-747.8"}},{"$f":"Fin!AH92-Fin!AH85","v":{"v":-751.0312692988606,"d":"-751.0"}},{"$f":"Fin!AI92-Fin!AI85","v":{"v":-763.8394457249813,"d":"-763.8"}},{"$f":"Fin!AJ92-Fin!AJ85","v":{"v":-781.1966320994367,"d":"-781.2"}},{"$f":"Fin!AK92-Fin!AK85","v":{"v":-782.0383178191681,"d":"-782.0"}},{"$f":"Fin!AL92-Fin!AL85","v":{"v":-741.7435001020632,"d":"-741.7"}},{"$f":"Fin!AM92-Fin!AM85","v":{"v":-751.0323514897127,"d":"-751.0"}},{"$f":"Fin!AN92-Fin!AN85","v":{"v":-749.1001338251165,"d":"-749.1"}},{"$f":"Fin!AO92-Fin!AO85","v":{"v":-750.4142714168821,"d":"-750.4"}},{"$f":"Fin!AP92-Fin!AP85","v":{"v":-765.0476240540881,"d":"-765.0"}},{"$f":"Fin!AQ92-Fin!AQ85","v":{"v":-759.0922930622314,"d":"-759.1"}},{"$f":"Fin!AR92-Fin!AR85","v":{"v":-763.4189013268193,"d":"-763.4"}},{"$f":"Fin!AS92-Fin!AS85","v":{"v":-769.8150471680362,"d":"-769.8"}},{"$f":"Fin!AT92-Fin!AT85","v":{"v":-772.5642714168821,"d":"-772.6"}},{"$f":"Fin!AU92-Fin!AU85","v":{"v":-792.5642714168821,"d":"-792.6"}},{"$f":"Fin!AV92-Fin!AV85","v":{"v":-780.5642714168821,"d":"-780.6"}},{"$f":"Fin!AW92-Fin!AW85","v":{"v":-780.5642714168821,"d":"-780.6"}},{"$f":"Fin!AX92-Fin!AX85","v":{"v":-791.8278886656348,"d":"-791.8"}},{"$f":"Fin!AY92-Fin!AY85","v":{"v":-789.8110820184306,"d":"-789.8"}},{"$f":"Fin!AZ92-Fin!AZ85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BA92-Fin!BA85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BB92-Fin!BB85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BC92-Fin!BC85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BD92-Fin!BD85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BE92-Fin!BE85","v":{"v":-784.3337436391043,"d":"-784.3"}},{"$f":"Fin!BF92-Fin!BF85","v":{"v":-806.7068545252405,"d":"-806.7"}},{"$f":"Fin!BG92-Fin!BG85","v":{"v":-797.5679444116815,"d":"-797.6"}},{"$f":"Fin!BH92-Fin!BH85","v":{"v":-786.5317839323466,"d":"-786.5"}},{"$f":"Fin!BI92-Fin!BI85","v":{"v":-773.4291104705587,"d":"-773.4"}},{"$f":"Fin!BJ92-Fin!BJ85","v":{"v":-758.111218846288,"d":"-758.1"}},{"$f":"Fin!BK92-Fin!BK85","v":{"v":-740.4586736949631,"d":"-740.5"}},{"$f":"Fin!BL92-Fin!BL85","v":{"v":-728.6552074976765,"d":"-728.7"}},{"$f":"Fin!BM92-Fin!BM85","v":{"v":-723.1418768071638,"d":"-723.1"}},{"$f":"Fin!BN92-Fin!BN85","v":{"v":-716.0797436595302,"d":"-716.1"}},{"$f":"Fin!BO92-Fin!BO85","v":{"v":-707.3844385424561,"d":"-707.4"}},{"$f":"Fin!BP92-Fin!BP85","v":{"v":-696.9371291378309,"d":"-696.9"}},{"$f":"Fin!BQ92-Fin!BQ85","v":{"v":-684.5814236150705,"d":"-684.6"}},{"$f":"Fin!BR92-Fin!BR85","v":{"v":-670.1793098152116,"d":"-670.2"}},{"$f":"Fin!BS92-Fin!BS85","v":{"v":-653.6210260442294,"d":"-653.6"}},{"$f":"Fin!BT92-Fin!BT85","v":{"v":-634.7572739102743,"d":"-634.8"}},{"$f":"Fin!BU92-Fin!BU85","v":{"v":-613.3956925217557,"d":"-613.4"}},{"$f":"Fin!BV92-Fin!BV85","v":{"v":-589.3638319602927,"d":"-589.4"}},{"$f":"Fin!BW92-Fin!BW85","v":{"v":-562.5202366300525,"d":"-562.5"}},{"$f":"Fin!BX92-Fin!BX85","v":{"v":-532.6780487495115,"d":"-532.7"}},{"$f":"Fin!BY92-Fin!BY85","v":{"v":-499.6009913052125,"d":"-499.6"}},{"$f":"Fin!BZ92-Fin!BZ85","v":{"v":-463.0742575583144,"d":"-463.1"}},{"$f":"Fin!CA92-Fin!CA85","v":{"v":-422.91695286694426,"d":"-422.9"}},{"$f":"Fin!CB92-Fin!CB85","v":{"v":-378.89599170044346,"d":"-378.9"}},{"$f":"Fin!CC92-Fin!CC85","v":{"v":-330.7215176936309,"d":"-330.7"}},{"$f":"Fin!CD92-Fin!CD85","v":{"v":-278.1267008668247,"d":"-278.1"}},{"$f":"Fin!CE92-Fin!CE85","v":{"v":-220.8817007499273,"d":"-220.9"}},{"$f":"Fin!CF92-Fin!CF85","v":{"v":-158.69661921944248,"d":"-158.7"}},{"$f":"Fin!CG92-Fin!CG85","v":{"v":-91.21627784826828,"d":"-91.2"}},{"$f":"Fin!CH92-Fin!CH85","v":{"v":-28.059151976400326,"d":"-28.1"}},{"$f":"Fin!CI92-Fin!CI85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CJ92-Fin!CJ85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CK92-Fin!CK85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CL92-Fin!CL85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CM92-Fin!CM85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CN92-Fin!CN85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CO92-Fin!CO85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CP92-Fin!CP85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CQ92-Fin!CQ85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}},{"$f":"Fin!CR92-Fin!CR85","v":{"v":-3.183231456205249e-13,"d":"-0.0"}}]
[null,"Interest Income",{"$nulls":8},"MCAD",null,{"$f":"SUM(O32:GK32)","v":{"v":5321.086817936059,"d":"5,321"}},null,{"$f":"+Inputs!L219","v":{"v":15.693,"d":"15.7"}},{"$f":"Fin!P168","v":{"v":20.25,"d":"20.3"}},{"$f":"Fin!Q168","v":{"v":25.370941353084522,"d":"25.4"}},{"$f":"Fin!R168","v":{"v":22.44232019008921,"d":"22.4"}},{"$f":"Fin!S168","v":{"v":19.72742536327135,"d":"19.7"}},{"$f":"Fin!T168","v":{"v":16.84341656976146,"d":"16.8"}},{"$f":"Fin!U168","v":{"v":17.591360319579724,"d":"17.6"}},{"$f":"Fin!V168","v":{"v":18.737868229683034,"d":"18.7"}},{"$f":"Fin!W168","v":{"v":20.260304238681325,"d":"20.3"}},{"$f":"Fin!X168","v":{"v":22.21384908302148,"d":"22.2"}},{"$f":"Fin!Y168","v":{"v":23.844549201239484,"d":"23.8"}},{"$f":"Fin!Z168","v":{"v":23.247468511304234,"d":"23.2"}},{"$f":"Fin!AA168","v":{"v":23.267376914975042,"d":"23.3"}},{"$f":"Fin!AB168","v":{"v":23.920494874886362,"d":"23.9"}},{"$f":"Fin!AC168","v":{"v":25.45424477848078,"d":"25.5"}},{"$f":"Fin!AD168","v":{"v":27.881340442959413,"d":"27.9"}},{"$f":"Fin!AE168","v":{"v":27.87047059746001,"d":"27.9"}},{"$f":"Fin!AF168","v":{"v":28.34390787213938,"d":"28.3"}},{"$f":"Fin!AG168","v":{"v":29.350218535055735,"d":"29.4"}},{"$f":"Fin!AH168","v":{"v":30.83901816940952,"d":"30.8"}},{"$f":"Fin!AI168","v":{"v":33.19857377510109,"d":"33.2"}},{"$f":"Fin!AJ168","v":{"v":32.30449399712601,"d":"32.3"}},{"$f":"Fin!AK168","v":{"v":32.0075463845566,"d":"32.0"}},{"$f":"Fin!AL168","v":{"v":32.6194561624115,"d":"32.6"}},{"$f":"Fin!AM168","v":{"v":34.82141692105223,"d":"34.8"}},{"$f":"Fin!AN168","v":{"v":37.965331095765976,"d":"38.0"}},{"$f":"Fin!AO168","v":{"v":38.8023502228822,"d":"38.8"}},{"$f":"Fin!AP168","v":{"v":39.75346529133873,"d":"39.8"}},{"$f":"Fin!AQ168","v":{"v":40.61303389383801,"d":"40.6"}},{"$f":"Fin!AR168","v":{"v":41.66475008672802,"d":"41.7"}},{"$f":"Fin!AS168","v":{"v":42.74749119787024,"d":"42.7"}},{"$f":"Fin!AT168","v":{"v":43.80126898351081,"d":"43.8"}},{"$f":"Fin!AU168","v":{"v":44.894703983896925,"d":"44.9"}},{"$f":"Fin!AV168","v":{"v":45.7565918675375,"d":"45.8"}},{"$f":"Fin!AW168","v":{"v":46.84009045066346,"d":"46.8"}},{"$f":"Fin!AX168","v":{"v":47.95664522994492,"d":"48.0"}},{"$f":"Fin!AY168","v":{"v":49.09435906680719,"d":"49.1"}},{"$f":"Fin!AZ168","v":{"v":48.53708002364998,"d":"48.5"}},{"$f":"Fin!BA168","v":{"v":49.82136258772335,"d":"49.8"}},{"$f":"Fin!BB168","v":{"v":50.72987825413915,"d":"50.7"}},{"$f":"Fin!BC168","v":{"v":51.48663276548313,"d":"51.5"}},{"$f":"Fin!BD168","v":{"v":53.34672114779372,"d":"53.3"}},{"$f":"Fin!BE168","v":{"v":56.37630468312886,"d":"56.4"}},{"$f":"Fin!BF168","v":{"v":60.64418104226627,"d":"60.6"}},{"$f":"Fin!BG168","v":{"v":62.59779024565392,"d":"62.6"}},{"$f":"Fin!BH168","v":{"v":65.29791045595489,"d":"65.3"}},{"$f":"Fin!BI168","v":{"v":66.8494195864717,"d":"66.8"}},{"$f":"Fin!BJ168","v":{"v":67.15913607240154,"d":"67.2"}},{"$f":"Fin!BK168","v":{"v":66.10399386031808,"d":"66.1"}},{"$f":"Fin!BL168","v":{"v":63.59598906641348,"d":"63.6"}},{"$f":"Fin!BM168","v":{"v":66.02045187091292,"d":"66.0"}},{"$f":"Fin!BN168","v":{"v":68.55476221751833,"d":"68.6"}},{"$f":"Fin!BO168","v":{"v":71.19490180967485,"d":"71.2"}},{"$f":"Fin!BP168","v":{"v":73.96729845160039,"d":"74.0"}},{"$f":"Fin!BQ168","v":{"v":76.84104090290315,"d":"76.8"}},{"$f":"Fin!BR168","v":{"v":79.83030002334142,"d":"79.8"}},{"$f":"Fin!BS168","v":{"v":82.91699575905241,"d":"82.9"}},{"$f":"Fin!BT168","v":{"v":86.12891654929179,"d":"86.1"}},{"$f":"Fin!BU168","v":{"v":89.4291465535162,"d":"89.4"}},{"$f":"Fin!BV168","v":{"v":92.83142676821868,"d":"92.8"}},{"$f":"Fin!BW168","v":{"v":96.32719374161418,"d":"96.3"}},{"$f":"Fin!BX168","v":{"v":100.051278079269,"d":"100.1"}},{"$f":"Fin!BY168","v":{"v":103.96822535788894,"d":"104.0"}},{"$f":"Fin!BZ168","v":{"v":108.09992522145909,"d":"108.1"}},{"$f":"Fin!CA168","v":{"v":112.44343890437946,"d":"112.4"}},{"$f":"Fin!CB168","v":{"v":117.03941641253684,"d":"117.0"}},{"$f":"Fin!CC168","v":{"v":121.79413244720014,"d":"121.8"}},{"$f":"Fin!CD168","v":{"v":126.72704080778789,"d":"126.7"}},{"$f":"Fin!CE168","v":{"v":131.82933664729586,"d":"131.8"}},{"$f":"Fin!CF168","v":{"v":137.14101193195435,"d":"137.1"}},{"$f":"Fin!CG168","v":{"v":142.60950571969516,"d":"142.6"}},{"$f":"Fin!CH168","v":{"v":141.96811376487202,"d":"142.0"}},{"$f":"Fin!CI168","v":{"v":142.3500969429921,"d":"142.4"}},{"$f":"Fin!CJ168","v":{"v":159.4842826181358,"d":"159.5"}},{"$f":"Fin!CK168","v":{"v":170.15083556353915,"d":"170.2"}},{"$f":"Fin!CL168","v":{"v":173.60297287934213,"d":"173.6"}},{"$f":"Fin!CM168","v":{"v":164.82154210708947,"d":"164.8"}},{"$f":"Fin!CN168","v":{"v":142.25424699502065,"d":"142.3"}},{"$f":"Fin!CO168","v":{"v":104.23298276964863,"d":"104.2"}},{"$f":"Fin!CP168","v":{"v":48.93675658413375,"d":"48.9"}},{"$f":"Fin!CQ168","v":{"v":39.24631582385628,"d":"39.2"}},{"$f":"Fin!CR168","v":{"v":37.7553820628069,"d":"37.8"}}]
[null,"Amortization of Reserves",{"$nulls":8},"MCAD",null,{"$f":"SUM(O33:GK33)","v":{"v":13.933976219156465,"d":"14"}},null,{"$f":"+Inputs!L220","v":{"v":0.7325687232375611,"d":"0.7"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}},{"$f":"+$O$70/(YEAR(Inputs!$L$16)-$O$8)","v":{"v":0.1629803394557889,"d":"0.2"}}]
[]
[null,"EBT",{"$nulls":8},"MCAD",null,{"$f":"SUM(O35:GK35)","v":{"v":608547.2812500683,"d":"608,547"}},null,{"$f":"O29+O31+O32+O33","v":{"v":639.6043400075536,"d":"639.6"}},{"v":713.7506030011235,"d":"713.8"},{"v":749.5209699246865,"d":"749.5"},{"$f":"R29+R31+R32+R33","v":{"v":798.9495373299463,"d":"798.9"}},{"v":839.8117846623842,"d":"839.8"},{"v":902.0769928249441,"d":"902.1"},{"v":972.2454854242237,"d":"972.2"},{"v":1042.7572787122383,"d":"1,042.8"},{"v":1119.046973908206,"d":"1,119.0"},{"v":1191.6795851529696,"d":"1,191.7"},{"v":1276.624017232978,"d":"1,276.6"},{"v":1358.2133709109178,"d":"1,358.2"},{"v":1442.915198016869,"d":"1,442.9"},{"v":1546.6069848035386,"d":"1,546.6"},{"v":1653.262789928722,"d":"1,653.3"},{"v":1749.2597707873547,"d":"1,749.3"},{"v":1836.1086265727613,"d":"1,836.1"},{"v":1928.3897591055406,"d":"1,928.4"},{"v":2019.0170105194015,"d":"2,019.0"},{"v":2137.948962286147,"d":"2,137.9"},{"v":2248.6606850551702,"d":"2,248.7"},{"v":2364.3659374159106,"d":"2,364.4"},{"v":2500.626044989636,"d":"2,500.6"},{"v":2683.1725340475764,"d":"2,683.2"},{"v":2821.8128842912292,"d":"2,821.8"},{"v":2959.7729756587596,"d":"2,959.8"},{"v":3096.353693776663,"d":"3,096.4"},{"v":3225.0528447660026,"d":"3,225.1"},{"v":3379.026633892972,"d":"3,379.0"},{"v":3528.6176710790382,"d":"3,528.6"},{"v":3688.576093311355,"d":"3,688.6"},{"v":3858.640417209657,"d":"3,858.6"},{"v":4017.0744037031827,"d":"4,017.1"},{"v":4213.932689158687,"d":"4,213.9"},{"v":4405.6532303619215,"d":"4,405.7"},{"v":4559.374176464365,"d":"4,559.4"},{"v":4729.307339117771,"d":"4,729.3"},{"v":4906.345483504523,"d":"4,906.3"},{"v":5160.357907314235,"d":"5,160.4"},{"v":5374.862539449656,"d":"5,374.9"},{"v":5563.7016048071255,"d":"5,563.7"},{"v":5759.846270469277,"d":"5,759.8"},{"v":5963.207874022242,"d":"5,963.2"},{"v":6152.084633541909,"d":"6,152.1"},{"v":6375.726838235344,"d":"6,375.7"},{"v":6608.820595279439,"d":"6,608.8"},{"v":6849.458234569151,"d":"6,849.5"},{"v":7098.3662522215955,"d":"7,098.4"},{"v":7354.313943618895,"d":"7,354.3"},{"v":7610.638090098405,"d":"7,610.6"},{"v":7873.176167709942,"d":"7,873.2"},{"v":8145.702648898145,"d":"8,145.7"},{"v":8426.918159798468,"d":"8,426.9"},{"v":8718.782247405135,"d":"8,718.8"},{"v":9021.192507432681,"d":"9,021.2"},{"v":9335.15525363216,"d":"9,335.2"},{"v":9659.208229755857,"d":"9,659.2"},{"v":9995.572269524824,"d":"9,995.6"},{"v":10344.146300128717,"d":"10,344.1"},{"v":10706.078762230934,"d":"10,706.1"},{"v":11079.75239299845,"d":"11,079.8"},{"v":11467.79110119283,"d":"11,467.8"},{"v":11870.106953663215,"d":"11,870.1"},{"v":12288.020694101911,"d":"12,288.0"},{"v":12719.73912216099,"d":"12,719.7"},{"v":13168.129348636683,"d":"13,168.1"},{"v":13633.062451623231,"d":"13,633.1"},{"$f":"CD29+CD31+CD32+CD33","v":{"v":14116.04596821714,"d":"14,116.0"}},{"v":14615.080861296477,"d":"14,615.1"},{"v":15133.418364088422,"d":"15,133.4"},{"v":15670.99517272353,"d":"15,671.0"},{"v":16213.301924017227,"d":"16,213.3"},{"v":16734.196689170833,"d":"16,734.2"},{"v":17259.737895330836,"d":"17,259.7"},{"v":17794.352921978436,"d":"17,794.4"},{"v":18338.844917780847,"d":"18,338.8"},{"v":18885.3785261031,"d":"18,885.4"},{"v":19436.108372263767,"d":"19,436.1"},{"v":19988.90260165996,"d":"19,988.9"},{"v":20543.68629279129,"d":"20,543.7"},{"v":21160.168327325067,"d":"21,160.2"},{"v":19228.9872418831,"d":"19,229.0"}]
[{"$nulls":7},"Tax rate"]
[null,"Income Tax",{"$nulls":5},{"$f":"+Inputs!L142","v":{"v":0.265,"d":"26.50%"}},null,null,"MCAD",null,{"$f":"SUM(O37:GK37)","v":{"v":-161265.03438116613,"d":"(161,265)"}},null,{"$f":"+Inputs!L224","v":{"v":-169.49999999999997,"d":"-169.5"}},{"$f":"-P35*$H$37","v":{"v":-189.14390979529773,"d":"-189.1"}},{"v":-198.62305703004193,"d":"-198.6"},{"$f":"-R35*$H$37","v":{"v":-211.72162739243578,"d":"-211.7"}},{"v":-222.55012293553182,"d":"-222.6"},{"v":-239.0504030986102,"d":"-239.1"},{"v":-257.6450536374193,"d":"-257.6"},{"v":-276.33067885874317,"d":"-276.3"},{"v":-296.5474480856746,"d":"-296.5"},{"v":-315.79509006553695,"d":"-315.8"},{"v":-338.30536456673923,"d":"-338.3"},{"v":-359.9265432913932,"d":"-359.9"},{"v":-382.3725274744703,"d":"-382.4"},{"v":-409.85085097293774,"d":"-409.9"},{"v":-438.11463933111133,"d":"-438.1"},{"v":-463.553839258649,"d":"-463.6"},{"v":-486.5687860417818,"d":"-486.6"},{"v":-511.0232861629683,"d":"-511.0"},{"v":-535.0395077876415,"d":"-535.0"},{"v":-566.5564750058289,"d":"-566.6"},{"v":-595.8950815396202,"d":"-595.9"},{"v":-626.5569734152164,"d":"-626.6"},{"v":-662.6659019222535,"d":"-662.7"},{"v":-711.0407215226078,"d":"-711.0"},{"v":-747.7804143371758,"d":"-747.8"},{"v":-784.3398385495714,"d":"-784.3"},{"v":-820.5337288508157,"d":"-820.5"},{"v":-854.6390038629908,"d":"-854.6"},{"v":-895.4420579816376,"d":"-895.4"},{"v":-935.0836828359452,"d":"-935.1"},{"v":-977.4726647275091,"d":"-977.5"},{"v":-1022.5397105605591,"d":"-1,022.5"},{"v":-1064.5247169813435,"d":"-1,064.5"},{"v":-1116.692162627052,"d":"-1,116.7"},{"v":-1167.4981060459093,"d":"-1,167.5"},{"v":-1208.2341567630567,"d":"-1,208.2"},{"v":-1253.2664448662094,"d":"-1,253.3"},{"v":-1300.1815531286986,"d":"-1,300.2"},{"v":-1367.4948454382723,"d":"-1,367.5"},{"v":-1424.3385729541587,"d":"-1,424.3"},{"v":-1474.3809252738884,"d":"-1,474.4"},{"v":-1526.3592616743585,"d":"-1,526.4"},{"v":-1580.2500866158944,"d":"-1,580.3"},{"v":-1630.302427888606,"d":"-1,630.3"},{"v":-1689.5676121323663,"d":"-1,689.6"},{"v":-1751.3374577490513,"d":"-1,751.3"},{"v":-1815.106432160825,"d":"-1,815.1"},{"v":-1881.067056838723,"d":"-1,881.1"},{"v":-1948.8931950590072,"d":"-1,948.9"},{"v":-2016.8190938760774,"d":"-2,016.8"},{"v":-2086.3916844431346,"d":"-2,086.4"},{"v":-2158.611201958008,"d":"-2,158.6"},{"v":-2233.1333123465943,"d":"-2,233.1"},{"v":-2310.477295562361,"d":"-2,310.5"},{"v":-2390.6160144696605,"d":"-2,390.6"},{"v":-2473.816142212522,"d":"-2,473.8"},{"v":-2559.690180885302,"d":"-2,559.7"},{"v":-2648.8266514240786,"d":"-2,648.8"},{"v":-2741.1987695341104,"d":"-2,741.2"},{"v":-2837.1108719911977,"d":"-2,837.1"},{"v":-2936.1343841445896,"d":"-2,936.1"},{"v":-3038.9646418161,"d":"-3,039.0"},{"v":-3145.578342720752,"d":"-3,145.6"},{"v":-3256.3254839370065,"d":"-3,256.3"},{"v":-3370.7308673726625,"d":"-3,370.7"},{"v":-3489.5542773887214,"d":"-3,489.6"},{"v":-3612.7615496801563,"d":"-3,612.8"},{"$f":"-CD35*$H$37","v":{"v":-3740.7521815775426,"d":"-3,740.8"}},{"v":-3872.9964282435667,"d":"-3,873.0"},{"v":-4010.3558664834322,"d":"-4,010.4"},{"v":-4152.8137207717355,"d":"-4,152.8"},{"v":-4296.525009864566,"d":"-4,296.5"},{"v":-4434.562122630271,"d":"-4,434.6"},{"v":-4573.830542262672,"d":"-4,573.8"},{"v":-4715.5035243242855,"d":"-4,715.5"},{"v":-4859.793903211925,"d":"-4,859.8"},{"v":-5004.625309417322,"d":"-5,004.6"},{"v":-5150.568718649898,"d":"-5,150.6"},{"v":-5297.059189439889,"d":"-5,297.1"},{"v":-5444.0768675896925,"d":"-5,444.1"},{"v":-5607.444606741143,"d":"-5,607.4"},{"v":-5095.681619099022,"d":"-5,095.7"}]
[]
[null,"Net Income",{"$nulls":8},"MCAD",null,{"$f":"SUM(O39:GK39)","v":{"v":447282.2468689023,"d":"447,282"}},null,{"$f":"O35+O37","v":{"v":470.10434000755356,"d":"470.1"}},{"v":524.6066932058258,"d":"524.6"},{"v":550.8979128946446,"d":"550.9"},{"$f":"R35+R37","v":{"v":587.2279099375105,"d":"587.2"}},{"v":617.2616617268524,"d":"617.3"},{"v":663.0265897263339,"d":"663.0"},{"v":714.6004317868044,"d":"714.6"},{"v":766.4265998534952,"d":"766.4"},{"v":822.4995258225313,"d":"822.5"},{"v":875.8844950874327,"d":"875.9"},{"v":938.3186526662389,"d":"938.3"},{"v":998.2868276195245,"d":"998.3"},{"v":1060.5426705423988,"d":"1,060.5"},{"v":1136.756133830601,"d":"1,136.8"},{"v":1215.1481505976108,"d":"1,215.1"},{"v":1285.7059315287056,"d":"1,285.7"},{"v":1349.5398405309795,"d":"1,349.5"},{"v":1417.3664729425723,"d":"1,417.4"},{"v":1483.97750273176,"d":"1,484.0"},{"v":1571.3924872803182,"d":"1,571.4"},{"v":1652.76560351555,"d":"1,652.8"},{"v":1737.8089640006942,"d":"1,737.8"},{"v":1837.9601430673824,"d":"1,838.0"},{"v":1972.1318125249686,"d":"1,972.1"},{"v":2074.0324699540533,"d":"2,074.0"},{"v":2175.4331371091885,"d":"2,175.4"},{"v":2275.819964925847,"d":"2,275.8"},{"v":2370.413840903012,"d":"2,370.4"},{"v":2483.5845759113345,"d":"2,483.6"},{"v":2593.533988243093,"d":"2,593.5"},{"v":2711.103428583846,"d":"2,711.1"},{"v":2836.1007066490974,"d":"2,836.1"},{"v":2952.549686721839,"d":"2,952.5"},{"v":3097.2405265316347,"d":"3,097.2"},{"v":3238.155124316012,"d":"3,238.2"},{"v":3351.140019701308,"d":"3,351.1"},{"v":3476.040894251562,"d":"3,476.0"},{"v":3606.1639303758247,"d":"3,606.2"},{"v":3792.8630618759626,"d":"3,792.9"},{"v":3950.523966495497,"d":"3,950.5"},{"v":4089.320679533237,"d":"4,089.3"},{"v":4233.487008794918,"d":"4,233.5"},{"v":4382.957787406348,"d":"4,383.0"},{"v":4521.782205653303,"d":"4,521.8"},{"v":4686.159226102978,"d":"4,686.2"},{"v":4857.4831375303875,"d":"4,857.5"},{"v":5034.351802408326,"d":"5,034.4"},{"v":5217.299195382872,"d":"5,217.3"},{"v":5405.420748559887,"d":"5,405.4"},{"v":5593.818996222328,"d":"5,593.8"},{"v":5786.784483266807,"d":"5,786.8"},{"v":5987.091446940136,"d":"5,987.1"},{"v":6193.784847451874,"d":"6,193.8"},{"v":6408.304951842774,"d":"6,408.3"},{"v":6630.57649296302,"d":"6,630.6"},{"v":6861.339111419637,"d":"6,861.3"},{"v":7099.5180488705555,"d":"7,099.5"},{"v":7346.745618100746,"d":"7,346.7"},{"v":7602.947530594607,"d":"7,602.9"},{"v":7868.967890239737,"d":"7,869.0"},{"v":8143.618008853861,"d":"8,143.6"},{"v":8428.82645937673,"d":"8,428.8"},{"v":8724.528610942463,"d":"8,724.5"},{"v":9031.695210164904,"d":"9,031.7"},{"v":9349.008254788328,"d":"9,349.0"},{"v":9678.575071247962,"d":"9,678.6"},{"v":10020.300901943076,"d":"10,020.3"},{"$f":"CD35+CD37","v":{"v":10375.293786639599,"d":"10,375.3"}},{"v":10742.08443305291,"d":"10,742.1"},{"v":11123.06249760499,"d":"11,123.1"},{"v":11518.181451951794,"d":"11,518.2"},{"v":11916.776914152662,"d":"11,916.8"},{"v":12299.63456654056,"d":"12,299.6"},{"v":12685.907353068164,"d":"12,685.9"},{"v":13078.84939765415,"d":"13,078.8"},{"v":13479.051014568922,"d":"13,479.1"},{"v":13880.753216685778,"d":"13,880.8"},{"v":14285.539653613869,"d":"14,285.5"},{"v":14691.84341222007,"d":"14,691.8"},{"v":15099.6094252016,"d":"15,099.6"},{"v":15552.723720583925,"d":"15,552.7"},{"v":14133.305622784079,"d":"14,133.3"}]
[]
[]
[null,"Balance Sheet"]
[]
[null,"Current Assets",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"SUM(O45:O51)","v":{"v":1653.9651456031215,"d":"1,654.0"}},{"v":1506.0370676542261,"d":"1,506.0"},{"v":1371.898892835553,"d":"1,371.9"},{"$f":"SUM(R45:R51)","v":{"v":1247.23693636175,"d":"1,247.2"}},{"v":1114.542277900959,"d":"1,114.5"},{"v":1166.9772300482512,"d":"1,167.0"},{"v":1240.3634184400594,"d":"1,240.4"},{"v":1333.5320389456447,"d":"1,333.5"},{"v":1449.2427700658357,"d":"1,449.2"},{"v":1549.909959864032,"d":"1,549.9"},{"v":1538.6183819996309,"d":"1,538.6"},{"v":1559.144383771522,"d":"1,559.1"},{"v":1612.351120693688,"d":"1,612.4"},{"v":1710.7344187065892,"d":"1,710.7"},{"v":1854.972119245362,"d":"1,855.0"},{"v":1872.9861514167956,"d":"1,873.0"},{"v":1915.7042757164743,"d":"1,915.7"},{"v":1985.8716999136298,"d":"1,985.9"},{"v":2080.9870152511194,"d":"2,081.0"},{"v":2220.5289266086074,"d":"2,220.5"},{"v":2197.5341974908797,"d":"2,197.5"},{"v":2205.269596866656,"d":"2,205.3"},{"v":2259.354094396078,"d":"2,259.4"},{"v":2393.9209613453622,"d":"2,393.9"},{"v":2576.4927362155213,"d":"2,576.5"},{"v":2641.564318419375,"d":"2,641.6"},{"v":2713.024533219865,"d":"2,713.0"},{"v":2780.782658860309,"d":"2,780.8"},{"v":2858.9305153995156,"d":"2,858.9"},{"v":2939.566322236853,"d":"2,939.6"},{"v":3020.8334283053873,"d":"3,020.8"},{"v":3105.225598389689,"d":"3,105.2"},{"v":3179.0306395232883,"d":"3,179.0"},{"v":3265.086722483962,"d":"3,265.1"},{"v":3353.9637001983983,"d":"3,354.0"},{"v":3439.4386563849985,"d":"3,439.4"},{"v":3440.6789791297447,"d":"3,440.7"},{"v":3534.9200740409465,"d":"3,534.9"},{"v":3611.281504902496,"d":"3,611.3"},{"v":3681.053294551739,"d":"3,681.1"},{"v":3806.828828178418,"d":"3,806.8"},{"v":3992.129388491201,"d":"3,992.1"},{"v":4240.368580697939,"d":"4,240.4"},{"v":4374.019034743898,"d":"4,374.0"},{"v":4545.937879566712,"d":"4,545.9"},{"v":4661.609175881373,"d":"4,661.6"},{"v":4716.344245941054,"d":"4,716.3"},{"v":4704.103133805656,"d":"4,704.1"},{"v":4620.280892244244,"d":"4,620.3"},{"v":4784.414548156421,"d":"4,784.4"},{"v":4955.339758338644,"d":"4,955.3"},{"v":5132.983279821979,"d":"5,133.0"},{"v":5318.4358724225185,"d":"5,318.4"},{"v":5510.45668093753,"d":"5,510.5"},{"v":5709.716694299269,"d":"5,709.7"},{"v":5915.455717256804,"d":"5,915.5"},{"v":6128.803393559439,"d":"6,128.8"},{"v":6348.257147832703,"d":"6,348.3"},{"v":6574.461729641125,"d":"6,574.5"},{"v":6807.150948687855,"d":"6,807.2"},{"v":7052.773725422403,"d":"7,052.8"},{"v":7309.943932165823,"d":"7,309.9"},{"v":7579.708404811105,"d":"7,579.7"},{"v":7862.102659216307,"d":"7,862.1"},{"v":8158.829604864242,"d":"8,158.8"},{"v":8465.638429240713,"d":"8,465.6"},{"v":8783.448154311907,"d":"8,783.4"},{"$f":"SUM(CD45:CD51)","v":{"v":9112.02405100776,"d":"9,112.0"}},{"v":9452.994472066739,"d":"9,453.0"},{"v":9804.22185669298,"d":"9,804.2"},{"v":9852.310541856423,"d":"9,852.3"},{"v":9954.155058040798,"d":"9,954.2"},{"v":10895.778608648121,"d":"10,895.8"},{"v":11516.741907890106,"d":"11,516.7"},{"v":11779.637720053575,"d":"11,779.6"},{"v":11433.769164953681,"d":"11,433.8"},{"v":10401.050416161574,"d":"10,401.1"},{"v":8598.698534190853,"d":"8,598.7"},{"v":5935.587180435737,"d":"5,935.6"},{"v":5556.047437334247,"d":"5,556.0"},{"v":5589.2348108095575,"d":"5,589.2"},{"v":0,"d":"0.0"}]
[null,"General Fund",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L232","v":{"v":764.1019110840955,"d":"764.1"}},{"$f":"+CF!P55","v":{"v":549.0850878139099,"d":"549.1"}},{"$f":"+CF!Q55","v":{"v":372.26775175643263,"d":"372.3"}},{"$f":"+CF!R55","v":{"v":220.05237990912553,"d":"220.1"}},{"$f":"+CF!S55","v":{"v":61.06136847675805,"d":"61.1"}},{"$f":"+CF!T55","v":{"v":60.000000000000114,"d":"60.0"}},{"$f":"+CF!U55","v":{"v":80.56522896276886,"d":"80.6"}},{"$f":"+CF!V55","v":{"v":133.3983589599128,"d":"133.4"}},{"$f":"+CF!W55","v":{"v":190.72766476336653,"d":"190.7"}},{"$f":"+CF!X55","v":{"v":236.46473624421185,"d":"236.5"}},{"$f":"+CF!Y55","v":{"v":188.29989472052864,"d":"188.3"}},{"$f":"+CF!Z55","v":{"v":151.33286671909366,"d":"151.3"}},{"$f":"+CF!AA55","v":{"v":174.20158324972238,"d":"174.2"}},{"$f":"+CF!AB55","v":{"v":208.26805880320592,"d":"208.3"}},{"$f":"+CF!AC55","v":{"v":301.49282595217585,"d":"301.5"}},{"$f":"+CF!AD55","v":{"v":269.3752382259996,"d":"269.4"}},{"$f":"+CF!AE55","v":{"v":273.509342700674,"d":"273.5"}},{"$f":"+CF!AF55","v":{"v":287.6826163393322,"d":"287.7"}},{"$f":"+CF!AG55","v":{"v":335.494796369548,"d":"335.5"}},{"$f":"+CF!AH55","v":{"v":415.38118289849865,"d":"415.4"}},{"$f":"+CF!AI55","v":{"v":349.1158526475068,"d":"349.1"}},{"$f":"+CF!AJ55","v":{"v":312.0237195570809,"d":"312.0"}},{"$f":"+CF!AK55","v":{"v":363.6855976057442,"d":"363.7"}},{"$f":"+CF!AL55","v":{"v":455.0667334033634,"d":"455.1"}},{"$f":"+CF!AM55","v":{"v":599.919218067013,"d":"599.9"}},{"$f":"+CF!AN55","v":{"v":643.7330472243522,"d":"643.7"}},{"$f":"+CF!AO55","v":{"v":667.1722159546595,"d":"667.2"}},{"$f":"+CF!AP55","v":{"v":707.6069812063907,"d":"707.6"}},{"$f":"+CF!AQ55","v":{"v":746.7081892793082,"d":"746.7"}},{"$f":"+CF!AR55","v":{"v":788.6328142202034,"d":"788.6"}},{"$f":"+CF!AS55","v":{"v":840.0275280982606,"d":"840.0"}},{"$f":"+CF!AT55","v":{"v":859.1690041231583,"d":"859.2"}},{"$f":"+CF!AU55","v":{"v":910.0899160530608,"d":"910.1"}},{"$f":"+CF!AV55","v":{"v":946.2753142456442,"d":"946.3"}},{"$f":"+CF!AW55","v":{"v":976.7614780525765,"d":"976.8"}},{"$f":"+CF!AX55","v":{"v":1025.089003312416,"d":"1,025.1"}},{"$f":"+CF!AY55","v":{"v":987.5873045610501,"d":"987.6"}},{"$f":"+CF!AZ55","v":{"v":1029.4723453779843,"d":"1,029.5"}},{"$f":"+CF!BA55","v":{"v":1055.0589004828298,"d":"1,055.1"}},{"$f":"+CF!BB55","v":{"v":1074.636024407418,"d":"1,074.6"}},{"$f":"+CF!BC55","v":{"v":1148.7626302532508,"d":"1,148.8"}},{"$f":"+CF!BD55","v":{"v":1280.7521730199733,"d":"1,280.8"}},{"$f":"+CF!BE55","v":{"v":1288.1561656608437,"d":"1,288.2"}},{"$f":"+CF!BF55","v":{"v":1338.205652224553,"d":"1,338.2"}},{"$f":"+CF!BG55","v":{"v":1422.1417170958284,"d":"1,422.1"}},{"$f":"+CF!BH55","v":{"v":1447.8603889070455,"d":"1,447.9"}},{"$f":"+CF!BI55","v":{"v":1409.2614042597197,"d":"1,409.3"}},{"$f":"+CF!BJ55","v":{"v":1303.1054185522717,"d":"1,303.1"}},{"$f":"+CF!BK55","v":{"v":1446.6567782439342,"d":"1,446.7"}},{"$f":"+CF!BL55","v":{"v":1519.225455714486,"d":"1,519.2"}},{"$f":"+CF!BM55","v":{"v":1595.189929873216,"d":"1,595.2"}},{"$f":"+CF!BN55","v":{"v":1676.7825316300587,"d":"1,676.8"}},{"$f":"+CF!BO55","v":{"v":1761.6647668438227,"d":"1,761.7"}},{"$f":"+CF!BP55","v":{"v":1850.5841834331586,"d":"1,850.6"}},{"$f":"+CF!BQ55","v":{"v":1942.9166765009668,"d":"1,942.9"}},{"$f":"+CF!BR55","v":{"v":2040.4998100140647,"d":"2,040.5"}},{"$f":"+CF!BS55","v":{"v":2140.6004079460927,"d":"2,140.6"}},{"$f":"+CF!BT55","v":{"v":2243.9555104382207,"d":"2,244.0"}},{"$f":"+CF!BU55","v":{"v":2349.750974457799,"d":"2,349.8"}},{"$f":"+CF!BV55","v":{"v":2460.6457892782246,"d":"2,460.6"}},{"$f":"+CF!BW55","v":{"v":2578.7306322755594,"d":"2,578.7"}},{"$f":"+CF!BX55","v":{"v":2705.1413669815865,"d":"2,705.1"}},{"$f":"+CF!BY55","v":{"v":2839.280804314927,"d":"2,839.3"}},{"$f":"+CF!BZ55","v":{"v":2984.4787602469714,"d":"2,984.5"}},{"$f":"+CF!CA55","v":{"v":3137.5360010367785,"d":"3,137.5"}},{"$f":"+CF!CB55","v":{"v":3297.0456865046053,"d":"3,297.0"}},{"$f":"+CF!CC55","v":{"v":3462.0749772976433,"d":"3,462.1"}},{"$f":"+CF!CD55","v":{"v":3636.1000005623628,"d":"3,636.1"}},{"$f":"+CF!CE55","v":{"v":3815.2272281078203,"d":"3,815.2"}},{"$f":"+CF!CF55","v":{"v":4000.5187195371327,"d":"4,000.5"}},{"$f":"+CF!CG55","v":{"v":4265.583596378401,"d":"4,265.6"}},{"$f":"+CF!CH55","v":{"v":5457.644335813424,"d":"5,457.6"}},{"$f":"+CF!CI55","v":{"v":6267.346856445263,"d":"6,267.3"}},{"$f":"+CF!CJ55","v":{"v":6752.781260438718,"d":"6,752.8"}},{"$f":"+CF!CK55","v":{"v":6876.539906696145,"d":"6,876.5"}},{"$f":"+CF!CL55","v":{"v":6388.202669874199,"d":"6,388.2"}},{"$f":"+CF!CM55","v":{"v":5209.979894724902,"d":"5,210.0"}},{"$f":"+CF!CN55","v":{"v":3258.607657923896,"d":"3,258.6"}},{"$f":"+CF!CO55","v":{"v":520.5825785451416,"d":"520.6"}},{"$f":"+CF!CP55","v":{"v":60,"d":"60.0"}},{"$f":"+CF!CQ55","v":{"v":60,"d":"60.0"}},{"$f":"+CF!CR55","v":{"v":0,"d":"0.0"}}]
[null,"Working Capital Reserve",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L233","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!P150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!Q150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!R150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!S150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!T150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!U150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!V150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!W150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!X150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!Y150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!Z150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AA150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AB150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AC150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AD150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AE150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AF150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AG150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AH150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AI150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AJ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AK150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AL150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AM150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AN150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AO150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AP150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AQ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AR150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AS150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AT150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AU150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AV150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AW150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AX150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AY150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!AZ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BA150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BB150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BC150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BD150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BE150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BF150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BG150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BH150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BI150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BJ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BK150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BL150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BM150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BN150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BO150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BP150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BQ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BR150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BS150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BT150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BU150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BV150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BW150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BX150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BY150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!BZ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CA150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CB150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CC150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CD150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CE150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CF150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CG150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CH150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CI150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CJ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CK150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CL150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CM150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CN150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CO150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CP150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CQ150","v":{"v":10,"d":"10.0"}},{"$f":"+Fin!CR150","v":{"v":0,"d":"0.0"}}]
[null,"O&M and R&R Reserves",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L234","v":159.7},{"$f":"+Fin!P111+Fin!P127","v":{"v":158,"d":"158.0"}},{"$f":"+Fin!Q111+Fin!Q127","v":{"v":184.11772981745128,"d":"184.1"}},{"$f":"+Fin!R111+Fin!R127","v":{"v":185.20597013465482,"d":"185.2"}},{"$f":"+Fin!S111+Fin!S127","v":{"v":194.83181717354245,"d":"194.8"}},{"$f":"+Fin!T111+Fin!T127","v":{"v":205.24415914527395,"d":"205.2"}},{"$f":"+Fin!U111+Fin!U127","v":{"v":214.10110172657198,"d":"214.1"}},{"$f":"+Fin!V111+Fin!V127","v":{"v":221.7330308204159,"d":"221.7"}},{"$f":"+Fin!W111+Fin!W127","v":{"v":227.48746737404474,"d":"227.5"}},{"$f":"+Fin!X111+Fin!X127","v":{"v":232.27514409828507,"d":"232.3"}},{"$f":"+Fin!Y111+Fin!Y127","v":{"v":236.9731190360777,"d":"237.0"}},{"$f":"+Fin!Z111+Fin!Z127","v":{"v":242.86579253282298,"d":"242.9"}},{"$f":"+Fin!AA111+Fin!AA127","v":{"v":250.9970769896821,"d":"251.0"}},{"$f":"+Fin!AB111+Fin!AB127","v":{"v":260.2940246320992,"d":"260.3"}},{"$f":"+Fin!AC111+Fin!AC127","v":{"v":269.5809052187063,"d":"269.6"}},{"$f":"+Fin!AD111+Fin!AD127","v":{"v":278.31869449137383,"d":"278.3"}},{"$f":"+Fin!AE111+Fin!AE127","v":{"v":288.0443081770005,"d":"288.0"}},{"$f":"+Fin!AF111+Fin!AF127","v":{"v":298.3184530228571,"d":"298.3"}},{"$f":"+Fin!AG111+Fin!AG127","v":{"v":311.1594547588807,"d":"311.2"}},{"$f":"+Fin!AH111+Fin!AH127","v":{"v":324.16832411688625,"d":"324.2"}},{"$f":"+Fin!AI111+Fin!AI127","v":{"v":337.70914018405716,"d":"337.7"}},{"$f":"+Fin!AJ111+Fin!AJ127","v":{"v":351.8435041886754,"d":"351.8"}},{"$f":"+Fin!AK111+Fin!AK127","v":{"v":368.24613687962994,"d":"368.2"}},{"$f":"+Fin!AL111+Fin!AL127","v":{"v":380.9037557090504,"d":"380.9"}},{"$f":"+Fin!AM111+Fin!AM127","v":{"v":392.52084776089066,"d":"392.5"}},{"$f":"+Fin!AN111+Fin!AN127","v":{"v":404.1039749593639,"d":"404.1"}},{"$f":"+Fin!AO111+Fin!AO127","v":{"v":415.72055965188247,"d":"415.7"}},{"$f":"+Fin!AP111+Fin!AP127","v":{"v":429.5742245251158,"d":"429.6"}},{"$f":"+Fin!AQ111+Fin!AQ127","v":{"v":443.7188260966997,"d":"443.7"}},{"$f":"+Fin!AR111+Fin!AR127","v":{"v":459.11125671291666,"d":"459.1"}},{"$f":"+Fin!AS111+Fin!AS127","v":{"v":475.29543211688997,"d":"475.3"}},{"$f":"+Fin!AT111+Fin!AT127","v":{"v":490.82570611130075,"d":"490.8"}},{"$f":"+Fin!AU111+Fin!AU127","v":{"v":509.0279336847196,"d":"509.0"}},{"$f":"+Fin!AV111+Fin!AV127","v":{"v":527.0174646484355,"d":"527.0"}},{"$f":"+Fin!AW111+Fin!AW127","v":{"v":542.359039805576,"d":"542.4"}},{"$f":"+Fin!AX111+Fin!AX127","v":{"v":558.875206388848,"d":"558.9"}},{"$f":"+Fin!AY111+Fin!AY127","v":{"v":575.9829529823444,"d":"576.0"}},{"$f":"+Fin!AZ111+Fin!AZ127","v":{"v":598.312040369061,"d":"598.3"}},{"$f":"+Fin!BA111+Fin!BA127","v":{"v":618.1512685849674,"d":"618.2"}},{"$f":"+Fin!BB111+Fin!BB127","v":{"v":636.4118702275089,"d":"636.4"}},{"$f":"+Fin!BC111+Fin!BC127","v":{"v":655.2896834970888,"d":"655.3"}},{"$f":"+Fin!BD111+Fin!BD127","v":{"v":674.779317496934,"d":"674.8"}},{"$f":"+Fin!BE111+Fin!BE127","v":{"v":693.4494006390693,"d":"693.4"}},{"$f":"+Fin!BF111+Fin!BF127","v":{"v":714.5561423903627,"d":"714.6"}},{"$f":"+Fin!BG111+Fin!BG127","v":{"v":736.4353758492516,"d":"736.4"}},{"$f":"+Fin!BH111+Fin!BH127","v":{"v":758.9611873901274,"d":"759.0"}},{"$f":"+Fin!BI111+Fin!BI127","v":{"v":782.188808092058,"d":"782.2"}},{"$f":"+Fin!BJ111+Fin!BJ127","v":{"v":806.0291671272685,"d":"806.0"}},{"$f":"+Fin!BK111+Fin!BK127","v":{"v":830.055253313842,"d":"830.1"}},{"$f":"+Fin!BL111+Fin!BL127","v":{"v":854.6542476469824,"d":"854.7"}},{"$f":"+Fin!BM111+Fin!BM127","v":{"v":880.0841247841142,"d":"880.1"}},{"$f":"+Fin!BN111+Fin!BN127","v":{"v":906.2502281444036,"d":"906.3"}},{"$f":"+Fin!BO111+Fin!BO127","v":{"v":933.2985425209149,"d":"933.3"}},{"$f":"+Fin!BP111+Fin!BP127","v":{"v":961.2227011829631,"d":"961.2"}},{"$f":"+Fin!BQ111+Fin!BQ127","v":{"v":990.098199660838,"d":"990.1"}},{"$f":"+Fin!BR111+Fin!BR127","v":{"v":1019.8184160979552,"d":"1,019.8"}},{"$f":"+Fin!BS111+Fin!BS127","v":{"v":1050.5485958505742,"d":"1,050.5"}},{"$f":"+Fin!BT111+Fin!BT127","v":{"v":1082.2824186741605,"d":"1,082.3"}},{"$f":"+Fin!BU111+Fin!BU127","v":{"v":1115.1058152370097,"d":"1,115.1"}},{"$f":"+Fin!BV111+Fin!BV127","v":{"v":1148.9005642772722,"d":"1,148.9"}},{"$f":"+Fin!BW111+Fin!BW127","v":{"v":1183.860804040889,"d":"1,183.9"}},{"$f":"+Fin!BX111+Fin!BX127","v":{"v":1219.9810299989724,"d":"1,220.0"}},{"$f":"+Fin!BY111+Fin!BY127","v":{"v":1257.3597279938663,"d":"1,257.4"}},{"$f":"+Fin!BZ111+Fin!BZ127","v":{"v":1295.8655144627883,"d":"1,295.9"}},{"$f":"+Fin!CA111+Fin!CA127","v":{"v":1335.7110973626388,"d":"1,335.7"}},{"$f":"+Fin!CB111+Fin!CB127","v":{"v":1376.8881865169926,"d":"1,376.9"}},{"$f":"+Fin!CC111+Fin!CC127","v":{"v":1419.5089184187104,"d":"1,419.5"}},{"$f":"+Fin!CD111+Fin!CD127","v":{"v":1463.4265672170757,"d":"1,463.4"}},{"$f":"+Fin!CE111+Fin!CE127","v":{"v":1508.882048204977,"d":"1,508.9"}},{"$f":"+Fin!CF111+Fin!CF127","v":{"v":1555.8713302668962,"d":"1,555.9"}},{"$f":"+Fin!CG111+Fin!CG127","v":{"v":1603.446857743282,"d":"1,603.4"}},{"$f":"+Fin!CH111+Fin!CH127","v":{"v":1649.860507553354,"d":"1,649.9"}},{"$f":"+Fin!CI111+Fin!CI127","v":{"v":1696.8672698466412,"d":"1,696.9"}},{"$f":"+Fin!CJ111+Fin!CJ127","v":{"v":1744.7605121279842,"d":"1,744.8"}},{"$f":"+Fin!CK111+Fin!CK127","v":{"v":1793.6087304736552,"d":"1,793.6"}},{"$f":"+Fin!CL111+Fin!CL127","v":{"v":1842.874427271536,"d":"1,842.9"}},{"$f":"+Fin!CM111+Fin!CM127","v":{"v":1892.7324451440006,"d":"1,892.7"}},{"$f":"+Fin!CN111+Fin!CN127","v":{"v":1943.0414686979561,"d":"1,943.0"}},{"$f":"+Fin!CO111+Fin!CO127","v":{"v":1916.2552364681446,"d":"1,916.3"}},{"$f":"+Fin!CP111+Fin!CP127","v":{"v":1892.3157911928138,"d":"1,892.3"}},{"$f":"+Fin!CQ111+Fin!CQ127","v":{"v":1817.769103140345,"d":"1,817.8"}},{"$f":"+Fin!CR111+Fin!CR127","v":{"v":0,"d":"0.0"}}]
[null,"Debt Service Fund",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L235","v":74.9},{"$f":"+Fin!P146","v":84.3},{"$f":"+Fin!Q146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!R146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!S146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!T146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!U146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!V146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!W146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!X146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!Y146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!Z146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AA146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AB146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AC146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AD146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AE146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AF146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AG146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AH146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AI146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AJ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AK146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AL146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AM146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AN146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AO146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AP146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AQ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AR146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AS146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AT146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AU146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AV146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AW146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AX146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AY146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!AZ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BA146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BB146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BC146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BD146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BE146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BF146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BG146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BH146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BI146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BJ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BK146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BL146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BM146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BN146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BO146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BP146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BQ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BR146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BS146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BT146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BU146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BV146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BW146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BX146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BY146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!BZ146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CA146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CB146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CC146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CD146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CE146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CF146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CG146","v":{"v":68.95,"d":"69.0"}},{"$f":"+Fin!CH146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CI146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CJ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CK146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CL146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CM146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CN146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CO146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CP146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CQ146","v":{"v":0,"d":"0.0"}},{"$f":"+Fin!CR146","v":{"v":0,"d":"0.0"}}]
[null,"Debt Service Reserve Funds",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L236","v":{"v":423.9632345190261,"d":"424.0"}},{"$f":"SUM(Fin!P142,Fin!P131)","v":{"v":467.16197984031623,"d":"467.2"}},{"$f":"SUM(Fin!Q142,Fin!Q131)","v":{"v":486.78052793057657,"d":"486.8"}},{"$f":"SUM(Fin!R142,Fin!R131)","v":{"v":502.1629181197871,"d":"502.2"}},{"$f":"SUM(Fin!S142,Fin!S131)","v":{"v":507.3276428377723,"d":"507.3"}},{"$f":"SUM(Fin!T142,Fin!T131)","v":{"v":535.3738568337121,"d":"535.4"}},{"$f":"SUM(Fin!U142,Fin!U131)","v":{"v":563.2770807948108,"d":"563.3"}},{"$f":"SUM(Fin!V142,Fin!V131)","v":{"v":578.9338221537375,"d":"578.9"}},{"$f":"SUM(Fin!W142,Fin!W131)","v":{"v":613.5273220136625,"d":"613.5"}},{"$f":"SUM(Fin!X142,Fin!X131)","v":{"v":644.5375797194772,"d":"644.5"}},{"$f":"SUM(Fin!Y142,Fin!Y131)","v":{"v":658.1504118086057,"d":"658.2"}},{"$f":"SUM(Fin!Z142,Fin!Z131)","v":{"v":690.220186496836,"d":"690.2"}},{"$f":"SUM(Fin!AA142,Fin!AA131)","v":{"v":691.8760835049142,"d":"691.9"}},{"$f":"SUM(Fin!AB142,Fin!AB131)","v":{"v":725.2001554887343,"d":"725.2"}},{"$f":"SUM(Fin!AC142,Fin!AC131)","v":{"v":744.0432909770891,"d":"744.0"}},{"$f":"SUM(Fin!AD142,Fin!AD131)","v":{"v":766.8795971556275,"d":"766.9"}},{"$f":"SUM(Fin!AE142,Fin!AE131)","v":{"v":776.6917427292947,"d":"776.7"}},{"$f":"SUM(Fin!AF142,Fin!AF131)","v":{"v":802.5598573905975,"d":"802.6"}},{"$f":"SUM(Fin!AG142,Fin!AG131)","v":{"v":816.3466573420474,"d":"816.3"}},{"$f":"SUM(Fin!AH142,Fin!AH131)","v":{"v":841.4291817396686,"d":"841.4"}},{"$f":"SUM(Fin!AI142,Fin!AI131)","v":{"v":849.449707024736,"d":"849.4"}},{"$f":"SUM(Fin!AJ142,Fin!AJ131)","v":{"v":857.5600954820733,"d":"857.6"}},{"$f":"SUM(Fin!AK142,Fin!AK131)","v":{"v":820.0910736352004,"d":"820.1"}},{"$f":"SUM(Fin!AL142,Fin!AL131)","v":{"v":826.1503569401964,"d":"826.2"}},{"$f":"SUM(Fin!AM142,Fin!AM131)","v":{"v":826.8764889603945,"d":"826.9"}},{"$f":"SUM(Fin!AN142,Fin!AN131)","v":{"v":813.3304889603944,"d":"813.3"}},{"$f":"SUM(Fin!AO142,Fin!AO131)","v":{"v":825.8304889603944,"d":"825.8"}},{"$f":"SUM(Fin!AP142,Fin!AP131)","v":{"v":814.5204889603945,"d":"814.5"}},{"$f":"SUM(Fin!AQ142,Fin!AQ131)","v":{"v":813.8604889603945,"d":"813.9"}},{"$f":"SUM(Fin!AR142,Fin!AR131)","v":{"v":810.6804889603944,"d":"810.7"}},{"$f":"SUM(Fin!AS142,Fin!AS131)","v":{"v":795.7904889603944,"d":"795.8"}},{"$f":"SUM(Fin!AT142,Fin!AT131)","v":{"v":815.7904889603944,"d":"815.8"}},{"$f":"SUM(Fin!AU142,Fin!AU131)","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"SUM(Fin!AV142,Fin!AV131)","v":{"v":789.7617436391043,"d":"789.8"}},{"$f":"SUM(Fin!AW142,Fin!AW131)","v":{"v":799.7617436391043,"d":"799.8"}},{"$f":"SUM(Fin!AX142,Fin!AX131)","v":{"v":791.8037436391044,"d":"791.8"}},{"$f":"SUM(Fin!AY142,Fin!AY131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!AZ142,Fin!AZ131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!BA142,Fin!BA131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!BB142,Fin!BB131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!BC142,Fin!BC131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!BD142,Fin!BD131)","v":{"v":784.3337436391043,"d":"784.3"}},{"$f":"SUM(Fin!BE142,Fin!BE131)","v":{"v":971.6534858126752,"d":"971.7"}},{"$f":"SUM(Fin!BF142,Fin!BF131)","v":{"v":998.1777176666062,"d":"998.2"}},{"$f":"SUM(Fin!BG142,Fin!BG131)","v":{"v":1027.3684298508238,"d":"1,027.4"}},{"$f":"SUM(Fin!BH142,Fin!BH131)","v":{"v":1056.699403023594,"d":"1,056.7"}},{"$f":"SUM(Fin!BI142,Fin!BI131)","v":{"v":1087.5565912640818,"d":"1,087.6"}},{"$f":"SUM(Fin!BJ142,Fin!BJ131)","v":{"v":1117.115107330166,"d":"1,117.1"}},{"$f":"SUM(Fin!BK142,Fin!BK131)","v":{"v":824.1374217539368,"d":"824.1"}},{"$f":"SUM(Fin!BL142,Fin!BL131)","v":{"v":848.1928901714093,"d":"848.2"}},{"$f":"SUM(Fin!BM142,Fin!BM131)","v":{"v":873.5140562006287,"d":"873.5"}},{"$f":"SUM(Fin!BN142,Fin!BN131)","v":{"v":897.7623306843236,"d":"897.8"}},{"$f":"SUM(Fin!BO142,Fin!BO131)","v":{"v":924.451613180973,"d":"924.5"}},{"$f":"SUM(Fin!BP142,Fin!BP131)","v":{"v":951.2951604823409,"d":"951.3"}},{"$f":"SUM(Fin!BQ142,Fin!BQ131)","v":{"v":979.5501249423007,"d":"979.6"}},{"$f":"SUM(Fin!BR142,Fin!BR131)","v":{"v":1006.581561756424,"d":"1,006.6"}},{"$f":"SUM(Fin!BS142,Fin!BS131)","v":{"v":1036.3468235562875,"d":"1,036.3"}},{"$f":"SUM(Fin!BT142,Fin!BT131)","v":{"v":1066.2693984164866,"d":"1,066.3"}},{"$f":"SUM(Fin!BU142,Fin!BU131)","v":{"v":1097.7645485240769,"d":"1,097.8"}},{"$f":"SUM(Fin!BV142,Fin!BV131)","v":{"v":1127.8633332758775,"d":"1,127.9"}},{"$f":"SUM(Fin!BW142,Fin!BW131)","v":{"v":1161.0224673253274,"d":"1,161.0"}},{"$f":"SUM(Fin!BX142,Fin!BX131)","v":{"v":1194.3388705013547,"d":"1,194.3"}},{"$f":"SUM(Fin!BY142,Fin!BY131)","v":{"v":1229.4057282380957,"d":"1,229.4"}},{"$f":"SUM(Fin!BZ142,Fin!BZ131)","v":{"v":1262.8776698419706,"d":"1,262.9"}},{"$f":"SUM(Fin!CA142,Fin!CA131)","v":{"v":1299.7737213854496,"d":"1,299.8"}},{"$f":"SUM(Fin!CB142,Fin!CB131)","v":{"v":1336.8227482811258,"d":"1,336.8"}},{"$f":"SUM(Fin!CC142,Fin!CC131)","v":{"v":1375.8181433515786,"d":"1,375.8"}},{"$f":"SUM(Fin!CD142,Fin!CD131)","v":{"v":1412.9902629410713,"d":"1,413.0"}},{"$f":"SUM(Fin!CE142,Fin!CE131)","v":{"v":1453.9913182476917,"d":"1,454.0"}},{"$f":"SUM(Fin!CF142,Fin!CF131)","v":{"v":1495.1352336669859,"d":"1,495.1"}},{"$f":"SUM(Fin!CG142,Fin!CG131)","v":{"v":1150.4252310324005,"d":"1,150.4"}},{"$f":"SUM(Fin!CH142,Fin!CH131)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(Fin!CI142,Fin!CI131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CJ142,Fin!CJ131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CK142,Fin!CK131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CL142,Fin!CL131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CM142,Fin!CM131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CN142,Fin!CN131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CO142,Fin!CO131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CP142,Fin!CP131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CQ142,Fin!CQ131)","v":{"v":3.183231456205249e-13,"d":"0.0"}},{"$f":"SUM(Fin!CR142,Fin!CR131)","v":{"v":0,"d":"0.0"}}]
[null,"Accounts Receivable, Trade",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L237","v":{"v":194.05000000000004,"d":"194.1"}},{"$f":"+Oper!P69","v":{"v":218.00000000000003,"d":"218.0"}},{"$f":"+Oper!Q69","v":{"v":230.29288333109227,"d":"230.3"}},{"$f":"+Oper!R69","v":{"v":241.37566819818252,"d":"241.4"}},{"$f":"+Oper!S69","v":{"v":252.88144941288618,"d":"252.9"}},{"$f":"+Oper!T69","v":{"v":267.9192140692649,"d":"267.9"}},{"$f":"+Oper!U69","v":{"v":283.9800069559078,"d":"284.0"}},{"$f":"+Oper!V69","v":{"v":301.02682701157846,"d":"301.0"}},{"$f":"+Oper!W69","v":{"v":319.060315914762,"d":"319.1"}},{"$f":"+Oper!X69","v":{"v":338.19249980205797,"d":"338.2"}},{"$f":"+Oper!Y69","v":{"v":356.7549564344187,"d":"356.8"}},{"$f":"+Oper!Z69","v":{"v":376.28553802276934,"d":"376.3"}},{"$f":"+Oper!AA69","v":{"v":396.8363769493693,"d":"396.8"}},{"$f":"+Oper!AB69","v":{"v":418.5321797825498,"d":"418.5"}},{"$f":"+Oper!AC69","v":{"v":441.4150970973906,"d":"441.4"}},{"$f":"+Oper!AD69","v":{"v":459.9726215437948,"d":"460.0"}},{"$f":"+Oper!AE69","v":{"v":479.0188821095051,"d":"479.0"}},{"$f":"+Oper!AF69","v":{"v":498.870773160843,"d":"498.9"}},{"$f":"+Oper!AG69","v":{"v":519.5461067806436,"d":"519.5"}},{"$f":"+Oper!AH69","v":{"v":541.1102378535539,"d":"541.1"}},{"$f":"+Oper!AI69","v":{"v":562.81949763458,"d":"562.8"}},{"$f":"+Oper!AJ69","v":{"v":585.4022776388266,"d":"585.4"}},{"$f":"+Oper!AK69","v":{"v":608.8912862755038,"d":"608.9"}},{"$f":"+Oper!AL69","v":{"v":633.3601152927521,"d":"633.4"}},{"$f":"+Oper!AM69","v":{"v":658.7361814272234,"d":"658.7"}},{"$f":"+Oper!AN69","v":{"v":681.9568072752645,"d":"682.0"}},{"$f":"+Oper!AO69","v":{"v":705.8612686529291,"d":"705.9"}},{"$f":"+Oper!AP69","v":{"v":730.640964168408,"d":"730.6"}},{"$f":"+Oper!AQ69","v":{"v":756.2030110631135,"d":"756.2"}},{"$f":"+Oper!AR69","v":{"v":782.7017623433392,"d":"782.7"}},{"$f":"+Oper!AS69","v":{"v":811.2799791298428,"d":"811.3"}},{"$f":"+Oper!AT69","v":{"v":841.0003991948356,"d":"841.0"}},{"$f":"+Oper!AU69","v":{"v":871.7110461464036,"d":"871.7"}},{"$f":"+Oper!AV69","v":{"v":903.5921999507782,"d":"903.6"}},{"$f":"+Oper!AW69","v":{"v":936.6414387011413,"d":"936.6"}},{"$f":"+Oper!AX69","v":{"v":965.23070304463,"d":"965.2"}},{"$f":"+Oper!AY69","v":{"v":994.3349779472461,"d":"994.3"}},{"$f":"+Oper!AZ69","v":{"v":1024.3619446547968,"d":"1,024.4"}},{"$f":"+Oper!BA69","v":{"v":1055.2975921955945,"d":"1,055.3"}},{"$f":"+Oper!BB69","v":{"v":1087.231656277708,"d":"1,087.2"}},{"$f":"+Oper!BC69","v":{"v":1120.0027707889737,"d":"1,120.0"}},{"$f":"+Oper!BD69","v":{"v":1153.8241543351899,"d":"1,153.8"}},{"$f":"+Oper!BE69","v":{"v":1188.6695285853516,"d":"1,188.7"}},{"$f":"+Oper!BF69","v":{"v":1224.639522462377,"d":"1,224.6"}},{"$f":"+Oper!BG69","v":{"v":1261.5523567708083,"d":"1,261.6"}},{"$f":"+Oper!BH69","v":{"v":1299.6481965606065,"d":"1,299.6"}},{"$f":"+Oper!BI69","v":{"v":1338.8974423251948,"d":"1,338.9"}},{"$f":"+Oper!BJ69","v":{"v":1379.413440795951,"d":"1,379.4"}},{"$f":"+Oper!BK69","v":{"v":1420.9914389325313,"d":"1,421.0"}},{"$f":"+Oper!BL69","v":{"v":1463.9019546235445,"d":"1,463.9"}},{"$f":"+Oper!BM69","v":{"v":1508.1116474806852,"d":"1,508.1"}},{"$f":"+Oper!BN69","v":{"v":1553.7481893631932,"d":"1,553.7"}},{"$f":"+Oper!BO69","v":{"v":1600.5809498768083,"d":"1,600.6"}},{"$f":"+Oper!BP69","v":{"v":1648.9146358390683,"d":"1,648.9"}},{"$f":"+Oper!BQ69","v":{"v":1698.711693195164,"d":"1,698.7"}},{"$f":"+Oper!BR69","v":{"v":1750.1159293883597,"d":"1,750.1"}},{"$f":"+Oper!BS69","v":{"v":1802.8675662064857,"d":"1,802.9"}},{"$f":"+Oper!BT69","v":{"v":1857.3098203038348,"d":"1,857.3"}},{"$f":"+Oper!BU69","v":{"v":1913.4003914222392,"d":"1,913.4"}},{"$f":"+Oper!BV69","v":{"v":1971.3012618564803,"d":"1,971.3"}},{"$f":"+Oper!BW69","v":{"v":2030.7198217806272,"d":"2,030.7"}},{"$f":"+Oper!BX69","v":{"v":2092.0426646839096,"d":"2,092.0"}},{"$f":"+Oper!BY69","v":{"v":2155.2221442642162,"d":"2,155.2"}},{"$f":"+Oper!BZ69","v":{"v":2220.4407146645767,"d":"2,220.4"}},{"$f":"+Oper!CA69","v":{"v":2287.368785079376,"d":"2,287.4"}},{"$f":"+Oper!CB69","v":{"v":2356.4418079379902,"d":"2,356.4"}},{"$f":"+Oper!CC69","v":{"v":2427.6061152439756,"d":"2,427.6"}},{"$f":"+Oper!CD69","v":{"v":2501.0672202872506,"d":"2,501.1"}},{"$f":"+Oper!CE69","v":{"v":2576.4538775062506,"d":"2,576.5"}},{"$f":"+Oper!CF69","v":{"v":2654.256573221966,"d":"2,654.3"}},{"$f":"+Oper!CG69","v":{"v":2734.414856702341,"d":"2,734.4"}},{"$f":"+Oper!CH69","v":{"v":2817.1602146740206,"d":"2,817.2"}},{"$f":"+Oper!CI69","v":{"v":2902.074482356216,"d":"2,902.1"}},{"$f":"+Oper!CJ69","v":{"v":2989.710135323404,"d":"2,989.7"}},{"$f":"+Oper!CK69","v":{"v":3079.9990828837745,"d":"3,080.0"}},{"$f":"+Oper!CL69","v":{"v":3173.202067807947,"d":"3,173.2"}},{"$f":"+Oper!CM69","v":{"v":3268.848076292671,"d":"3,268.8"}},{"$f":"+Oper!CN69","v":{"v":3367.5594075689996,"d":"3,367.6"}},{"$f":"+Oper!CO69","v":{"v":3469.25936542245,"d":"3,469.3"}},{"$f":"+Oper!CP69","v":{"v":3574.241646141433,"d":"3,574.2"}},{"$f":"+Oper!CQ69","v":{"v":3681.975707669213,"d":"3,682.0"}},{"$f":"+Oper!CR69","v":{"v":0,"d":"0.0"}}]
[null,"Accounts Receivable, Others",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L238","v":{"v":27.25,"d":"27.3"}},{"v":19.49,"d":"19.5"},{"$f":"+P51*(Q$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+Q51*(R$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+R51*(S$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+S51*(T$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+T51*(U$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+U51*(V$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+V51*(W$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+W51*(X$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+X51*(Y$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+Y51*(Z$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+Z51*(AA$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AA51*(AB$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AB51*(AC$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AC51*(AD$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AD51*(AE$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AE51*(AF$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AF51*(AG$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AG51*(AH$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AH51*(AI$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AI51*(AJ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AJ51*(AK$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AK51*(AL$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AL51*(AM$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AM51*(AN$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AN51*(AO$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AO51*(AP$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AP51*(AQ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AQ51*(AR$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AR51*(AS$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AS51*(AT$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AT51*(AU$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AU51*(AV$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AV51*(AW$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AW51*(AX$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AX51*(AY$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AY51*(AZ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+AZ51*(BA$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BA51*(BB$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BB51*(BC$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BC51*(BD$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BD51*(BE$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BE51*(BF$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BF51*(BG$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BG51*(BH$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BH51*(BI$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BI51*(BJ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BJ51*(BK$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BK51*(BL$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BL51*(BM$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BM51*(BN$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BN51*(BO$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BO51*(BP$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BP51*(BQ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BQ51*(BR$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BR51*(BS$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BS51*(BT$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BT51*(BU$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BU51*(BV$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BV51*(BW$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BW51*(BX$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BX51*(BY$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BY51*(BZ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+BZ51*(CA$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CA51*(CB$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CB51*(CC$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CC51*(CD$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CD51*(CE$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CE51*(CF$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CF51*(CG$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CG51*(CH$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CH51*(CI$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CI51*(CJ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CJ51*(CK$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CK51*(CL$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CL51*(CM$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CM51*(CN$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CN51*(CO$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CO51*(CP$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CP51*(CQ$8<YEAR(Inputs!$L$16))","v":{"v":19.49,"d":"19.5"}},{"$f":"+CQ51*(CR$8<YEAR(Inputs!$L$16))","v":{"v":0,"d":"0.0"}}]
[]
[null,"Non Current Assets",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"SUM(O54:O54)","v":{"v":3945.042095230437,"d":"3,945.0"}},{"v":3988.218514232744,"d":"3,988.2"},{"v":3991.2584346092153,"d":"3,991.3"},{"v":3962.8627883403556,"d":"3,962.9"},{"v":3909.846288630209,"d":"3,909.8"},{"v":3856.6041600160042,"d":"3,856.6"},{"v":3803.125238549189,"d":"3,803.1"},{"v":3749.3978078974296,"d":"3,749.4"},{"v":3695.4095720130767,"d":"3,695.4"},{"v":3641.147626449287,"d":"3,641.1"},{"v":3579.5701991983833,"d":"3,579.6"},{"v":3510.879556275839,"d":"3,510.9"},{"v":3435.272371236813,"d":"3,435.3"},{"v":3352.939879802285,"d":"3,352.9"},{"v":3264.068030209928,"d":"3,264.1"},{"v":3172.0870129659866,"d":"3,172.1"},{"v":3076.9552385147226,"d":"3,077.0"},{"v":2978.630560980722,"d":"2,978.6"},{"v":2877.070270727321,"d":"2,877.1"},{"v":2772.2310868154977,"d":"2,772.2"},{"v":2666.1809844201634,"d":"2,666.2"},{"v":2566.71441835653,"d":"2,566.7"},{"v":2472.0834303743995,"d":"2,472.1"},{"v":2380.9066975795267,"d":"2,380.9"},{"v":2292.0895807794764,"d":"2,292.1"},{"v":2202.053355110558,"d":"2,202.1"},{"v":2110.9833040954336,"d":"2,111.0"},{"v":2019.0743695895358,"d":"2,019.1"},{"v":1926.5316306482746,"d":"1,926.5"},{"v":1833.5708060901868,"d":"1,833.6"},{"v":1741.906385229788,"d":"1,741.9"},{"v":1651.342090129871,"d":"1,651.3"},{"v":1561.6838610764553,"d":"1,561.7"},{"v":1472.7397310736028,"d":"1,472.7"},{"v":1384.3197025248626,"d":"1,384.3"},{"v":1296.4066462024828,"d":"1,296.4"},{"v":1208.982720954181,"d":"1,209.0"},{"v":1122.029354524204,"d":"1,122.0"},{"v":1110.8851286942884,"d":"1,110.9"},{"v":1130.614140117254,"d":"1,130.6"},{"v":1150.8645575902142,"d":"1,150.9"},{"v":1171.7315793798978,"d":"1,171.7"},{"v":1193.3155565966422,"d":"1,193.3"},{"v":1215.7222207669186,"d":"1,215.7"},{"v":1239.062920729461,"d":"1,239.1"},{"v":1263.259544198458,"d":"1,263.3"},{"v":1288.232223278992,"d":"1,288.2"},{"v":1313.8992989685762,"d":"1,313.9"},{"v":1340.1772849479478,"d":"1,340.2"},{"v":1366.9808306469067,"d":"1,367.0"},{"v":1394.320447259845,"d":"1,394.3"},{"v":1422.206856205042,"d":"1,422.2"},{"v":1450.650993329143,"d":"1,450.7"},{"v":1479.6640131957258,"d":"1,479.7"},{"v":1509.2572934596403,"d":"1,509.3"},{"v":1539.4424393288332,"d":"1,539.4"},{"v":1570.2312881154098,"d":"1,570.2"},{"v":1601.635913877718,"d":"1,601.6"},{"v":1633.6686321552722,"d":"1,633.7"},{"v":1666.3420047983777,"d":"1,666.3"},{"v":1699.6688448943453,"d":"1,699.7"},{"v":1733.6622217922322,"d":"1,733.7"},{"v":1768.3354662280767,"d":"1,768.3"},{"v":1803.7021755526384,"d":"1,803.7"},{"$f":"SUM(CA54:CA54)","v":{"v":1839.7762190636913,"d":"1,839.8"}},{"v":1876.571743444965,"d":"1,876.6"},{"v":1914.1031783138644,"d":"1,914.1"},{"v":1952.3852418801416,"d":"1,952.4"},{"v":1991.4329467177445,"d":"1,991.4"},{"v":2031.2616056520992,"d":"2,031.3"},{"v":2071.886837765141,"d":"2,071.9"},{"v":2113.324574520444,"d":"2,113.3"},{"v":2155.591066010853,"d":"2,155.6"},{"v":2198.70288733107,"d":"2,198.7"},{"v":2242.6769450776915,"d":"2,242.7"},{"v":2287.530483979245,"d":"2,287.5"},{"v":2333.2810936588303,"d":"2,333.3"},{"v":2379.946715532007,"d":"2,379.9"},{"v":2427.5456498426474,"d":"2,427.5"},{"v":2476.0965628395,"d":"2,476.1"},{"v":2525.61849409629,"d":"2,525.6"},{"v":1.8189894035458565E-12,"d":"0.0"}]
[null,"PP&E and Intangible",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L241","v":{"v":3945.042095230437,"d":"3,945.0"}},{"$f":"+(O54+P27-CF!P24)","v":{"v":3988.218514232744,"d":"3,988.2"}},{"$f":"+(P54+Q27-CF!Q24)","v":{"v":3991.2584346092153,"d":"3,991.3"}},{"$f":"+(Q54+R27-CF!R24)","v":{"v":3962.8627883403556,"d":"3,962.9"}},{"$f":"+(R54+S27-CF!S24)","v":{"v":3909.846288630209,"d":"3,909.8"}},{"$f":"+(S54+T27-CF!T24)","v":{"v":3856.6041600160042,"d":"3,856.6"}},{"$f":"+(T54+U27-CF!U24)","v":{"v":3803.125238549189,"d":"3,803.1"}},{"$f":"+(U54+V27-CF!V24)","v":{"v":3749.3978078974296,"d":"3,749.4"}},{"$f":"+(V54+W27-CF!W24)","v":{"v":3695.4095720130767,"d":"3,695.4"}},{"$f":"+(W54+X27-CF!X24)","v":{"v":3641.147626449287,"d":"3,641.1"}},{"$f":"+(X54+Y27-CF!Y24)","v":{"v":3579.5701991983833,"d":"3,579.6"}},{"$f":"+(Y54+Z27-CF!Z24)","v":{"v":3510.879556275839,"d":"3,510.9"}},{"$f":"+(Z54+AA27-CF!AA24)","v":{"v":3435.272371236813,"d":"3,435.3"}},{"$f":"+(AA54+AB27-CF!AB24)","v":{"v":3352.939879802285,"d":"3,352.9"}},{"$f":"+(AB54+AC27-CF!AC24)","v":{"v":3264.068030209928,"d":"3,264.1"}},{"$f":"+(AC54+AD27-CF!AD24)","v":{"v":3172.0870129659866,"d":"3,172.1"}},{"$f":"+(AD54+AE27-CF!AE24)","v":{"v":3076.9552385147226,"d":"3,077.0"}},{"$f":"+(AE54+AF27-CF!AF24)","v":{"v":2978.630560980722,"d":"2,978.6"}},{"$f":"+(AF54+AG27-CF!AG24)","v":{"v":2877.070270727321,"d":"2,877.1"}},{"$f":"+(AG54+AH27-CF!AH24)","v":{"v":2772.2310868154977,"d":"2,772.2"}},{"$f":"+(AH54+AI27-CF!AI24)","v":{"v":2666.1809844201634,"d":"2,666.2"}},{"$f":"+(AI54+AJ27-CF!AJ24)","v":{"v":2566.71441835653,"d":"2,566.7"}},{"$f":"+(AJ54+AK27-CF!AK24)","v":{"v":2472.0834303743995,"d":"2,472.1"}},{"$f":"+(AK54+AL27-CF!AL24)","v":{"v":2380.9066975795267,"d":"2,380.9"}},{"$f":"+(AL54+AM27-CF!AM24)","v":{"v":2292.0895807794764,"d":"2,292.1"}},{"$f":"+(AM54+AN27-CF!AN24)","v":{"v":2202.053355110558,"d":"2,202.1"}},{"$f":"+(AN54+AO27-CF!AO24)","v":{"v":2110.9833040954336,"d":"2,111.0"}},{"$f":"+(AO54+AP27-CF!AP24)","v":{"v":2019.0743695895358,"d":"2,019.1"}},{"$f":"+(AP54+AQ27-CF!AQ24)","v":{"v":1926.5316306482746,"d":"1,926.5"}},{"$f":"+(AQ54+AR27-CF!AR24)","v":{"v":1833.5708060901868,"d":"1,833.6"}},{"$f":"+(AR54+AS27-CF!AS24)","v":{"v":1741.906385229788,"d":"1,741.9"}},{"$f":"+(AS54+AT27-CF!AT24)","v":{"v":1651.342090129871,"d":"1,651.3"}},{"$f":"+(AT54+AU27-CF!AU24)","v":{"v":1561.6838610764553,"d":"1,561.7"}},{"$f":"+(AU54+AV27-CF!AV24)","v":{"v":1472.7397310736028,"d":"1,472.7"}},{"$f":"+(AV54+AW27-CF!AW24)","v":{"v":1384.3197025248626,"d":"1,384.3"}},{"$f":"+(AW54+AX27-CF!AX24)","v":{"v":1296.4066462024828,"d":"1,296.4"}},{"$f":"+(AX54+AY27-CF!AY24)","v":{"v":1208.982720954181,"d":"1,209.0"}},{"$f":"+(AY54+AZ27-CF!AZ24)","v":{"v":1122.029354524204,"d":"1,122.0"}},{"$f":"+(AZ54+BA27-CF!BA24)","v":{"v":1110.8851286942884,"d":"1,110.9"}},{"$f":"+(BA54+BB27-CF!BB24)","v":{"v":1130.614140117254,"d":"1,130.6"}},{"$f":"+(BB54+BC27-CF!BC24)","v":{"v":1150.8645575902142,"d":"1,150.9"}},{"$f":"+(BC54+BD27-CF!BD24)","v":{"v":1171.7315793798978,"d":"1,171.7"}},{"$f":"+(BD54+BE27-CF!BE24)","v":{"v":1193.3155565966422,"d":"1,193.3"}},{"$f":"+(BE54+BF27-CF!BF24)","v":{"v":1215.7222207669186,"d":"1,215.7"}},{"$f":"+(BF54+BG27-CF!BG24)","v":{"v":1239.062920729461,"d":"1,239.1"}},{"$f":"+(BG54+BH27-CF!BH24)","v":{"v":1263.259544198458,"d":"1,263.3"}},{"$f":"+(BH54+BI27-CF!BI24)","v":{"v":1288.232223278992,"d":"1,288.2"}},{"$f":"+(BI54+BJ27-CF!BJ24)","v":{"v":1313.8992989685762,"d":"1,313.9"}},{"$f":"+(BJ54+BK27-CF!BK24)","v":{"v":1340.1772849479478,"d":"1,340.2"}},{"$f":"+(BK54+BL27-CF!BL24)","v":{"v":1366.9808306469067,"d":"1,367.0"}},{"$f":"+(BL54+BM27-CF!BM24)","v":{"v":1394.320447259845,"d":"1,394.3"}},{"$f":"+(BM54+BN27-CF!BN24)","v":{"v":1422.206856205042,"d":"1,422.2"}},{"$f":"+(BN54+BO27-CF!BO24)","v":{"v":1450.650993329143,"d":"1,450.7"}},{"$f":"+(BO54+BP27-CF!BP24)","v":{"v":1479.6640131957258,"d":"1,479.7"}},{"$f":"+(BP54+BQ27-CF!BQ24)","v":{"v":1509.2572934596403,"d":"1,509.3"}},{"$f":"+(BQ54+BR27-CF!BR24)","v":{"v":1539.4424393288332,"d":"1,539.4"}},{"$f":"+(BR54+BS27-CF!BS24)","v":{"v":1570.2312881154098,"d":"1,570.2"}},{"$f":"+(BS54+BT27-CF!BT24)","v":{"v":1601.635913877718,"d":"1,601.6"}},{"$f":"+(BT54+BU27-CF!BU24)","v":{"v":1633.6686321552722,"d":"1,633.7"}},{"$f":"+(BU54+BV27-CF!BV24)","v":{"v":1666.3420047983777,"d":"1,666.3"}},{"$f":"+(BV54+BW27-CF!BW24)","v":{"v":1699.6688448943453,"d":"1,699.7"}},{"$f":"+(BW54+BX27-CF!BX24)","v":{"v":1733.6622217922322,"d":"1,733.7"}},{"$f":"+(BX54+BY27-CF!BY24)","v":{"v":1768.3354662280767,"d":"1,768.3"}},{"$f":"+(BY54+BZ27-CF!BZ24)","v":{"v":1803.7021755526384,"d":"1,803.7"}},{"$f":"+(BZ54+CA27-CF!CA24)","v":{"v":1839.7762190636913,"d":"1,839.8"}},{"$f":"+(CA54+CB27-CF!CB24)","v":{"v":1876.571743444965,"d":"1,876.6"}},{"$f":"+(CB54+CC27-CF!CC24)","v":{"v":1914.1031783138644,"d":"1,914.1"}},{"$f":"+(CC54+CD27-CF!CD24)","v":{"v":1952.3852418801416,"d":"1,952.4"}},{"$f":"+(CD54+CE27-CF!CE24)","v":{"v":1991.4329467177445,"d":"1,991.4"}},{"$f":"+(CE54+CF27-CF!CF24)","v":{"v":2031.2616056520992,"d":"2,031.3"}},{"$f":"+(CF54+CG27-CF!CG24)","v":{"v":2071.886837765141,"d":"2,071.9"}},{"$f":"+(CG54+CH27-CF!CH24)","v":{"v":2113.324574520444,"d":"2,113.3"}},{"$f":"+(CH54+CI27-CF!CI24)","v":{"v":2155.591066010853,"d":"2,155.6"}},{"$f":"+(CI54+CJ27-CF!CJ24)","v":{"v":2198.70288733107,"d":"2,198.7"}},{"$f":"+(CJ54+CK27-CF!CK24)","v":{"v":2242.6769450776915,"d":"2,242.7"}},{"$f":"+(CK54+CL27-CF!CL24)","v":{"v":2287.530483979245,"d":"2,287.5"}},{"$f":"+(CL54+CM27-CF!CM24)","v":{"v":2333.2810936588303,"d":"2,333.3"}},{"$f":"+(CM54+CN27-CF!CN24)","v":{"v":2379.946715532007,"d":"2,379.9"}},{"$f":"+(CN54+CO27-CF!CO24)","v":{"v":2427.5456498426474,"d":"2,427.5"}},{"$f":"+(CO54+CP27-CF!CP24)","v":{"v":2476.0965628395,"d":"2,476.1"}},{"$f":"+(CP54+CQ27-CF!CQ24)","v":{"v":2525.61849409629,"d":"2,525.6"}},{"$f":"+(CQ54+CR27-CF!CR24)","v":{"v":1.8189894035458565E-12,"d":"0.0"}}]
[null,"TOTAL ASSETS",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"O53+O44","v":{"v":5599.007240833558,"d":"5,599.0"}},{"v":5494.25558188697,"d":"5,494.3"},{"v":5363.157327444768,"d":"5,363.2"},{"$f":"R53+R44","v":{"v":5210.099724702106,"d":"5,210.1"}},{"v":5024.388566531168,"d":"5,024.4"},{"v":5023.581390064255,"d":"5,023.6"},{"v":5043.488656989248,"d":"5,043.5"},{"v":5082.929846843074,"d":"5,082.9"},{"v":5144.652342078913,"d":"5,144.7"},{"v":5191.057586313319,"d":"5,191.1"},{"v":5118.188581198014,"d":"5,118.2"},{"v":5070.023940047361,"d":"5,070.0"},{"v":5047.623491930501,"d":"5,047.6"},{"v":5063.674298508874,"d":"5,063.7"},{"v":5119.04014945529,"d":"5,119.0"},{"v":5045.073164382782,"d":"5,045.1"},{"v":4992.659514231197,"d":"4,992.7"},{"v":4964.502260894352,"d":"4,964.5"},{"v":4958.057285978441,"d":"4,958.1"},{"v":4992.760013424106,"d":"4,992.8"},{"v":4863.715181911043,"d":"4,863.7"},{"v":4771.984015223186,"d":"4,772.0"},{"v":4731.4375247704775,"d":"4,731.4"},{"v":4774.827658924889,"d":"4,774.8"},{"v":4868.582316994998,"d":"4,868.6"},{"v":4843.617673529933,"d":"4,843.6"},{"v":4824.007837315299,"d":"4,824.0"},{"v":4799.857028449845,"d":"4,799.9"},{"v":4785.46214604779,"d":"4,785.5"},{"v":4773.13712832704,"d":"4,773.1"},{"v":4762.739813535175,"d":"4,762.7"},{"v":4756.56768851956,"d":"4,756.6"},{"v":4740.714500599744,"d":"4,740.7"},{"v":4737.826453557565,"d":"4,737.8"},{"v":4738.283402723261,"d":"4,738.3"},{"v":4735.8453025874815,"d":"4,735.8"},{"v":4649.661700083926,"d":"4,649.7"},{"v":4656.949428565151,"d":"4,656.9"},{"v":4722.166633596785,"d":"4,722.2"},{"v":4811.667434668992,"d":"4,811.7"},{"v":4957.693385768633,"d":"4,957.7"},{"v":5163.860967871099,"d":"5,163.9"},{"v":5433.684137294582,"d":"5,433.7"},{"v":5589.741255510817,"d":"5,589.7"},{"v":5785.000800296173,"d":"5,785.0"},{"v":5924.86872007983,"d":"5,924.9"},{"v":6004.576469220046,"d":"6,004.6"},{"v":6018.002432774232,"d":"6,018.0"},{"v":5960.458177192191,"d":"5,960.5"},{"v":6151.395378803328,"d":"6,151.4"},{"v":6349.6602055984895,"d":"6,349.7"},{"v":6555.19013602702,"d":"6,555.2"},{"v":6769.086865751661,"d":"6,769.1"},{"v":6990.120694133256,"d":"6,990.1"},{"v":7218.973987758909,"d":"7,219.0"},{"v":7454.8981565856375,"d":"7,454.9"},{"v":7699.03468167485,"d":"7,699.0"},{"v":7949.893061710421,"d":"7,949.9"},{"v":8208.130361796397,"d":"8,208.1"},{"v":8473.492953486233,"d":"8,473.5"},{"v":8752.442570316749,"d":"8,752.4"},{"v":9043.606153958055,"d":"9,043.6"},{"v":9348.04387103918,"d":"9,348.0"},{"v":9665.804834768946,"d":"9,665.8"},{"v":9998.605823927934,"d":"9,998.6"},{"v":10342.210172685678,"d":"10,342.2"},{"v":10697.551332625771,"d":"10,697.6"},{"$f":"CD53+CD44","v":{"v":11064.409292887902,"d":"11,064.4"}},{"v":11444.427418784484,"d":"11,444.4"},{"v":11835.48346234508,"d":"11,835.5"},{"v":11924.197379621564,"d":"11,924.2"},{"v":12067.479632561242,"d":"12,067.5"},{"v":13051.369674658974,"d":"13,051.4"},{"v":13715.444795221176,"d":"13,715.4"},{"v":14022.314665131267,"d":"14,022.3"},{"v":13721.299648932927,"d":"13,721.3"},{"v":12734.331509820404,"d":"12,734.3"},{"v":10978.64524972286,"d":"10,978.6"},{"v":8363.132830278384,"d":"8,363.1"},{"v":8032.1440001737465,"d":"8,032.1"},{"v":8114.853304905848,"d":"8,114.9"},{"v":1.8189894035458565E-12,"d":"0.0"}]
[]
[null,"Current Liabilities",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"SUM(O58:O60)","v":{"v":251.726,"d":"251.7"}},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"$f":"SUM(R58:R60)","v":{"v":166.73000000000002,"d":"166.7"}},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":166.73000000000002,"d":"166.7"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"$f":"SUM(CD58:CD60)","v":{"v":78.11,"d":"78.1"}},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":78.11,"d":"78.1"},{"v":0,"d":"0.0"}]
[null,"Accounts Payable, Trade",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L245","v":{"v":176.02,"d":"176.0"}},78.1,{"$f":"+P58*(Q$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+Q58*(R$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+R58*(S$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+S58*(T$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+T58*(U$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+U58*(V$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+V58*(W$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+W58*(X$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+X58*(Y$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+Y58*(Z$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+Z58*(AA$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AA58*(AB$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AB58*(AC$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AC58*(AD$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AD58*(AE$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AE58*(AF$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AF58*(AG$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AG58*(AH$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AH58*(AI$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AI58*(AJ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AJ58*(AK$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AK58*(AL$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AL58*(AM$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AM58*(AN$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AN58*(AO$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AO58*(AP$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AP58*(AQ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AQ58*(AR$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AR58*(AS$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AS58*(AT$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AT58*(AU$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AU58*(AV$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AV58*(AW$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AW58*(AX$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AX58*(AY$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AY58*(AZ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+AZ58*(BA$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BA58*(BB$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BB58*(BC$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BC58*(BD$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BD58*(BE$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BE58*(BF$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BF58*(BG$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BG58*(BH$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BH58*(BI$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BI58*(BJ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BJ58*(BK$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BK58*(BL$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BL58*(BM$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BM58*(BN$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BN58*(BO$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BO58*(BP$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BP58*(BQ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BQ58*(BR$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BR58*(BS$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BS58*(BT$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BT58*(BU$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BU58*(BV$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BV58*(BW$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BW58*(BX$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BX58*(BY$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BY58*(BZ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+BZ58*(CA$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CA58*(CB$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CB58*(CC$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CC58*(CD$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CD58*(CE$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CE58*(CF$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CF58*(CG$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CG58*(CH$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CH58*(CI$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CI58*(CJ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CJ58*(CK$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CK58*(CL$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CL58*(CM$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CM58*(CN$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CN58*(CO$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CO58*(CP$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CP58*(CQ$8<YEAR(Inputs!$L$16))","v":78.1},{"$f":"+CQ58*(CR$8<YEAR(Inputs!$L$16))","v":{"v":0,"d":"0.0"}}]
[null,"Accounts Payable, Others",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L246","v":{"v":0.01,"d":"0.0"}},{"$f":"+O59*(P$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+P59*(Q$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+Q59*(R$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+R59*(S$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+S59*(T$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+T59*(U$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+U59*(V$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+V59*(W$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+W59*(X$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+X59*(Y$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+Y59*(Z$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+Z59*(AA$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AA59*(AB$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AB59*(AC$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AC59*(AD$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AD59*(AE$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AE59*(AF$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AF59*(AG$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AG59*(AH$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AH59*(AI$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AI59*(AJ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AJ59*(AK$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AK59*(AL$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AL59*(AM$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AM59*(AN$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AN59*(AO$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AO59*(AP$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AP59*(AQ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AQ59*(AR$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AR59*(AS$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AS59*(AT$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AT59*(AU$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AU59*(AV$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AV59*(AW$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AW59*(AX$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AX59*(AY$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AY59*(AZ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+AZ59*(BA$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BA59*(BB$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BB59*(BC$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BC59*(BD$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BD59*(BE$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BE59*(BF$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BF59*(BG$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BG59*(BH$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BH59*(BI$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BI59*(BJ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BJ59*(BK$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BK59*(BL$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BL59*(BM$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BM59*(BN$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BN59*(BO$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BO59*(BP$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BP59*(BQ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BQ59*(BR$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BR59*(BS$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BS59*(BT$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BT59*(BU$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BU59*(BV$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BV59*(BW$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BW59*(BX$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BX59*(BY$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BY59*(BZ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+BZ59*(CA$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CA59*(CB$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CB59*(CC$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CC59*(CD$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CD59*(CE$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CE59*(CF$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CF59*(CG$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CG59*(CH$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CH59*(CI$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CI59*(CJ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CJ59*(CK$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CK59*(CL$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CL59*(CM$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CM59*(CN$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CN59*(CO$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CO59*(CP$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CP59*(CQ$8<YEAR(Inputs!$L$16))","v":{"v":0.01,"d":"0.0"}},{"$f":"+CQ59*(CR$8<YEAR(Inputs!$L$16))","v":{"v":0,"d":"0.0"}}]
[null,"Accounts Payable, Interest on Bonds",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L247","v":{"v":75.696,"d":"75.7"}},{"v":88.62,"d":"88.6"},{"$f":"+IF(ROUND(Fin!Q55,4)=0,0,Acc!P60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!R55,4)=0,0,Acc!Q60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!S55,4)=0,0,Acc!R60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!T55,4)=0,0,Acc!S60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!U55,4)=0,0,Acc!T60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!V55,4)=0,0,Acc!U60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!W55,4)=0,0,Acc!V60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!X55,4)=0,0,Acc!W60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!Y55,4)=0,0,Acc!X60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!Z55,4)=0,0,Acc!Y60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AA55,4)=0,0,Acc!Z60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AB55,4)=0,0,Acc!AA60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AC55,4)=0,0,Acc!AB60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AD55,4)=0,0,Acc!AC60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AE55,4)=0,0,Acc!AD60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AF55,4)=0,0,Acc!AE60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AG55,4)=0,0,Acc!AF60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AH55,4)=0,0,Acc!AG60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AI55,4)=0,0,Acc!AH60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AJ55,4)=0,0,Acc!AI60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AK55,4)=0,0,Acc!AJ60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AL55,4)=0,0,Acc!AK60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AM55,4)=0,0,Acc!AL60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AN55,4)=0,0,Acc!AM60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AO55,4)=0,0,Acc!AN60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AP55,4)=0,0,Acc!AO60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AQ55,4)=0,0,Acc!AP60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AR55,4)=0,0,Acc!AQ60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AS55,4)=0,0,Acc!AR60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AT55,4)=0,0,Acc!AS60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AU55,4)=0,0,Acc!AT60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AV55,4)=0,0,Acc!AU60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AW55,4)=0,0,Acc!AV60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AX55,4)=0,0,Acc!AW60)","v":{"v":88.62,"d":"88.6"}},{"$f":"+IF(ROUND(Fin!AY55,4)=0,0,Acc!AX60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!AZ55,4)=0,0,Acc!AY60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BA55,4)=0,0,Acc!AZ60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BB55,4)=0,0,Acc!BA60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BC55,4)=0,0,Acc!BB60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BD55,4)=0,0,Acc!BC60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BE55,4)=0,0,Acc!BD60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BF55,4)=0,0,Acc!BE60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BG55,4)=0,0,Acc!BF60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BH55,4)=0,0,Acc!BG60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BI55,4)=0,0,Acc!BH60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BJ55,4)=0,0,Acc!BI60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BK55,4)=0,0,Acc!BJ60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BL55,4)=0,0,Acc!BK60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BM55,4)=0,0,Acc!BL60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BN55,4)=0,0,Acc!BM60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BO55,4)=0,0,Acc!BN60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BP55,4)=0,0,Acc!BO60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BQ55,4)=0,0,Acc!BP60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BR55,4)=0,0,Acc!BQ60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BS55,4)=0,0,Acc!BR60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BT55,4)=0,0,Acc!BS60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BU55,4)=0,0,Acc!BT60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BV55,4)=0,0,Acc!BU60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BW55,4)=0,0,Acc!BV60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BX55,4)=0,0,Acc!BW60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BY55,4)=0,0,Acc!BX60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!BZ55,4)=0,0,Acc!BY60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CA55,4)=0,0,Acc!BZ60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CB55,4)=0,0,Acc!CA60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CC55,4)=0,0,Acc!CB60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CD55,4)=0,0,Acc!CC60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CE55,4)=0,0,Acc!CD60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CF55,4)=0,0,Acc!CE60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CG55,4)=0,0,Acc!CF60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CH55,4)=0,0,Acc!CG60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CI55,4)=0,0,Acc!CH60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CJ55,4)=0,0,Acc!CI60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CK55,4)=0,0,Acc!CJ60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CL55,4)=0,0,Acc!CK60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CM55,4)=0,0,Acc!CL60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CN55,4)=0,0,Acc!CM60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CO55,4)=0,0,Acc!CN60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CP55,4)=0,0,Acc!CO60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CQ55,4)=0,0,Acc!CP60)","v":{"v":0,"d":"0.0"}},{"$f":"+IF(ROUND(Fin!CR55,4)=0,0,Acc!CQ60)","v":{"v":0,"d":"0.0"}}]
[]
[null,"Non Current Liabilities",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"SUM(O63:O66)","v":{"v":8783.509761944399,"d":"8,783.5"}},{"v":9124.310390131437,"d":"9,124.3"},{"v":9389.42727486748,"d":"9,389.4"},{"$f":"SUM(R63:R66)","v":{"v":9662.541396036317,"d":"9,662.5"}},{"v":9943.894857860825,"d":"9,943.9"},{"v":10386.867558616983,"d":"10,386.9"},{"v":10850.31486108772,"d":"10,850.3"},{"v":11335.185155062052,"d":"11,335.2"},{"v":11842.470760032951,"d":"11,842.5"},{"v":12373.20996003461,"d":"12,373.2"},{"v":12768.924195767866,"d":"12,768.9"},{"v":13177.6604565057,"d":"13,177.7"},{"v":13599.848298288356,"d":"13,599.8"},{"v":14035.931446871737,"d":"14,035.9"},{"v":14486.368265142193,"d":"14,486.4"},{"v":14784.070203365689,"d":"14,784.1"},{"v":15088.028413721902,"d":"15,088.0"},{"v":15398.3747942899,"d":"15,398.4"},{"v":15715.244023894678,"d":"15,715.2"},{"v":16038.773620732349,"d":"16,038.8"},{"v":16164.69813015677,"d":"16,164.7"},{"v":16291.622328827083,"d":"16,291.6"},{"v":16419.554213436477,"d":"16,419.6"},{"v":16548.501844645125,"d":"16,548.5"},{"v":16678.473347591873,"d":"16,678.5"},{"v":16679.42387536965,"d":"16,679.4"},{"v":16680.374403147427,"d":"16,680.4"},{"v":16681.324930925206,"d":"16,681.3"},{"v":16682.275458702985,"d":"16,682.3"},{"v":16683.22598648076,"d":"16,683.2"},{"v":16684.17651425854,"d":"16,684.2"},{"v":16685.127042036318,"d":"16,685.1"},{"v":16686.077569814097,"d":"16,686.1"},{"v":16687.028097591872,"d":"16,687.0"},{"v":16687.97862536965,"d":"16,688.0"},{"v":16688.92915314743,"d":"16,688.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16689.879680925205,"d":"16,689.9"},{"v":16524.933049637773,"d":"16,524.9"},{"v":16324.32327638285,"d":"16,324.3"},{"v":16083.486630464373,"d":"16,083.5"},{"v":15800.216337911337,"d":"15,800.2"},{"v":15470.770965493542,"d":"15,470.8"},{"v":15094.11453185834,"d":"15,094.1"},{"v":14998.63231760208,"d":"14,998.6"},{"v":14873.581304237834,"d":"14,873.6"},{"v":14716.146991696736,"d":"14,716.1"},{"v":14525.76909955487,"d":"14,525.8"},{"v":14298.254615511727,"d":"14,298.3"},{"v":14031.540878644457,"d":"14,031.5"},{"v":13722.170063517367,"d":"13,722.2"},{"v":13369.209527805173,"d":"13,369.2"},{"v":12967.61997815916,"d":"12,967.6"},{"v":12514.746272264429,"d":"12,514.7"},{"v":12006.345555700644,"d":"12,006.3"},{"v":11441.002459054818,"d":"11,441.0"},{"v":10812.658040479002,"d":"10,812.7"},{"v":10117.92016128286,"d":"10,117.9"},{"v":9351.58869060308,"d":"9,351.6"},{"v":8511.627973628054,"d":"8,511.6"},{"v":7590.750243943048,"d":"7,590.8"},{"v":6584.649013355553,"d":"6,584.6"},{"$f":"SUM(CD63:CD66)","v":{"v":5486.957570870799,"d":"5,487.0"}},{"v":4294.8490086796555,"d":"4,294.8"},{"v":2999.554309651405,"d":"2,999.6"},{"v":1595.6353538326869,"d":"1,595.6"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":473.2692747766867,"d":"473.3"},{"v":5.5396767542070791E-6,"d":"0.0"}]
[null,"Long Term Debt",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L250","v":{"v":8306.081492707388,"d":"8,306.1"}},{"$f":"+Fin!P88","v":{"v":8651.041120894428,"d":"8,651.0"}},{"$f":"+Fin!Q88","v":{"v":8916.15800563047,"d":"8,916.2"}},{"$f":"+Fin!R88","v":{"v":9189.272126799307,"d":"9,189.3"}},{"$f":"+Fin!S88","v":{"v":9470.625588623816,"d":"9,470.6"}},{"$f":"+Fin!T88","v":{"v":9913.598289379974,"d":"9,913.6"}},{"$f":"+Fin!U88","v":{"v":10377.04559185071,"d":"10,377.0"}},{"$f":"+Fin!V88","v":{"v":10861.915885825043,"d":"10,861.9"}},{"$f":"+Fin!W88","v":{"v":11369.201490795942,"d":"11,369.2"}},{"$f":"+Fin!X88","v":{"v":11899.9406907976,"d":"11,899.9"}},{"$f":"+Fin!Y88","v":{"v":12295.654926530857,"d":"12,295.7"}},{"$f":"+Fin!Z88","v":{"v":12704.391187268691,"d":"12,704.4"}},{"$f":"+Fin!AA88","v":{"v":13126.579029051347,"d":"13,126.6"}},{"$f":"+Fin!AB88","v":{"v":13562.662177634727,"d":"13,562.7"}},{"$f":"+Fin!AC88","v":{"v":14013.098995905184,"d":"14,013.1"}},{"$f":"+Fin!AD88","v":{"v":14310.80093412868,"d":"14,310.8"}},{"$f":"+Fin!AE88","v":{"v":14614.759144484893,"d":"14,614.8"}},{"$f":"+Fin!AF88","v":{"v":14925.105525052892,"d":"14,925.1"}},{"$f":"+Fin!AG88","v":{"v":15241.97475465767,"d":"15,242.0"}},{"$f":"+Fin!AH88","v":{"v":15565.50435149534,"d":"15,565.5"}},{"$f":"+Fin!AI88","v":{"v":15691.428860919761,"d":"15,691.4"}},{"$f":"+Fin!AJ88","v":{"v":15818.353059590074,"d":"15,818.4"}},{"$f":"+Fin!AK88","v":{"v":15946.284944199468,"d":"15,946.3"}},{"$f":"+Fin!AL88","v":{"v":16075.232575408116,"d":"16,075.2"}},{"$f":"+Fin!AM88","v":{"v":16205.204078354864,"d":"16,205.2"}},{"$f":"+Fin!AN88","v":{"v":16206.15460613264,"d":"16,206.2"}},{"$f":"+Fin!AO88","v":{"v":16207.105133910418,"d":"16,207.1"}},{"$f":"+Fin!AP88","v":{"v":16208.055661688197,"d":"16,208.1"}},{"$f":"+Fin!AQ88","v":{"v":16209.006189465974,"d":"16,209.0"}},{"$f":"+Fin!AR88","v":{"v":16209.956717243751,"d":"16,210.0"}},{"$f":"+Fin!AS88","v":{"v":16210.90724502153,"d":"16,210.9"}},{"$f":"+Fin!AT88","v":{"v":16211.857772799307,"d":"16,211.9"}},{"$f":"+Fin!AU88","v":{"v":16212.808300577086,"d":"16,212.8"}},{"$f":"+Fin!AV88","v":{"v":16213.758828354863,"d":"16,213.8"}},{"$f":"+Fin!AW88","v":{"v":16214.70935613264,"d":"16,214.7"}},{"$f":"+Fin!AX88","v":{"v":16215.659883910419,"d":"16,215.7"}},{"$f":"+Fin!AY88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!AZ88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BA88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BB88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BC88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BD88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BE88","v":{"v":16216.610411688196,"d":"16,216.6"}},{"$f":"+Fin!BF88","v":{"v":16051.663780400762,"d":"16,051.7"}},{"$f":"+Fin!BG88","v":{"v":15851.054007145838,"d":"15,851.1"}},{"$f":"+Fin!BH88","v":{"v":15610.217361227362,"d":"15,610.2"}},{"$f":"+Fin!BI88","v":{"v":15326.947068674326,"d":"15,326.9"}},{"$f":"+Fin!BJ88","v":{"v":14997.501696256531,"d":"14,997.5"}},{"$f":"+Fin!BK88","v":{"v":14620.84526262133,"d":"14,620.8"}},{"$f":"+Fin!BL88","v":{"v":14525.363048365069,"d":"14,525.4"}},{"$f":"+Fin!BM88","v":{"v":14400.312035000823,"d":"14,400.3"}},{"$f":"+Fin!BN88","v":{"v":14242.877722459725,"d":"14,242.9"}},{"$f":"+Fin!BO88","v":{"v":14052.499830317858,"d":"14,052.5"}},{"$f":"+Fin!BP88","v":{"v":13824.985346274716,"d":"13,825.0"}},{"$f":"+Fin!BQ88","v":{"v":13558.271609407446,"d":"13,558.3"}},{"$f":"+Fin!BR88","v":{"v":13248.900794280356,"d":"13,248.9"}},{"$f":"+Fin!BS88","v":{"v":12895.940258568162,"d":"12,895.9"}},{"$f":"+Fin!BT88","v":{"v":12494.35070892215,"d":"12,494.4"}},{"$f":"+Fin!BU88","v":{"v":12041.477003027418,"d":"12,041.5"}},{"$f":"+Fin!BV88","v":{"v":11533.076286463633,"d":"11,533.1"}},{"$f":"+Fin!BW88","v":{"v":10967.733189817807,"d":"10,967.7"}},{"$f":"+Fin!BX88","v":{"v":10339.388771241991,"d":"10,339.4"}},{"$f":"+Fin!BY88","v":{"v":9644.65089204585,"d":"9,644.7"}},{"$f":"+Fin!BZ88","v":{"v":8878.319421366068,"d":"8,878.3"}},{"$f":"+Fin!CA88","v":{"v":8038.358704391042,"d":"8,038.4"}},{"$f":"+Fin!CB88","v":{"v":7117.480974706036,"d":"7,117.5"}},{"$f":"+Fin!CC88","v":{"v":6111.379744118542,"d":"6,111.4"}},{"$f":"+Fin!CD88","v":{"v":5013.688301633788,"d":"5,013.7"}},{"$f":"+Fin!CE88","v":{"v":3821.579739442644,"d":"3,821.6"}},{"$f":"+Fin!CF88","v":{"v":2526.2850404143946,"d":"2,526.3"}},{"$f":"+Fin!CG88","v":{"v":1122.366084595677,"d":"1,122.4"}},{"$f":"+Fin!CH88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CI88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CJ88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CK88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CL88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CM88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CN88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CO88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CP88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CQ88","v":{"v":5.5396767542070791E-6,"d":"0.0"}},{"$f":"+Fin!CR88","v":{"v":5.5396767542070791E-6,"d":"0.0"}}]
[null,"Finance Leases",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L251","v":10.7},{"v":6.541,"d":"6.5"},{"$f":"+P64*(Q$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+Q64*(R$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+R64*(S$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+S64*(T$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+T64*(U$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+U64*(V$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+V64*(W$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+W64*(X$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+X64*(Y$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+Y64*(Z$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+Z64*(AA$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AA64*(AB$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AB64*(AC$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AC64*(AD$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AD64*(AE$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AE64*(AF$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AF64*(AG$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AG64*(AH$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AH64*(AI$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AI64*(AJ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AJ64*(AK$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AK64*(AL$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AL64*(AM$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AM64*(AN$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AN64*(AO$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AO64*(AP$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AP64*(AQ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AQ64*(AR$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AR64*(AS$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AS64*(AT$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AT64*(AU$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AU64*(AV$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AV64*(AW$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AW64*(AX$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AX64*(AY$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AY64*(AZ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+AZ64*(BA$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BA64*(BB$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BB64*(BC$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BC64*(BD$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BD64*(BE$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BE64*(BF$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BF64*(BG$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BG64*(BH$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BH64*(BI$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BI64*(BJ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BJ64*(BK$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BK64*(BL$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BL64*(BM$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BM64*(BN$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BN64*(BO$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BO64*(BP$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BP64*(BQ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BQ64*(BR$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BR64*(BS$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BS64*(BT$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BT64*(BU$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BU64*(BV$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BV64*(BW$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BW64*(BX$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BX64*(BY$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BY64*(BZ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+BZ64*(CA$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CA64*(CB$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CB64*(CC$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CC64*(CD$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CD64*(CE$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CE64*(CF$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CF64*(CG$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CG64*(CH$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CH64*(CI$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CI64*(CJ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CJ64*(CK$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CK64*(CL$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CL64*(CM$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CM64*(CN$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CN64*(CO$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CO64*(CP$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CP64*(CQ$8<YEAR(Inputs!$L$16))","v":{"v":6.541,"d":"6.5"}},{"$f":"+CQ64*(CR$8<YEAR(Inputs!$L$16))","v":{"v":0,"d":"0.0"}}]
[null,"Deferred Tax Liabilities",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L252","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(O65-P37+CF!P30)*Q12","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(P65-Q37+CF!Q30)*R12","v":{"v":466.72826923701047,"d":"466.7"}},{"$f":"+(Q65-R37+CF!R30)*S12","v":{"v":466.72826923701047,"d":"466.7"}},{"$f":"+(R65-S37+CF!S30)*T12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(S65-T37+CF!T30)*U12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(T65-U37+CF!U30)*V12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(U65-V37+CF!V30)*W12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(V65-W37+CF!W30)*X12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(W65-X37+CF!X30)*Y12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(X65-Y37+CF!Y30)*Z12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(Y65-Z37+CF!Z30)*AA12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(Z65-AA37+CF!AA30)*AB12","v":{"v":466.7282692370103,"d":"466.7"}},{"$f":"+(AA65-AB37+CF!AB30)*AC12","v":{"v":466.72826923701035,"d":"466.7"}},{"$f":"+(AB65-AC37+CF!AC30)*AD12","v":{"v":466.7282692370103,"d":"466.7"}},{"$f":"+(AC65-AD37+CF!AD30)*AE12","v":{"v":466.72826923701024,"d":"466.7"}},{"$f":"+(AD65-AE37+CF!AE30)*AF12","v":{"v":466.7282692370102,"d":"466.7"}},{"$f":"+(AE65-AF37+CF!AF30)*AG12","v":{"v":466.72826923701024,"d":"466.7"}},{"$f":"+(AF65-AG37+CF!AG30)*AH12","v":{"v":466.7282692370102,"d":"466.7"}},{"$f":"+(AG65-AH37+CF!AH30)*AI12","v":{"v":466.7282692370103,"d":"466.7"}},{"$f":"+(AH65-AI37+CF!AI30)*AJ12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(AI65-AJ37+CF!AJ30)*AK12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(AJ65-AK37+CF!AK30)*AL12","v":{"v":466.7282692370103,"d":"466.7"}},{"$f":"+(AK65-AL37+CF!AL30)*AM12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(AL65-AM37+CF!AM30)*AN12","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(AM65-AN37+CF!AN30)*AO12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AN65-AO37+CF!AO30)*AP12","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(AO65-AP37+CF!AP30)*AQ12","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(AP65-AQ37+CF!AQ30)*AR12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AQ65-AR37+CF!AR30)*AS12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AR65-AS37+CF!AS30)*AT12","v":{"v":466.7282692370105,"d":"466.7"}},{"$f":"+(AS65-AT37+CF!AT30)*AU12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AT65-AU37+CF!AU30)*AV12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AU65-AV37+CF!AV30)*AW12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AV65-AW37+CF!AW30)*AX12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AW65-AX37+CF!AX30)*AY12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AX65-AY37+CF!AY30)*AZ12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AY65-AZ37+CF!AZ30)*BA12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(AZ65-BA37+CF!BA30)*BB12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(BA65-BB37+CF!BB30)*BC12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(BB65-BC37+CF!BC30)*BD12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(BC65-BD37+CF!BD30)*BE12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(BD65-BE37+CF!BE30)*BF12","v":{"v":466.72826923701064,"d":"466.7"}},{"$f":"+(BE65-BF37+CF!BF30)*BG12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(BF65-BG37+CF!BG30)*BH12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(BG65-BH37+CF!BH30)*BI12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(BH65-BI37+CF!BI30)*BJ12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(BI65-BJ37+CF!BJ30)*BK12","v":{"v":466.7282692370111,"d":"466.7"}},{"$f":"+(BJ65-BK37+CF!BK30)*BL12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BK65-BL37+CF!BL30)*BM12","v":{"v":466.72826923701155,"d":"466.7"}},{"$f":"+(BL65-BM37+CF!BM30)*BN12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BM65-BN37+CF!BN30)*BO12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BN65-BO37+CF!BO30)*BP12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BO65-BP37+CF!BP30)*BQ12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BP65-BQ37+CF!BQ30)*BR12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BQ65-BR37+CF!BR30)*BS12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BR65-BS37+CF!BS30)*BT12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BS65-BT37+CF!BT30)*BU12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BT65-BU37+CF!BU30)*BV12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BU65-BV37+CF!BV30)*BW12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BV65-BW37+CF!BW30)*BX12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BW65-BX37+CF!BX30)*BY12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BX65-BY37+CF!BY30)*BZ12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BY65-BZ37+CF!BZ30)*CA12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(BZ65-CA37+CF!CA30)*CB12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(CA65-CB37+CF!CB30)*CC12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(CB65-CC37+CF!CC30)*CD12","v":{"v":466.7282692370113,"d":"466.7"}},{"$f":"+(CC65-CD37+CF!CD30)*CE12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(CD65-CE37+CF!CE30)*CF12","v":{"v":466.72826923701086,"d":"466.7"}},{"$f":"+(CE65-CF37+CF!CF30)*CG12","v":{"v":466.7282692370104,"d":"466.7"}},{"$f":"+(CF65-CG37+CF!CG30)*CH12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CG65-CH37+CF!CH30)*CI12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CH65-CI37+CF!CI30)*CJ12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CI65-CJ37+CF!CJ30)*CK12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CJ65-CK37+CF!CK30)*CL12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CK65-CL37+CF!CL30)*CM12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CL65-CM37+CF!CM30)*CN12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CM65-CN37+CF!CN30)*CO12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CN65-CO37+CF!CO30)*CP12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CO65-CP37+CF!CP30)*CQ12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CP65-CQ37+CF!CQ30)*CR12","v":{"v":466.72826923700995,"d":"466.7"}},{"$f":"+(CQ65-CR37+CF!CR30)*CS12","v":{"v":0,"d":"0.0"}}]
[null,"Other Liabilities",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L253","v":{"v":0,"d":"0.0"}},{"$f":"+O66","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"+Q66","v":{"v":0,"d":"0.0"}},{"$f":"+R66","v":{"v":0,"d":"0.0"}},{"$f":"+S66","v":{"v":0,"d":"0.0"}},{"$f":"+T66","v":{"v":0,"d":"0.0"}},{"$f":"+U66","v":{"v":0,"d":"0.0"}},{"$f":"+V66","v":{"v":0,"d":"0.0"}},{"$f":"+W66","v":{"v":0,"d":"0.0"}},{"$f":"+X66","v":{"v":0,"d":"0.0"}},{"$f":"+Y66","v":{"v":0,"d":"0.0"}},{"$f":"+Z66","v":{"v":0,"d":"0.0"}},{"$f":"+AA66","v":{"v":0,"d":"0.0"}},{"$f":"+AB66","v":{"v":0,"d":"0.0"}},{"$f":"+AC66","v":{"v":0,"d":"0.0"}},{"$f":"+AD66","v":{"v":0,"d":"0.0"}},{"$f":"+AE66","v":{"v":0,"d":"0.0"}},{"$f":"+AF66","v":{"v":0,"d":"0.0"}},{"$f":"+AG66","v":{"v":0,"d":"0.0"}},{"$f":"+AH66","v":{"v":0,"d":"0.0"}},{"$f":"+AI66","v":{"v":0,"d":"0.0"}},{"$f":"+AJ66","v":{"v":0,"d":"0.0"}},{"$f":"+AK66","v":{"v":0,"d":"0.0"}},{"$f":"+AL66","v":{"v":0,"d":"0.0"}},{"$f":"+AM66","v":{"v":0,"d":"0.0"}},{"$f":"+AN66","v":{"v":0,"d":"0.0"}},{"$f":"+AO66","v":{"v":0,"d":"0.0"}},{"$f":"+AP66","v":{"v":0,"d":"0.0"}},{"$f":"+AQ66","v":{"v":0,"d":"0.0"}},{"$f":"+AR66","v":{"v":0,"d":"0.0"}},{"$f":"+AS66","v":{"v":0,"d":"0.0"}},{"$f":"+AT66","v":{"v":0,"d":"0.0"}},{"$f":"+AU66","v":{"v":0,"d":"0.0"}},{"$f":"+AV66","v":{"v":0,"d":"0.0"}},{"$f":"+AW66","v":{"v":0,"d":"0.0"}},{"$f":"+AX66","v":{"v":0,"d":"0.0"}},{"$f":"+AY66","v":{"v":0,"d":"0.0"}},{"$f":"+AZ66","v":{"v":0,"d":"0.0"}},{"$f":"+BA66","v":{"v":0,"d":"0.0"}},{"$f":"+BB66","v":{"v":0,"d":"0.0"}},{"$f":"+BC66","v":{"v":0,"d":"0.0"}},{"$f":"+BD66","v":{"v":0,"d":"0.0"}},{"$f":"+BE66","v":{"v":0,"d":"0.0"}},{"$f":"+BF66","v":{"v":0,"d":"0.0"}},{"$f":"+BG66","v":{"v":0,"d":"0.0"}},{"$f":"+BH66","v":{"v":0,"d":"0.0"}},{"$f":"+BI66","v":{"v":0,"d":"0.0"}},{"$f":"+BJ66","v":{"v":0,"d":"0.0"}},{"$f":"+BK66","v":{"v":0,"d":"0.0"}},{"$f":"+BL66","v":{"v":0,"d":"0.0"}},{"$f":"+BM66","v":{"v":0,"d":"0.0"}},{"$f":"+BN66","v":{"v":0,"d":"0.0"}},{"$f":"+BO66","v":{"v":0,"d":"0.0"}},{"$f":"+BP66","v":{"v":0,"d":"0.0"}},{"$f":"+BQ66","v":{"v":0,"d":"0.0"}},{"$f":"+BR66","v":{"v":0,"d":"0.0"}},{"$f":"+BS66","v":{"v":0,"d":"0.0"}},{"$f":"+BT66","v":{"v":0,"d":"0.0"}},{"$f":"+BU66","v":{"v":0,"d":"0.0"}},{"$f":"+BV66","v":{"v":0,"d":"0.0"}},{"$f":"+BW66","v":{"v":0,"d":"0.0"}},{"$f":"+BX66","v":{"v":0,"d":"0.0"}},{"$f":"+BY66","v":{"v":0,"d":"0.0"}},{"$f":"+BZ66","v":{"v":0,"d":"0.0"}},{"$f":"+CA66","v":{"v":0,"d":"0.0"}},{"$f":"+CB66","v":{"v":0,"d":"0.0"}},{"$f":"+CC66","v":{"v":0,"d":"0.0"}},{"$f":"+CD66","v":{"v":0,"d":"0.0"}},{"$f":"+CE66","v":{"v":0,"d":"0.0"}},{"$f":"+CF66","v":{"v":0,"d":"0.0"}},{"$f":"+CG66","v":{"v":0,"d":"0.0"}},{"$f":"+CH66","v":{"v":0,"d":"0.0"}},{"$f":"+CI66","v":{"v":0,"d":"0.0"}},{"$f":"+CJ66","v":{"v":0,"d":"0.0"}},{"$f":"+CK66","v":{"v":0,"d":"0.0"}},{"$f":"+CL66","v":{"v":0,"d":"0.0"}},{"$f":"+CM66","v":{"v":0,"d":"0.0"}},{"$f":"+CN66","v":{"v":0,"d":"0.0"}},{"$f":"+CO66","v":{"v":0,"d":"0.0"}},{"$f":"+CP66","v":{"v":0,"d":"0.0"}},{"$f":"+CQ66","v":{"v":0,"d":"0.0"}}]
[]
[null,"Equity",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"SUM(O69:O71)","v":{"v":-3436.2285211108383,"d":"-3,436.2"}},{"v":-3796.784808244469,"d":"-3,796.8"},{"v":-4192.9999474227125,"d":"-4,193.0"},{"$f":"SUM(R69:R71)","v":{"v":-4619.171671334212,"d":"-4,619.2"}},{"v":-5086.236291329658,"d":"-5,086.2"},{"v":-5530.016168552728,"d":"-5,530.0"},{"v":-5973.556204098472,"d":"-5,973.6"},{"v":-6418.98530821898,"d":"-6,419.0"},{"v":-6864.54841795404,"d":"-6,864.5"},{"v":-7348.882373721292,"d":"-7,348.9"},{"v":-7817.465614569852,"d":"-7,817.5"},{"v":-8274.36651645834,"d":"-8,274.4"},{"v":-8718.954806357855,"d":"-8,719.0"},{"v":-9138.987148362863,"d":"-9,139.0"},{"v":-9534.058115686908,"d":"-9,534.1"},{"v":-9905.72703898291,"d":"-9,905.7"},{"v":-10262.098899490707,"d":"-10,262.1"},{"v":-10600.602533395551,"d":"-10,600.6"},{"v":-10923.91673791624,"d":"-10,923.9"},{"v":-11212.743607308244,"d":"-11,212.7"},{"v":-11467.712948245728,"d":"-11,467.7"},{"v":-11686.368313603898,"d":"-11,686.4"},{"v":-11854.846688666,"d":"-11,854.8"},{"v":-11940.404185720237,"d":"-11,940.4"},{"v":-11976.621030596876,"d":"-11,976.6"},{"v":-12002.53620183972,"d":"-12,002.5"},{"v":-12023.096565832131,"d":"-12,023.1"},{"v":-12048.197902475364,"d":"-12,048.2"},{"v":-12063.543312655196,"d":"-12,063.5"},{"v":-12076.818858153725,"d":"-12,076.8"},{"v":-12088.166700723365,"d":"-12,088.2"},{"v":-12095.289353516759,"d":"-12,095.3"},{"v":-12112.093069214352,"d":"-12,112.1"},{"v":-12115.931644034308,"d":"-12,115.9"},{"v":-12116.42522264639,"d":"-12,116.4"},{"v":-12119.813850559947,"d":"-12,119.8"},{"v":-12118.32798084128,"d":"-12,118.3"},{"v":-12111.040252360055,"d":"-12,111.0"},{"v":-12045.823047328422,"d":"-12,045.8"},{"v":-11956.322246256212,"d":"-11,956.3"},{"v":-11810.296295156575,"d":"-11,810.3"},{"v":-11604.128713054108,"d":"-11,604.1"},{"v":-11334.305543630624,"d":"-11,334.3"},{"v":-11013.301794126952,"d":"-11,013.3"},{"v":-10617.432476086673,"d":"-10,617.4"},{"v":-10236.727910384534,"d":"-10,236.7"},{"v":-9873.749868691286,"d":"-9,873.7"},{"v":-9530.878532719304,"d":"-9,530.9"},{"v":-9211.766354666142,"d":"-9,211.8"},{"v":-8925.346938798744,"d":"-8,925.3"},{"v":-8602.03109863934,"d":"-8,602.0"},{"v":-8239.066855669707,"d":"-8,239.1"},{"v":-7834.792233803198,"d":"-7,834.8"},{"v":-7386.24392137846,"d":"-7,386.2"},{"v":-6890.676890885536,"d":"-6,890.7"},{"v":-6345.3819069317215,"d":"-6,345.4"},{"v":-5748.284846130311,"d":"-5,748.3"},{"v":-5095.836916448727,"d":"-5,095.8"},{"v":-4384.725910468019,"d":"-4,384.7"},{"v":-3610.9626022143984,"d":"-3,611.0"},{"v":-2766.6698887380567,"d":"-2,766.7"},{"v":-1847.1618865209311,"d":"-1,847.2"},{"v":-847.9862902436639,"d":"-848.0"},{"v":236.10614416588214,"d":"236.1"},{"v":1408.8678502998978,"d":"1,408.9"},{"v":2673.3499287426475,"d":"2,673.3"},{"v":4034.792319270238,"d":"4,034.8"},{"$f":"SUM(CD69:CD71)","v":{"v":5499.341722017122,"d":"5,499.3"}},{"v":7071.46841010485,"d":"7,071.5"},{"v":8757.819152693692,"d":"8,757.8"},{"v":10250.452025788896,"d":"10,250.5"},{"v":11516.100357784571,"d":"11,516.1"},{"v":12499.990399882303,"d":"12,500.0"},{"v":13164.065520444508,"d":"13,164.1"},{"v":13470.935390354594,"d":"13,470.9"},{"v":13169.920374156261,"d":"13,169.9"},{"v":12182.952235043736,"d":"12,183.0"},{"v":10427.26597494619,"d":"10,427.3"},{"v":7811.753555501721,"d":"7,811.8"},{"v":7480.7647253970945,"d":"7,480.8"},{"v":7563.474030129195,"d":"7,563.5"},{"v":-1.7208456881689926E-15,"d":"-0.0"}]
[null,"Share Capital",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L256","v":804.6},{"$f":"+(O69+CF!P49)*Q12","v":804.6},{"$f":"+(P69+CF!Q49)*R12","v":804.6},{"$f":"+(Q69+CF!R49)*S12","v":804.6},{"$f":"+(R69+CF!S49)*T12","v":804.6},{"$f":"+(S69+CF!T49)*U12","v":804.6},{"$f":"+(T69+CF!U49)*V12","v":804.6},{"$f":"+(U69+CF!V49)*W12","v":804.6},{"$f":"+(V69+CF!W49)*X12","v":804.6},{"$f":"+(W69+CF!X49)*Y12","v":804.6},{"$f":"+(X69+CF!Y49)*Z12","v":804.6},{"$f":"+(Y69+CF!Z49)*AA12","v":804.6},{"$f":"+(Z69+CF!AA49)*AB12","v":804.6},{"$f":"+(AA69+CF!AB49)*AC12","v":804.6},{"$f":"+(AB69+CF!AC49)*AD12","v":804.6},{"$f":"+(AC69+CF!AD49)*AE12","v":804.6},{"$f":"+(AD69+CF!AE49)*AF12","v":804.6},{"$f":"+(AE69+CF!AF49)*AG12","v":804.6},{"$f":"+(AF69+CF!AG49)*AH12","v":804.6},{"$f":"+(AG69+CF!AH49)*AI12","v":804.6},{"$f":"+(AH69+CF!AI49)*AJ12","v":804.6},{"$f":"+(AI69+CF!AJ49)*AK12","v":804.6},{"$f":"+(AJ69+CF!AK49)*AL12","v":804.6},{"$f":"+(AK69+CF!AL49)*AM12","v":804.6},{"$f":"+(AL69+CF!AM49)*AN12","v":804.6},{"$f":"+(AM69+CF!AN49)*AO12","v":804.6},{"$f":"+(AN69+CF!AO49)*AP12","v":804.6},{"$f":"+(AO69+CF!AP49)*AQ12","v":804.6},{"$f":"+(AP69+CF!AQ49)*AR12","v":804.6},{"$f":"+(AQ69+CF!AR49)*AS12","v":804.6},{"$f":"+(AR69+CF!AS49)*AT12","v":804.6},{"$f":"+(AS69+CF!AT49)*AU12","v":804.6},{"$f":"+(AT69+CF!AU49)*AV12","v":804.6},{"$f":"+(AU69+CF!AV49)*AW12","v":804.6},{"$f":"+(AV69+CF!AW49)*AX12","v":804.6},{"$f":"+(AW69+CF!AX49)*AY12","v":804.6},{"$f":"+(AX69+CF!AY49)*AZ12","v":804.6},{"$f":"+(AY69+CF!AZ49)*BA12","v":804.6},{"$f":"+(AZ69+CF!BA49)*BB12","v":804.6},{"$f":"+(BA69+CF!BB49)*BC12","v":804.6},{"$f":"+(BB69+CF!BC49)*BD12","v":804.6},{"$f":"+(BC69+CF!BD49)*BE12","v":804.6},{"$f":"+(BD69+CF!BE49)*BF12","v":804.6},{"$f":"+(BE69+CF!BF49)*BG12","v":804.6},{"$f":"+(BF69+CF!BG49)*BH12","v":804.6},{"$f":"+(BG69+CF!BH49)*BI12","v":804.6},{"$f":"+(BH69+CF!BI49)*BJ12","v":804.6},{"$f":"+(BI69+CF!BJ49)*BK12","v":804.6},{"$f":"+(BJ69+CF!BK49)*BL12","v":804.6},{"$f":"+(BK69+CF!BL49)*BM12","v":804.6},{"$f":"+(BL69+CF!BM49)*BN12","v":804.6},{"$f":"+(BM69+CF!BN49)*BO12","v":804.6},{"$f":"+(BN69+CF!BO49)*BP12","v":804.6},{"$f":"+(BO69+CF!BP49)*BQ12","v":804.6},{"$f":"+(BP69+CF!BQ49)*BR12","v":804.6},{"$f":"+(BQ69+CF!BR49)*BS12","v":804.6},{"$f":"+(BR69+CF!BS49)*BT12","v":804.6},{"$f":"+(BS69+CF!BT49)*BU12","v":804.6},{"$f":"+(BT69+CF!BU49)*BV12","v":804.6},{"$f":"+(BU69+CF!BV49)*BW12","v":804.6},{"$f":"+(BV69+CF!BW49)*BX12","v":804.6},{"$f":"+(BW69+CF!BX49)*BY12","v":804.6},{"$f":"+(BX69+CF!BY49)*BZ12","v":804.6},{"$f":"+(BY69+CF!BZ49)*CA12","v":804.6},{"$f":"+(BZ69+CF!CA49)*CB12","v":804.6},{"$f":"+(CA69+CF!CB49)*CC12","v":804.6},{"$f":"+(CB69+CF!CC49)*CD12","v":804.6},{"$f":"+(CC69+CF!CD49)*CE12","v":804.6},{"$f":"+(CD69+CF!CE49)*CF12","v":804.6},{"$f":"+(CE69+CF!CF49)*CG12","v":804.6},{"$f":"+(CF69+CF!CG49)*CH12","v":804.6},{"$f":"+(CG69+CF!CH49)*CI12","v":804.6},{"$f":"+(CH69+CF!CI49)*CJ12","v":804.6},{"$f":"+(CI69+CF!CJ49)*CK12","v":804.6},{"$f":"+(CJ69+CF!CK49)*CL12","v":804.6},{"$f":"+(CK69+CF!CL49)*CM12","v":804.6},{"$f":"+(CL69+CF!CM49)*CN12","v":804.6},{"$f":"+(CM69+CF!CN49)*CO12","v":804.6},{"$f":"+(CN69+CF!CO49)*CP12","v":804.6},{"$f":"+(CO69+CF!CP49)*CQ12","v":804.6},{"$f":"+(CP69+CF!CQ49)*CR12","v":804.6},{"$f":"+(CQ69+CF!CR49)*CS12","v":{"v":0,"d":"0.0"}}]
[null,"Reserve",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L257","v":{"v":13.201407495918902,"d":"13.2"}},{"$f":"+(O70-P33)","v":{"v":13.038427156463113,"d":"13.0"}},{"v":12.875446817007324,"d":"12.9"},{"$f":"+(Q70-R33)","v":{"v":12.712466477551535,"d":"12.7"}},{"$f":"+(R70-S33)","v":{"v":12.549486138095746,"d":"12.5"}},{"$f":"+(S70-T33)","v":{"v":12.386505798639957,"d":"12.4"}},{"$f":"+(T70-U33)","v":{"v":12.223525459184168,"d":"12.2"}},{"$f":"+(U70-V33)","v":{"v":12.06054511972838,"d":"12.1"}},{"$f":"+(V70-W33)","v":{"v":11.89756478027259,"d":"11.9"}},{"$f":"+(W70-X33)","v":{"v":11.734584440816802,"d":"11.7"}},{"$f":"+(X70-Y33)","v":{"v":11.571604101361013,"d":"11.6"}},{"$f":"+(Y70-Z33)","v":{"v":11.408623761905224,"d":"11.4"}},{"$f":"+(Z70-AA33)","v":{"v":11.245643422449435,"d":"11.2"}},{"$f":"+(AA70-AB33)","v":{"v":11.082663082993646,"d":"11.1"}},{"$f":"+(AB70-AC33)","v":{"v":10.919682743537857,"d":"10.9"}},{"$f":"+(AC70-AD33)","v":{"v":10.756702404082068,"d":"10.8"}},{"$f":"+(AD70-AE33)","v":{"v":10.593722064626279,"d":"10.6"}},{"$f":"+(AE70-AF33)","v":{"v":10.43074172517049,"d":"10.4"}},{"$f":"+(AF70-AG33)","v":{"v":10.267761385714701,"d":"10.3"}},{"$f":"+(AG70-AH33)","v":{"v":10.104781046258912,"d":"10.1"}},{"$f":"+(AH70-AI33)","v":{"v":9.941800706803123,"d":"9.9"}},{"$f":"+(AI70-AJ33)","v":{"v":9.778820367347334,"d":"9.8"}},{"$f":"+(AJ70-AK33)","v":{"v":9.615840027891545,"d":"9.6"}},{"$f":"+(AK70-AL33)","v":{"v":9.452859688435757,"d":"9.5"}},{"$f":"+(AL70-AM33)","v":{"v":9.289879348979968,"d":"9.3"}},{"$f":"+(AM70-AN33)","v":{"v":9.126899009524179,"d":"9.1"}},{"$f":"+(AN70-AO33)","v":{"v":8.96391867006839,"d":"9.0"}},{"$f":"+(AO70-AP33)","v":{"v":8.8009383306126,"d":"8.8"}},{"$f":"+(AP70-AQ33)","v":{"v":8.637957991156812,"d":"8.6"}},{"$f":"+(AQ70-AR33)","v":{"v":8.474977651701023,"d":"8.5"}},{"$f":"+(AR70-AS33)","v":{"v":8.311997312245234,"d":"8.3"}},{"$f":"+(AS70-AT33)","v":{"v":8.149016972789445,"d":"8.1"}},{"$f":"+(AT70-AU33)","v":{"v":7.986036633333656,"d":"8.0"}},{"$f":"+(AU70-AV33)","v":{"v":7.823056293877867,"d":"7.8"}},{"$f":"+(AV70-AW33)","v":{"v":7.660075954422078,"d":"7.7"}},{"$f":"+(AW70-AX33)","v":{"v":7.497095614966289,"d":"7.5"}},{"$f":"+(AX70-AY33)","v":{"v":7.3341152755105,"d":"7.3"}},{"$f":"+(AY70-AZ33)","v":{"v":7.171134936054711,"d":"7.2"}},{"$f":"+(AZ70-BA33)","v":{"v":7.0081545965989225,"d":"7.0"}},{"$f":"+(BA70-BB33)","v":{"v":6.8451742571431335,"d":"6.8"}},{"$f":"+(BB70-BC33)","v":{"v":6.682193917687345,"d":"6.7"}},{"$f":"+(BC70-BD33)","v":{"v":6.519213578231556,"d":"6.5"}},{"$f":"+(BD70-BE33)","v":{"v":6.356233238775767,"d":"6.4"}},{"$f":"+(BE70-BF33)","v":{"v":6.193252899319978,"d":"6.2"}},{"$f":"+(BF70-BG33)","v":{"v":6.030272559864189,"d":"6.0"}},{"$f":"+(BG70-BH33)","v":{"v":5.8672922204084,"d":"5.9"}},{"$f":"+(BH70-BI33)","v":{"v":5.704311880952611,"d":"5.7"}},{"$f":"+(BI70-BJ33)","v":{"v":5.541331541496822,"d":"5.5"}},{"$f":"+(BJ70-BK33)","v":{"v":5.378351202041033,"d":"5.4"}},{"$f":"+(BK70-BL33)","v":{"v":5.215370862585244,"d":"5.2"}},{"$f":"+(BL70-BM33)","v":{"v":5.052390523129455,"d":"5.1"}},{"$f":"+(BM70-BN33)","v":{"v":4.889410183673666,"d":"4.9"}},{"$f":"+(BN70-BO33)","v":{"v":4.726429844217877,"d":"4.7"}},{"$f":"+(BO70-BP33)","v":{"v":4.563449504762088,"d":"4.6"}},{"$f":"+(BP70-BQ33)","v":{"v":4.4004691653062995,"d":"4.4"}},{"$f":"+(BQ70-BR33)","v":{"v":4.237488825850511,"d":"4.2"}},{"$f":"+(BR70-BS33)","v":{"v":4.074508486394722,"d":"4.1"}},{"$f":"+(BS70-BT33)","v":{"v":3.9115281469389327,"d":"3.9"}},{"$f":"+(BT70-BU33)","v":{"v":3.7485478074831438,"d":"3.7"}},{"$f":"+(BU70-BV33)","v":{"v":3.585567468027355,"d":"3.6"}},{"$f":"+(BV70-BW33)","v":{"v":3.422587128571566,"d":"3.4"}},{"$f":"+(BW70-BX33)","v":{"v":3.259606789115777,"d":"3.3"}},{"$f":"+(BX70-BY33)","v":{"v":3.096626449659988,"d":"3.1"}},{"$f":"+(BY70-BZ33)","v":{"v":2.933646110204199,"d":"2.9"}},{"$f":"+(BZ70-CA33)","v":{"v":2.77066577074841,"d":"2.8"}},{"$f":"+(CA70-CB33)","v":{"v":2.607685431292621,"d":"2.6"}},{"$f":"+(CB70-CC33)","v":{"v":2.4447050918368323,"d":"2.4"}},{"$f":"+(CC70-CD33)","v":{"v":2.2817247523810433,"d":"2.3"}},{"$f":"+(CD70-CE33)","v":{"v":2.1187444129252544,"d":"2.1"}},{"$f":"+(CE70-CF33)","v":{"v":1.9557640734694655,"d":"2.0"}},{"$f":"+(CF70-CG33)","v":{"v":1.7927837340136765,"d":"1.8"}},{"$f":"+(CG70-CH33)","v":{"v":1.6298033945578876,"d":"1.6"}},{"$f":"+(CH70-CI33)","v":{"v":1.4668230551020986,"d":"1.5"}},{"$f":"+(CI70-CJ33)","v":{"v":1.3038427156463097,"d":"1.3"}},{"$f":"+(CJ70-CK33)","v":{"v":1.1408623761905208,"d":"1.1"}},{"$f":"+(CK70-CL33)","v":{"v":0.9778820367347318,"d":"1.0"}},{"$f":"+(CL70-CM33)","v":{"v":0.8149016972789429,"d":"0.8"}},{"$f":"+(CM70-CN33)","v":{"v":0.651921357823154,"d":"0.7"}},{"$f":"+(CN70-CO33)","v":{"v":0.48894101836736503,"d":"0.5"}},{"$f":"+(CO70-CP33)","v":{"v":0.3259606789115761,"d":"0.3"}},{"$f":"+(CP70-CQ33)","v":{"v":0.1629803394557872,"d":"0.2"}},{"$f":"+(CQ70-CR33)","v":{"v":-1.7208456881689926E-15,"d":"-0.0"}}]
[null,"Retained Earnings",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+Inputs!L258","v":{"v":-4254.0299286067575,"d":"-4,254.0"}},{"$f":"(O71+P39+CF!P50)*Q12","v":{"v":-4614.423235400932,"d":"-4,614.4"}},{"$f":"(P71+Q39+CF!Q50)*R12","v":{"v":-5010.47539423972,"d":"-5,010.5"}},{"$f":"(Q71+R39+CF!R50)*S12","v":{"v":-5436.4841378117635,"d":"-5,436.5"}},{"$f":"(R71+S39+CF!S50)*T12","v":{"v":-5903.385777467754,"d":"-5,903.4"}},{"$f":"(S71+T39+CF!T50)*U12","v":{"v":-6347.002674351368,"d":"-6,347.0"}},{"$f":"(T71+U39+CF!U50)*V12","v":{"v":-6790.379729557657,"d":"-6,790.4"}},{"$f":"(U71+V39+CF!V50)*W12","v":{"v":-7235.645853338709,"d":"-7,235.6"}},{"$f":"(V71+W39+CF!W50)*X12","v":{"v":-7681.045982734313,"d":"-7,681.0"}},{"$f":"(W71+X39+CF!X50)*Y12","v":{"v":-8165.216958162109,"d":"-8,165.2"}},{"$f":"(X71+Y39+CF!Y50)*Z12","v":{"v":-8633.637218671212,"d":"-8,633.6"}},{"$f":"(Y71+Z39+CF!Z50)*AA12","v":{"v":-9090.375140220245,"d":"-9,090.4"}},{"$f":"(Z71+AA39+CF!AA50)*AB12","v":{"v":-9534.800449780305,"d":"-9,534.8"}},{"$f":"(AA71+AB39+CF!AB50)*AC12","v":{"v":-9954.669811445858,"d":"-9,954.7"}},{"$f":"(AB71+AC39+CF!AC50)*AD12","v":{"v":-10349.577798430446,"d":"-10,349.6"}},{"$f":"(AC71+AD39+CF!AD50)*AE12","v":{"v":-10721.083741386992,"d":"-10,721.1"}},{"$f":"(AD71+AE39+CF!AE50)*AF12","v":{"v":-11077.292621555334,"d":"-11,077.3"}},{"$f":"(AE71+AF39+CF!AF50)*AG12","v":{"v":-11415.633275120721,"d":"-11,415.6"}},{"$f":"(AF71+AG39+CF!AG50)*AH12","v":{"v":-11738.784499301955,"d":"-11,738.8"}},{"$f":"(AG71+AH39+CF!AH50)*AI12","v":{"v":-12027.448388354504,"d":"-12,027.4"}},{"$f":"(AH71+AI39+CF!AI50)*AJ12","v":{"v":-12282.254748952531,"d":"-12,282.3"}},{"$f":"(AI71+AJ39+CF!AJ50)*AK12","v":{"v":-12500.747133971245,"d":"-12,500.7"}},{"$f":"(AJ71+AK39+CF!AK50)*AL12","v":{"v":-12669.062528693892,"d":"-12,669.1"}},{"$f":"(AK71+AL39+CF!AL50)*AM12","v":{"v":-12754.457045408673,"d":"-12,754.5"}},{"$f":"(AL71+AM39+CF!AM50)*AN12","v":{"v":-12790.510909945857,"d":"-12,790.5"}},{"$f":"(AM71+AN39+CF!AN50)*AO12","v":{"v":-12816.263100849244,"d":"-12,816.3"}},{"$f":"(AN71+AO39+CF!AO50)*AP12","v":{"v":-12836.6604845022,"d":"-12,836.7"}},{"$f":"(AO71+AP39+CF!AP50)*AQ12","v":{"v":-12861.598840805977,"d":"-12,861.6"}},{"$f":"(AP71+AQ39+CF!AQ50)*AR12","v":{"v":-12876.781270646354,"d":"-12,876.8"}},{"$f":"(AQ71+AR39+CF!AR50)*AS12","v":{"v":-12889.893835805426,"d":"-12,889.9"}},{"$f":"(AR71+AS39+CF!AS50)*AT12","v":{"v":-12901.07869803561,"d":"-12,901.1"}},{"$f":"(AS71+AT39+CF!AT50)*AU12","v":{"v":-12908.038370489548,"d":"-12,908.0"}},{"$f":"(AT71+AU39+CF!AU50)*AV12","v":{"v":-12924.679105847687,"d":"-12,924.7"}},{"$f":"(AU71+AV39+CF!AV50)*AW12","v":{"v":-12928.354700328186,"d":"-12,928.4"}},{"$f":"(AV71+AW39+CF!AW50)*AX12","v":{"v":-12928.685298600813,"d":"-12,928.7"}},{"$f":"(AW71+AX39+CF!AX50)*AY12","v":{"v":-12931.910946174914,"d":"-12,931.9"}},{"$f":"(AX71+AY39+CF!AY50)*AZ12","v":{"v":-12930.26209611679,"d":"-12,930.3"}},{"$f":"(AY71+AZ39+CF!AZ50)*BA12","v":{"v":-12922.81138729611,"d":"-12,922.8"}},{"$f":"(AZ71+BA39+CF!BA50)*BB12","v":{"v":-12857.431201925021,"d":"-12,857.4"}},{"$f":"(BA71+BB39+CF!BB50)*BC12","v":{"v":-12767.767420513355,"d":"-12,767.8"}},{"$f":"(BB71+BC39+CF!BC50)*BD12","v":{"v":-12621.578489074262,"d":"-12,621.6"}},{"$f":"(BC71+BD39+CF!BD50)*BE12","v":{"v":-12415.247926632339,"d":"-12,415.2"}},{"$f":"(BD71+BE39+CF!BE50)*BF12","v":{"v":-12145.2617768694,"d":"-12,145.3"}},{"$f":"(BE71+BF39+CF!BF50)*BG12","v":{"v":-11824.095047026272,"d":"-11,824.1"}},{"$f":"(BF71+BG39+CF!BG50)*BH12","v":{"v":-11428.062748646536,"d":"-11,428.1"}},{"$f":"(BG71+BH39+CF!BH50)*BI12","v":{"v":-11047.195202604942,"d":"-11,047.2"}},{"$f":"(BH71+BI39+CF!BI50)*BJ12","v":{"v":-10684.054180572239,"d":"-10,684.1"}},{"$f":"(BI71+BJ39+CF!BJ50)*BK12","v":{"v":-10341.019864260801,"d":"-10,341.0"}},{"$f":"(BJ71+BK39+CF!BK50)*BL12","v":{"v":-10021.744705868183,"d":"-10,021.7"}},{"$f":"(BK71+BL39+CF!BL50)*BM12","v":{"v":-9735.16230966133,"d":"-9,735.2"}},{"$f":"(BL71+BM39+CF!BM50)*BN12","v":{"v":-9411.68348916247,"d":"-9,411.7"}},{"$f":"(BM71+BN39+CF!BN50)*BO12","v":{"v":-9048.556265853382,"d":"-9,048.6"}},{"$f":"(BN71+BO39+CF!BO50)*BP12","v":{"v":-8644.118663647416,"d":"-8,644.1"}},{"$f":"(BO71+BP39+CF!BP50)*BQ12","v":{"v":-8195.407370883222,"d":"-8,195.4"}},{"$f":"(BP71+BQ39+CF!BQ50)*BR12","v":{"v":-7699.677360050842,"d":"-7,699.7"}},{"$f":"(BQ71+BR39+CF!BR50)*BS12","v":{"v":-7154.219395757572,"d":"-7,154.2"}},{"$f":"(BR71+BS39+CF!BS50)*BT12","v":{"v":-6556.959354616706,"d":"-6,557.0"}},{"$f":"(BS71+BT39+CF!BT50)*BU12","v":{"v":-5904.348444595666,"d":"-5,904.3"}},{"$f":"(BT71+BU39+CF!BU50)*BV12","v":{"v":-5193.074458275502,"d":"-5,193.1"}},{"$f":"(BU71+BV39+CF!BV50)*BW12","v":{"v":-4419.148169682426,"d":"-4,419.1"}},{"$f":"(BV71+BW39+CF!BW50)*BX12","v":{"v":-3574.6924758666282,"d":"-3,574.7"}},{"$f":"(BW71+BX39+CF!BX50)*BY12","v":{"v":-2655.021493310047,"d":"-2,655.0"}},{"$f":"(BX71+BY39+CF!BY50)*BZ12","v":{"v":-1655.682916693324,"d":"-1,655.7"}},{"$f":"(BY71+BZ39+CF!BZ50)*CA12","v":{"v":-571.4275019443221,"d":"-571.4"}},{"$f":"(BZ71+CA39+CF!CA50)*CB12","v":{"v":601.4971845291493,"d":"601.5"}},{"$f":"(CA71+CB39+CF!CB50)*CC12","v":{"v":1866.1422433113548,"d":"1,866.1"}},{"$f":"(CB71+CC39+CF!CC50)*CD12","v":{"v":3227.747614178401,"d":"3,227.7"}},{"$f":"(CC71+CD39+CF!CD50)*CE12","v":{"v":4692.459997264741,"d":"4,692.5"}},{"$f":"(CD71+CE39+CF!CE50)*CF12","v":{"v":6264.749665691925,"d":"6,264.7"}},{"$f":"(CE71+CF39+CF!CF50)*CG12","v":{"v":7951.263388620222,"d":"7,951.3"}},{"$f":"(CF71+CG39+CF!CG50)*CH12","v":{"v":9444.059242054882,"d":"9,444.1"}},{"$f":"(CG71+CH39+CF!CH50)*CI12","v":{"v":10709.870554390014,"d":"10,709.9"}},{"$f":"(CH71+CI39+CF!CI50)*CJ12","v":{"v":11693.923576827201,"d":"11,693.9"}},{"$f":"(CI71+CJ39+CF!CJ50)*CK12","v":{"v":12358.161677728862,"d":"12,358.2"}},{"$f":"(CJ71+CK39+CF!CK50)*CL12","v":{"v":12665.194527978403,"d":"12,665.2"}},{"$f":"(CK71+CL39+CF!CL50)*CM12","v":{"v":12364.342492119527,"d":"12,364.3"}},{"$f":"(CL71+CM39+CF!CM50)*CN12","v":{"v":11377.537333346458,"d":"11,377.5"}},{"$f":"(CM71+CN39+CF!CN50)*CO12","v":{"v":9622.014053588367,"d":"9,622.0"}},{"$f":"(CN71+CO39+CF!CO50)*CP12","v":{"v":7006.664614483354,"d":"7,006.7"}},{"$f":"(CO71+CP39+CF!CP50)*CQ12","v":{"v":6675.838764718183,"d":"6,675.8"}},{"$f":"(CP71+CQ39+CF!CQ50)*CR12","v":{"v":6758.711049789739,"d":"6,758.7"}},{"$f":"(CQ71+CR39+CF!CR50)*CS12","v":{"v":0,"d":"0.0"}}]
[null,"TOTAL LIABILITIES",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O68+O62+O57","v":{"v":5599.00724083356,"d":"5,599.0"}},{"v":5494.255581886968,"d":"5,494.3"},{"v":5363.157327444767,"d":"5,363.2"},{"$f":"+R68+R62+R57","v":{"v":5210.099724702104,"d":"5,210.1"}},{"v":5024.388566531166,"d":"5,024.4"},{"v":5023.581390064255,"d":"5,023.6"},{"v":5043.488656989248,"d":"5,043.5"},{"v":5082.929846843072,"d":"5,082.9"},{"v":5144.652342078911,"d":"5,144.7"},{"v":5191.057586313318,"d":"5,191.1"},{"v":5118.188581198014,"d":"5,118.2"},{"v":5070.02394004736,"d":"5,070.0"},{"v":5047.623491930501,"d":"5,047.6"},{"v":5063.674298508873,"d":"5,063.7"},{"v":5119.040149455284,"d":"5,119.0"},{"v":5045.0731643827785,"d":"5,045.1"},{"v":4992.659514231194,"d":"4,992.7"},{"v":4964.502260894349,"d":"4,964.5"},{"v":4958.057285978437,"d":"4,958.1"},{"v":4992.760013424104,"d":"4,992.8"},{"v":4863.715181911042,"d":"4,863.7"},{"v":4771.9840152231845,"d":"4,772.0"},{"v":4731.437524770476,"d":"4,731.4"},{"v":4774.827658924887,"d":"4,774.8"},{"v":4868.582316994996,"d":"4,868.6"},{"v":4843.6176735299305,"d":"4,843.6"},{"v":4824.007837315296,"d":"4,824.0"},{"v":4799.857028449842,"d":"4,799.9"},{"v":4785.462146047788,"d":"4,785.5"},{"v":4773.137128327035,"d":"4,773.1"},{"v":4762.739813535174,"d":"4,762.7"},{"v":4756.567688519559,"d":"4,756.6"},{"v":4740.7145005997445,"d":"4,740.7"},{"v":4737.826453557564,"d":"4,737.8"},{"v":4738.28340272326,"d":"4,738.3"},{"v":4735.845302587482,"d":"4,735.8"},{"v":4649.661700083924,"d":"4,649.7"},{"v":4656.94942856515,"d":"4,656.9"},{"v":4722.166633596783,"d":"4,722.2"},{"v":4811.667434668993,"d":"4,811.7"},{"v":4957.69338576863,"d":"4,957.7"},{"v":5163.860967871097,"d":"5,163.9"},{"v":5433.684137294581,"d":"5,433.7"},{"v":5589.741255510821,"d":"5,589.7"},{"v":5785.000800296176,"d":"5,785.0"},{"v":5924.868720079839,"d":"5,924.9"},{"v":6004.576469220051,"d":"6,004.6"},{"v":6018.0024327742385,"d":"6,018.0"},{"v":5960.458177192198,"d":"5,960.5"},{"v":6151.395378803335,"d":"6,151.4"},{"v":6349.660205598494,"d":"6,349.7"},{"v":6555.1901360270285,"d":"6,555.2"},{"v":6769.086865751671,"d":"6,769.1"},{"v":6990.120694133267,"d":"6,990.1"},{"v":7218.973987758921,"d":"7,219.0"},{"v":7454.898156585646,"d":"7,454.9"},{"v":7699.0346816748615,"d":"7,699.0"},{"v":7949.893061710433,"d":"7,949.9"},{"v":8208.13036179641,"d":"8,208.1"},{"v":8473.492953486246,"d":"8,473.5"},{"v":8752.442570316762,"d":"8,752.4"},{"v":9043.606153958071,"d":"9,043.6"},{"v":9348.043871039197,"d":"9,348.0"},{"v":9665.804834768962,"d":"9,665.8"},{"v":9998.605823927952,"d":"9,998.6"},{"v":10342.210172685696,"d":"10,342.2"},{"v":10697.551332625791,"d":"10,697.6"},{"$f":"+CD68+CD62+CD57","v":{"v":11064.409292887922,"d":"11,064.4"}},{"v":11444.427418784506,"d":"11,444.4"},{"v":11835.483462345097,"d":"11,835.5"},{"v":11924.197379621584,"d":"11,924.2"},{"v":12067.479632561259,"d":"12,067.5"},{"v":13051.36967465899,"d":"13,051.4"},{"v":13715.444795221196,"d":"13,715.4"},{"v":14022.314665131282,"d":"14,022.3"},{"v":13721.299648932949,"d":"13,721.3"},{"v":12734.331509820424,"d":"12,734.3"},{"v":10978.645249722878,"d":"10,978.6"},{"v":8363.132830278408,"d":"8,363.1"},{"v":8032.144000173781,"d":"8,032.1"},{"v":8114.8533049058815,"d":"8,114.9"},{"v":5.5396767524862334E-6,"d":"0.0"}]
[]
[null,"Check",{"$nulls":8},"MCAD",null,{"$f":"IF(SUM(O74:GK74)=0,1,0)","v":{"v":1,"d":"1.00"}},null,{"$f":"ROUND(O55-O72,2)","v":0},{"$f":"ROUND(P55-P72,2)","v":0},{"$f":"ROUND(Q55-Q72,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AV55-AV72,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CB55-CB72,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CR55-CR72,2)","v":0}]
[{"$nulls":14},{"$f":"+O74-N74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV74-AU74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB74-CA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[]
[null,"Current Assets",{"$nulls":10},"Average remaining useful life (years)"]
[null,"Net Asset @ 31/12/2016",{"$nulls":5},"2017-12-31",null,null,{"$f":"+INDEX($O$54:$CS$54,1,MATCH(H80,$O$10:$CS$10,0))","v":{"v":3945.042095230437,"d":"3,945.0"}},null,{"$f":"-K80/O27","v":{"v":37.28773246909674,"d":"37"}},null,{"$f":"IF(Oper!O10>$H$80,IF(SUM($N$80:N80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:N80),IF(SUM($N$80:N80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!P10>$H$80,IF(SUM($N$80:O80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:O80),IF(SUM($N$80:O80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!Q10>$H$80,IF(SUM($N$80:P80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:P80),IF(SUM($N$80:P80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!R10>$H$80,IF(SUM($N$80:Q80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:Q80),IF(SUM($N$80:Q80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!S10>$H$80,IF(SUM($N$80:R80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:R80),IF(SUM($N$80:R80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!T10>$H$80,IF(SUM($N$80:S80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:S80),IF(SUM($N$80:S80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!U10>$H$80,IF(SUM($N$80:T80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:T80),IF(SUM($N$80:T80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!V10>$H$80,IF(SUM($N$80:U80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:U80),IF(SUM($N$80:U80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!W10>$H$80,IF(SUM($N$80:V80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:V80),IF(SUM($N$80:V80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!X10>$H$80,IF(SUM($N$80:W80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:W80),IF(SUM($N$80:W80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!Y10>$H$80,IF(SUM($N$80:X80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:X80),IF(SUM($N$80:X80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!Z10>$H$80,IF(SUM($N$80:Y80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:Y80),IF(SUM($N$80:Y80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AA10>$H$80,IF(SUM($N$80:Z80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:Z80),IF(SUM($N$80:Z80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AB10>$H$80,IF(SUM($N$80:AA80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AA80),IF(SUM($N$80:AA80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AC10>$H$80,IF(SUM($N$80:AB80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AB80),IF(SUM($N$80:AB80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AD10>$H$80,IF(SUM($N$80:AC80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AC80),IF(SUM($N$80:AC80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AE10>$H$80,IF(SUM($N$80:AD80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AD80),IF(SUM($N$80:AD80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AF10>$H$80,IF(SUM($N$80:AE80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AE80),IF(SUM($N$80:AE80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AG10>$H$80,IF(SUM($N$80:AF80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AF80),IF(SUM($N$80:AF80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AH10>$H$80,IF(SUM($N$80:AG80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AG80),IF(SUM($N$80:AG80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AI10>$H$80,IF(SUM($N$80:AH80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AH80),IF(SUM($N$80:AH80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AJ10>$H$80,IF(SUM($N$80:AI80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AI80),IF(SUM($N$80:AI80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AK10>$H$80,IF(SUM($N$80:AJ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AJ80),IF(SUM($N$80:AJ80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AL10>$H$80,IF(SUM($N$80:AK80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AK80),IF(SUM($N$80:AK80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AM10>$H$80,IF(SUM($N$80:AL80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AL80),IF(SUM($N$80:AL80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AN10>$H$80,IF(SUM($N$80:AM80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AM80),IF(SUM($N$80:AM80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AO10>$H$80,IF(SUM($N$80:AN80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AN80),IF(SUM($N$80:AN80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AP10>$H$80,IF(SUM($N$80:AO80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AO80),IF(SUM($N$80:AO80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AQ10>$H$80,IF(SUM($N$80:AP80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AP80),IF(SUM($N$80:AP80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AR10>$H$80,IF(SUM($N$80:AQ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AQ80),IF(SUM($N$80:AQ80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AS10>$H$80,IF(SUM($N$80:AR80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AR80),IF(SUM($N$80:AR80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AT10>$H$80,IF(SUM($N$80:AS80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AS80),IF(SUM($N$80:AS80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AU10>$H$80,IF(SUM($N$80:AT80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AT80),IF(SUM($N$80:AT80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AV10>$H$80,IF(SUM($N$80:AU80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AU80),IF(SUM($N$80:AU80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AW10>$H$80,IF(SUM($N$80:AV80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AV80),IF(SUM($N$80:AV80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AX10>$H$80,IF(SUM($N$80:AW80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AW80),IF(SUM($N$80:AW80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AY10>$H$80,IF(SUM($N$80:AX80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AX80),IF(SUM($N$80:AX80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!AZ10>$H$80,IF(SUM($N$80:AY80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AY80),IF(SUM($N$80:AY80)=$M$80,0,1)),0)","v":{"v":1,"d":"1.00"}},{"$f":"IF(Oper!BA10>$H$80,IF(SUM($N$80:AZ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:AZ80),IF(SUM($N$80:AZ80)=$M$80,0,1)),0)","v":{"v":0.28773246909673844,"d":"0.29"}},{"$f":"IF(Oper!BB10>$H$80,IF(SUM($N$80:BA80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BA80),IF(SUM($N$80:BA80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BC10>$H$80,IF(SUM($N$80:BB80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BB80),IF(SUM($N$80:BB80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BD10>$H$80,IF(SUM($N$80:BC80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BC80),IF(SUM($N$80:BC80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BE10>$H$80,IF(SUM($N$80:BD80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BD80),IF(SUM($N$80:BD80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BF10>$H$80,IF(SUM($N$80:BE80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BE80),IF(SUM($N$80:BE80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BG10>$H$80,IF(SUM($N$80:BF80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BF80),IF(SUM($N$80:BF80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BH10>$H$80,IF(SUM($N$80:BG80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BG80),IF(SUM($N$80:BG80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BI10>$H$80,IF(SUM($N$80:BH80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BH80),IF(SUM($N$80:BH80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BJ10>$H$80,IF(SUM($N$80:BI80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BI80),IF(SUM($N$80:BI80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BK10>$H$80,IF(SUM($N$80:BJ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BJ80),IF(SUM($N$80:BJ80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BL10>$H$80,IF(SUM($N$80:BK80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BK80),IF(SUM($N$80:BK80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BM10>$H$80,IF(SUM($N$80:BL80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BL80),IF(SUM($N$80:BL80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BN10>$H$80,IF(SUM($N$80:BM80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BM80),IF(SUM($N$80:BM80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BO10>$H$80,IF(SUM($N$80:BN80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BN80),IF(SUM($N$80:BN80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BP10>$H$80,IF(SUM($N$80:BO80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BO80),IF(SUM($N$80:BO80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BQ10>$H$80,IF(SUM($N$80:BP80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BP80),IF(SUM($N$80:BP80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BR10>$H$80,IF(SUM($N$80:BQ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BQ80),IF(SUM($N$80:BQ80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BS10>$H$80,IF(SUM($N$80:BR80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BR80),IF(SUM($N$80:BR80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BT10>$H$80,IF(SUM($N$80:BS80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BS80),IF(SUM($N$80:BS80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BU10>$H$80,IF(SUM($N$80:BT80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BT80),IF(SUM($N$80:BT80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BV10>$H$80,IF(SUM($N$80:BU80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BU80),IF(SUM($N$80:BU80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BW10>$H$80,IF(SUM($N$80:BV80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BV80),IF(SUM($N$80:BV80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BX10>$H$80,IF(SUM($N$80:BW80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BW80),IF(SUM($N$80:BW80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BY10>$H$80,IF(SUM($N$80:BX80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BX80),IF(SUM($N$80:BX80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!BZ10>$H$80,IF(SUM($N$80:BY80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BY80),IF(SUM($N$80:BY80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CA10>$H$80,IF(SUM($N$80:BZ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:BZ80),IF(SUM($N$80:BZ80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CB10>$H$80,IF(SUM($N$80:CA80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CA80),IF(SUM($N$80:CA80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CC10>$H$80,IF(SUM($N$80:CB80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CB80),IF(SUM($N$80:CB80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CD10>$H$80,IF(SUM($N$80:CC80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CC80),IF(SUM($N$80:CC80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CE10>$H$80,IF(SUM($N$80:CD80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CD80),IF(SUM($N$80:CD80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CF10>$H$80,IF(SUM($N$80:CE80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CE80),IF(SUM($N$80:CE80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CG10>$H$80,IF(SUM($N$80:CF80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CF80),IF(SUM($N$80:CF80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CH10>$H$80,IF(SUM($N$80:CG80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CG80),IF(SUM($N$80:CG80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CI10>$H$80,IF(SUM($N$80:CH80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CH80),IF(SUM($N$80:CH80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CJ10>$H$80,IF(SUM($N$80:CI80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CI80),IF(SUM($N$80:CI80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CK10>$H$80,IF(SUM($N$80:CJ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CJ80),IF(SUM($N$80:CJ80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CL10>$H$80,IF(SUM($N$80:CK80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CK80),IF(SUM($N$80:CK80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CM10>$H$80,IF(SUM($N$80:CL80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CL80),IF(SUM($N$80:CL80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CN10>$H$80,IF(SUM($N$80:CM80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CM80),IF(SUM($N$80:CM80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CO10>$H$80,IF(SUM($N$80:CN80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CN80),IF(SUM($N$80:CN80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CP10>$H$80,IF(SUM($N$80:CO80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CO80),IF(SUM($N$80:CO80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CQ10>$H$80,IF(SUM($N$80:CP80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CP80),IF(SUM($N$80:CP80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Oper!CR10>$H$80,IF(SUM($N$80:CQ80)=ROUNDDOWN($M$80,0),$M$80-SUM($N$80:CQ80),IF(SUM($N$80:CQ80)=$M$80,0,1)),0)","v":{"v":0,"d":"0.00"}}]
[]
[null,"Depreciation of current assets",{"$nulls":8},"MCAD",null,{"$f":"SUM(O82:GK82)","v":{"v":-3945.042095230438,"d":"(3,945)"}},null,{"$f":"-$K80/SUM($O$80:$GJ$80)*O$80","v":0},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"$f":"-$K80/SUM($O$80:$GJ$80)*R$80","v":{"v":-105.80000000000005,"d":"(105.8)"}},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-105.80000000000005,"d":"(105.8)"},{"v":-30.442095230434944,"d":"(30.4)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$K80/SUM($O$80:$GJ$80)*CD$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"New Assets",{"$nulls":4},"Useful life (years) (average)"]
[null,"Assets with 20 years of useful life",{"$nulls":4},{"$f":"+Inputs!L143","v":20},{"$nulls":5},{"$f":"SUM(O85:GK85)","v":{"v":-12775.542124233678,"d":"(12,776)"}},null,null,{"$f":"+Oper!P59","v":{"v":-156.81728316032297,"d":"(156.8)"}},{"$f":"+Oper!Q59","v":{"v":-122.82187845735555,"d":"(122.8)"}},{"$f":"+Oper!R59","v":{"v":-96.19611769686746,"d":"(96.2)"}},{"$f":"+Oper!S59","v":{"v":-75.34238342692757,"d":"(75.3)"}},{"$f":"+Oper!T59","v":{"v":-79.07026791880949,"d":"(79.1)"}},{"$f":"+Oper!U59","v":{"v":-82.98260533284105,"d":"(83.0)"}},{"$f":"+Oper!V59","v":{"v":-87.08852226094415,"d":"(87.1)"}},{"$f":"+Oper!W59","v":{"v":-91.39759687194797,"d":"(91.4)"}},{"$f":"+Oper!X59","v":{"v":-95.91988125527479,"d":"(95.9)"}},{"$f":"+Oper!Y59","v":{"v":-93.26778901911679,"d":"(93.3)"}},{"$f":"+Oper!Z59","v":{"v":-90.68902457629054,"d":"(90.7)"}},{"$f":"+Oper!AA59","v":{"v":-88.18156048400888,"d":"(88.2)"}},{"$f":"+Oper!AB59","v":{"v":-85.74342535632309,"d":"(85.7)"}},{"$f":"+Oper!AC59","v":{"v":-83.37270231420518,"d":"(83.4)"}},{"$f":"+Oper!AD59","v":{"v":-84.4879312238108,"d":"(84.5)"}},{"$f":"+Oper!AE59","v":{"v":-85.61807791209334,"d":"(85.6)"}},{"$f":"+Oper!AF59","v":{"v":-86.76334192563803,"d":"(86.8)"}},{"$f":"+Oper!AG59","v":{"v":-87.92392548025052,"d":"(87.9)"}},{"$f":"+Oper!AH59","v":{"v":-89.10003349666157,"d":"(89.1)"}},{"$f":"+Oper!AI59","v":{"v":-92.51485790857888,"d":"(92.5)"}},{"$f":"+Oper!AJ59","v":{"v":-96.0605579813304,"d":"(96.1)"}},{"$f":"+Oper!AK59","v":{"v":-99.74214962101632,"d":"(99.7)"}},{"$f":"+Oper!AL59","v":{"v":-103.56484097203268,"d":"(103.6)"}},{"$f":"+Oper!AM59","v":{"v":-107.53403978474559,"d":"(107.5)"}},{"$f":"+Oper!AN59","v":{"v":-107.74886054730278,"d":"(107.7)"}},{"$f":"+Oper!AO59","v":{"v":-107.96411045731989,"d":"(108.0)"}},{"$f":"+Oper!AP59","v":{"v":-108.1797903721048,"d":"(108.2)"}},{"$f":"+Oper!AQ59","v":{"v":-108.39590115067813,"d":"(108.4)"}},{"$f":"+Oper!AR59","v":{"v":-108.61244365377642,"d":"(108.6)"}},{"$f":"+Oper!AS59","v":{"v":-110.78469252685196,"d":"(110.8)"}},{"$f":"+Oper!AT59","v":{"v":-113.00038637738899,"d":"(113.0)"}},{"$f":"+Oper!AU59","v":{"v":-115.2603941049368,"d":"(115.3)"}},{"$f":"+Oper!AV59","v":{"v":-117.56560198703552,"d":"(117.6)"}},{"$f":"+Oper!AW59","v":{"v":-119.91691402677624,"d":"(119.9)"}},{"$f":"+Oper!AX59","v":{"v":-122.31525230731175,"d":"(122.3)"}},{"$f":"+Oper!AY59","v":{"v":-124.761557353458,"d":"(124.8)"}},{"$f":"+Oper!AZ59","v":{"v":-127.25678850052716,"d":"(127.3)"}},{"$f":"+Oper!BA59","v":{"v":-129.8019242705377,"d":"(129.8)"}},{"$f":"+Oper!BB59","v":{"v":-132.39796275594847,"d":"(132.4)"}},{"$f":"+Oper!BC59","v":{"v":-135.04592201106743,"d":"(135.0)"}},{"$f":"+Oper!BD59","v":{"v":-137.7468404512888,"d":"(137.7)"}},{"$f":"+Oper!BE59","v":{"v":-140.50177726031455,"d":"(140.5)"}},{"$f":"+Oper!BF59","v":{"v":-143.31181280552087,"d":"(143.3)"}},{"$f":"+Oper!BG59","v":{"v":-146.1780490616313,"d":"(146.2)"}},{"$f":"+Oper!BH59","v":{"v":-149.10161004286394,"d":"(149.1)"}},{"$f":"+Oper!BI59","v":{"v":-152.08364224372121,"d":"(152.1)"}},{"$f":"+Oper!BJ59","v":{"v":-155.1253150885956,"d":"(155.1)"}},{"$f":"+Oper!BK59","v":{"v":-158.22782139036752,"d":"(158.2)"}},{"$f":"+Oper!BL59","v":{"v":-161.39237781817488,"d":"(161.4)"}},{"$f":"+Oper!BM59","v":{"v":-164.6202253745384,"d":"(164.6)"}},{"$f":"+Oper!BN59","v":{"v":-167.91262988202917,"d":"(167.9)"}},{"$f":"+Oper!BO59","v":{"v":-171.27088247966975,"d":"(171.3)"}},{"$f":"+Oper!BP59","v":{"v":-174.69630012926316,"d":"(174.7)"}},{"$f":"+Oper!BQ59","v":{"v":-178.19022613184842,"d":"(178.2)"}},{"$f":"+Oper!BR59","v":{"v":-181.75403065448538,"d":"(181.8)"}},{"$f":"+Oper!BS59","v":{"v":-185.3891112675751,"d":"(185.4)"}},{"$f":"+Oper!BT59","v":{"v":-189.0968934929266,"d":"(189.1)"}},{"$f":"+Oper!BU59","v":{"v":-192.87883136278512,"d":"(192.9)"}},{"$f":"+Oper!BV59","v":{"v":-196.73640799004085,"d":"(196.7)"}},{"$f":"+Oper!BW59","v":{"v":-200.67113614984166,"d":"(200.7)"}},{"$f":"+Oper!BX59","v":{"v":-204.68455887283847,"d":"(204.7)"}},{"$f":"+Oper!BY59","v":{"v":-208.77825005029524,"d":"(208.8)"}},{"$f":"+Oper!BZ59","v":{"v":-212.95381505130115,"d":"(213.0)"}},{"$f":"+Oper!CA59","v":{"v":-217.21289135232718,"d":"(217.2)"}},{"$f":"+Oper!CB59","v":{"v":-221.55714917937374,"d":"(221.6)"}},{"$f":"+Oper!CC59","v":{"v":-225.98829216296122,"d":"(226.0)"}},{"$f":"+Oper!CD59","v":{"v":-230.50805800622044,"d":"(230.5)"}},{"$f":"+Oper!CE59","v":{"v":-235.11821916634486,"d":"(235.1)"}},{"$f":"+Oper!CF59","v":{"v":-239.82058354967177,"d":"(239.8)"}},{"$f":"+Oper!CG59","v":{"v":-244.6169952206652,"d":"(244.6)"}},{"$f":"+Oper!CH59","v":{"v":-249.50933512507854,"d":"(249.5)"}},{"$f":"+Oper!CI59","v":{"v":-254.4995218275801,"d":"(254.5)"}},{"$f":"+Oper!CJ59","v":{"v":-259.58951226413177,"d":"(259.6)"}},{"$f":"+Oper!CK59","v":{"v":-264.7813025094144,"d":"(264.8)"}},{"$f":"+Oper!CL59","v":{"v":-270.07692855960266,"d":"(270.1)"}},{"$f":"+Oper!CM59","v":{"v":-275.47846713079474,"d":"(275.5)"}},{"$f":"+Oper!CN59","v":{"v":-280.98803647341066,"d":"(281.0)"}},{"$f":"+Oper!CO59","v":{"v":-286.6077972028788,"d":"(286.6)"}},{"$f":"+Oper!CP59","v":{"v":-292.3399531469364,"d":"(292.3)"}},{"$f":"+Oper!CQ59","v":{"v":-298.1867522098752,"d":"(298.2)"}},{"$f":"+Oper!CR59","v":{"v":-304.1504872540727,"d":"(304.2)"}}]
[]
[]
[null,"407 ETR"]
[]
[null,"Asset by useful life - 407 ETR"]
[null,{"$f":"+G85","v":20},"years",{"$nulls":12},{"$f":"+P85","v":{"v":-156.81728316032297,"d":"(156.8)"}},{"$f":"+Q85","v":{"v":-122.82187845735555,"d":"(122.8)"}},{"v":-96.19611769686746,"d":"(96.2)"},{"v":-75.34238342692757,"d":"(75.3)"},{"v":-79.07026791880949,"d":"(79.1)"},{"v":-82.98260533284105,"d":"(83.0)"},{"v":-87.08852226094415,"d":"(87.1)"},{"v":-91.39759687194797,"d":"(91.4)"},{"v":-95.91988125527479,"d":"(95.9)"},{"v":-93.26778901911679,"d":"(93.3)"},{"v":-90.68902457629054,"d":"(90.7)"},{"v":-88.18156048400888,"d":"(88.2)"},{"v":-85.74342535632309,"d":"(85.7)"},{"v":-83.37270231420518,"d":"(83.4)"},{"v":-84.4879312238108,"d":"(84.5)"},{"v":-85.61807791209334,"d":"(85.6)"},{"v":-86.76334192563803,"d":"(86.8)"},{"v":-87.92392548025052,"d":"(87.9)"},{"v":-89.10003349666157,"d":"(89.1)"},{"v":-92.51485790857888,"d":"(92.5)"},{"v":-96.0605579813304,"d":"(96.1)"},{"v":-99.74214962101632,"d":"(99.7)"},{"v":-103.56484097203268,"d":"(103.6)"},{"v":-107.53403978474559,"d":"(107.5)"},{"v":-107.74886054730278,"d":"(107.7)"},{"v":-107.96411045731989,"d":"(108.0)"},{"v":-108.1797903721048,"d":"(108.2)"},{"v":-108.39590115067813,"d":"(108.4)"},{"v":-108.61244365377642,"d":"(108.6)"},{"v":-110.78469252685196,"d":"(110.8)"},{"v":-113.00038637738899,"d":"(113.0)"},{"v":-115.2603941049368,"d":"(115.3)"},{"v":-117.56560198703552,"d":"(117.6)"},{"v":-119.91691402677624,"d":"(119.9)"},{"v":-122.31525230731175,"d":"(122.3)"},{"v":-124.761557353458,"d":"(124.8)"},{"v":-127.25678850052716,"d":"(127.3)"},{"v":-129.8019242705377,"d":"(129.8)"},{"v":-132.39796275594847,"d":"(132.4)"},{"v":-135.04592201106743,"d":"(135.0)"},{"v":-137.7468404512888,"d":"(137.7)"},{"v":-140.50177726031455,"d":"(140.5)"},{"v":-143.31181280552087,"d":"(143.3)"},{"v":-146.1780490616313,"d":"(146.2)"},{"v":-149.10161004286394,"d":"(149.1)"},{"v":-152.08364224372121,"d":"(152.1)"},{"v":-155.1253150885956,"d":"(155.1)"},{"v":-158.22782139036752,"d":"(158.2)"},{"v":-161.39237781817488,"d":"(161.4)"},{"v":-164.6202253745384,"d":"(164.6)"},{"v":-167.91262988202917,"d":"(167.9)"},{"v":-171.27088247966975,"d":"(171.3)"},{"v":-174.69630012926316,"d":"(174.7)"},{"v":-178.19022613184842,"d":"(178.2)"},{"v":-181.75403065448538,"d":"(181.8)"},{"v":-185.3891112675751,"d":"(185.4)"},{"v":-189.0968934929266,"d":"(189.1)"},{"v":-192.87883136278512,"d":"(192.9)"},{"v":-196.73640799004085,"d":"(196.7)"},{"v":-200.67113614984166,"d":"(200.7)"},{"v":-204.68455887283847,"d":"(204.7)"},{"v":-208.77825005029524,"d":"(208.8)"},{"v":-212.95381505130115,"d":"(213.0)"},{"v":-217.21289135232718,"d":"(217.2)"},{"v":-221.55714917937374,"d":"(221.6)"},{"$f":"+CC85","v":{"v":-225.98829216296122,"d":"(226.0)"}},{"v":-230.50805800622044,"d":"(230.5)"},{"v":-235.11821916634486,"d":"(235.1)"},{"v":-239.82058354967177,"d":"(239.8)"},{"v":-244.6169952206652,"d":"(244.6)"},{"v":-249.50933512507854,"d":"(249.5)"},{"v":-254.4995218275801,"d":"(254.5)"},{"v":-259.58951226413177,"d":"(259.6)"},{"v":-264.7813025094144,"d":"(264.8)"},{"v":-270.07692855960266,"d":"(270.1)"},{"v":-275.47846713079474,"d":"(275.5)"},{"v":-280.98803647341066,"d":"(281.0)"},{"v":-286.6077972028788,"d":"(286.6)"},{"v":-292.3399531469364,"d":"(292.3)"},{"v":-298.1867522098752,"d":"(298.2)"},{"v":-304.1504872540727,"d":"(304.2)"}]
[]
[null,null,{"$f":"+TRANSPOSE(P10:CR10)","v":"2018-12-31"},{"$nulls":3},{"$f":"INDEX(P$91:GJ$91,1,MATCH(C93,$P$10:$GJ$10,0))","v":{"v":-156.81728316032297,"d":"-156.8"}},{"$nulls":3},"MCAD",null,{"$f":"SUM(O93:GK93)","v":{"v":-156.81728316032297,"d":"(157)"}},null,null,{"$f":"IF(Oper!P$10>=$C93,IF(ROUND(SUM($O93:O93),4)=ROUND($G93,4),0,IF(Oper!P$10=Inputs!$L$16,$G93-SUM($O93:O93),$G93/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G93-SUM($O93:O93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!Q$10>=$C93,IF(ROUND(SUM($O93:P93),4)=ROUND($G93,4),0,IF(Oper!Q$10=Inputs!$L$16,$G93-SUM($O93:P93),$G93/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G93-SUM($O93:P93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!R$10>=$C93,IF(ROUND(SUM($O93:Q93),4)=ROUND($G93,4),0,IF(Oper!R$10=Inputs!$L$16,$G93-SUM($O93:Q93),$G93/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G93-SUM($O93:Q93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!S$10>=$C93,IF(ROUND(SUM($O93:R93),4)=ROUND($G93,4),0,IF(Oper!S$10=Inputs!$L$16,$G93-SUM($O93:R93),$G93/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G93-SUM($O93:R93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!T$10>=$C93,IF(ROUND(SUM($O93:S93),4)=ROUND($G93,4),0,IF(Oper!T$10=Inputs!$L$16,$G93-SUM($O93:S93),$G93/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G93-SUM($O93:S93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!U$10>=$C93,IF(ROUND(SUM($O93:T93),4)=ROUND($G93,4),0,IF(Oper!U$10=Inputs!$L$16,$G93-SUM($O93:T93),$G93/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G93-SUM($O93:T93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!V$10>=$C93,IF(ROUND(SUM($O93:U93),4)=ROUND($G93,4),0,IF(Oper!V$10=Inputs!$L$16,$G93-SUM($O93:U93),$G93/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G93-SUM($O93:U93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!W$10>=$C93,IF(ROUND(SUM($O93:V93),4)=ROUND($G93,4),0,IF(Oper!W$10=Inputs!$L$16,$G93-SUM($O93:V93),$G93/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G93-SUM($O93:V93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!X$10>=$C93,IF(ROUND(SUM($O93:W93),4)=ROUND($G93,4),0,IF(Oper!X$10=Inputs!$L$16,$G93-SUM($O93:W93),$G93/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G93-SUM($O93:W93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!Y$10>=$C93,IF(ROUND(SUM($O93:X93),4)=ROUND($G93,4),0,IF(Oper!Y$10=Inputs!$L$16,$G93-SUM($O93:X93),$G93/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G93-SUM($O93:X93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!Z$10>=$C93,IF(ROUND(SUM($O93:Y93),4)=ROUND($G93,4),0,IF(Oper!Z$10=Inputs!$L$16,$G93-SUM($O93:Y93),$G93/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G93-SUM($O93:Y93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AA$10>=$C93,IF(ROUND(SUM($O93:Z93),4)=ROUND($G93,4),0,IF(Oper!AA$10=Inputs!$L$16,$G93-SUM($O93:Z93),$G93/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G93-SUM($O93:Z93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AB$10>=$C93,IF(ROUND(SUM($O93:AA93),4)=ROUND($G93,4),0,IF(Oper!AB$10=Inputs!$L$16,$G93-SUM($O93:AA93),$G93/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G93-SUM($O93:AA93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AC$10>=$C93,IF(ROUND(SUM($O93:AB93),4)=ROUND($G93,4),0,IF(Oper!AC$10=Inputs!$L$16,$G93-SUM($O93:AB93),$G93/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G93-SUM($O93:AB93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AD$10>=$C93,IF(ROUND(SUM($O93:AC93),4)=ROUND($G93,4),0,IF(Oper!AD$10=Inputs!$L$16,$G93-SUM($O93:AC93),$G93/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G93-SUM($O93:AC93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AE$10>=$C93,IF(ROUND(SUM($O93:AD93),4)=ROUND($G93,4),0,IF(Oper!AE$10=Inputs!$L$16,$G93-SUM($O93:AD93),$G93/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G93-SUM($O93:AD93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AF$10>=$C93,IF(ROUND(SUM($O93:AE93),4)=ROUND($G93,4),0,IF(Oper!AF$10=Inputs!$L$16,$G93-SUM($O93:AE93),$G93/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G93-SUM($O93:AE93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AG$10>=$C93,IF(ROUND(SUM($O93:AF93),4)=ROUND($G93,4),0,IF(Oper!AG$10=Inputs!$L$16,$G93-SUM($O93:AF93),$G93/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G93-SUM($O93:AF93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AH$10>=$C93,IF(ROUND(SUM($O93:AG93),4)=ROUND($G93,4),0,IF(Oper!AH$10=Inputs!$L$16,$G93-SUM($O93:AG93),$G93/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G93-SUM($O93:AG93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AI$10>=$C93,IF(ROUND(SUM($O93:AH93),4)=ROUND($G93,4),0,IF(Oper!AI$10=Inputs!$L$16,$G93-SUM($O93:AH93),$G93/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G93-SUM($O93:AH93),0))","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"IF(Oper!AJ$10>=$C93,IF(ROUND(SUM($O93:AI93),4)=ROUND($G93,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G93-SUM($O93:AI93),$G93/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G93-SUM($O93:AI93),0))","v":0},{"$f":"IF(Oper!AK$10>=$C93,IF(ROUND(SUM($O93:AJ93),4)=ROUND($G93,4),0,IF(Oper!AK$10=Inputs!$L$16,$G93-SUM($O93:AJ93),$G93/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G93-SUM($O93:AJ93),0))","v":0},{"$f":"IF(Oper!AL$10>=$C93,IF(ROUND(SUM($O93:AK93),4)=ROUND($G93,4),0,IF(Oper!AL$10=Inputs!$L$16,$G93-SUM($O93:AK93),$G93/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G93-SUM($O93:AK93),0))","v":0},{"$f":"IF(Oper!AM$10>=$C93,IF(ROUND(SUM($O93:AL93),4)=ROUND($G93,4),0,IF(Oper!AM$10=Inputs!$L$16,$G93-SUM($O93:AL93),$G93/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G93-SUM($O93:AL93),0))","v":0},{"$f":"IF(Oper!AN$10>=$C93,IF(ROUND(SUM($O93:AM93),4)=ROUND($G93,4),0,IF(Oper!AN$10=Inputs!$L$16,$G93-SUM($O93:AM93),$G93/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G93-SUM($O93:AM93),0))","v":0},{"$f":"IF(Oper!AO$10>=$C93,IF(ROUND(SUM($O93:AN93),4)=ROUND($G93,4),0,IF(Oper!AO$10=Inputs!$L$16,$G93-SUM($O93:AN93),$G93/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G93-SUM($O93:AN93),0))","v":0},{"$f":"IF(Oper!AP$10>=$C93,IF(ROUND(SUM($O93:AO93),4)=ROUND($G93,4),0,IF(Oper!AP$10=Inputs!$L$16,$G93-SUM($O93:AO93),$G93/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G93-SUM($O93:AO93),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C93,IF(ROUND(SUM($O93:AP93),4)=ROUND($G93,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G93-SUM($O93:AP93),$G93/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G93-SUM($O93:AP93),0))","v":0},{"$f":"IF(Oper!AR$10>=$C93,IF(ROUND(SUM($O93:AQ93),4)=ROUND($G93,4),0,IF(Oper!AR$10=Inputs!$L$16,$G93-SUM($O93:AQ93),$G93/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G93-SUM($O93:AQ93),0))","v":0},{"$f":"IF(Oper!AS$10>=$C93,IF(ROUND(SUM($O93:AR93),4)=ROUND($G93,4),0,IF(Oper!AS$10=Inputs!$L$16,$G93-SUM($O93:AR93),$G93/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G93-SUM($O93:AR93),0))","v":0},{"$f":"IF(Oper!AT$10>=$C93,IF(ROUND(SUM($O93:AS93),4)=ROUND($G93,4),0,IF(Oper!AT$10=Inputs!$L$16,$G93-SUM($O93:AS93),$G93/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G93-SUM($O93:AS93),0))","v":0},{"$f":"IF(Oper!AU$10>=$C93,IF(ROUND(SUM($O93:AT93),4)=ROUND($G93,4),0,IF(Oper!AU$10=Inputs!$L$16,$G93-SUM($O93:AT93),$G93/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G93-SUM($O93:AT93),0))","v":0},{"$f":"IF(Oper!AV$10>=$C93,IF(ROUND(SUM($O93:AU93),4)=ROUND($G93,4),0,IF(Oper!AV$10=Inputs!$L$16,$G93-SUM($O93:AU93),$G93/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G93-SUM($O93:AU93),0))","v":0},{"$f":"IF(Oper!AW$10>=$C93,IF(ROUND(SUM($O93:AV93),4)=ROUND($G93,4),0,IF(Oper!AW$10=Inputs!$L$16,$G93-SUM($O93:AV93),$G93/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G93-SUM($O93:AV93),0))","v":0},{"$f":"IF(Oper!AX$10>=$C93,IF(ROUND(SUM($O93:AW93),4)=ROUND($G93,4),0,IF(Oper!AX$10=Inputs!$L$16,$G93-SUM($O93:AW93),$G93/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G93-SUM($O93:AW93),0))","v":0},{"$f":"IF(Oper!AY$10>=$C93,IF(ROUND(SUM($O93:AX93),4)=ROUND($G93,4),0,IF(Oper!AY$10=Inputs!$L$16,$G93-SUM($O93:AX93),$G93/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G93-SUM($O93:AX93),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C93,IF(ROUND(SUM($O93:AY93),4)=ROUND($G93,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G93-SUM($O93:AY93),$G93/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G93-SUM($O93:AY93),0))","v":0},{"$f":"IF(Oper!BA$10>=$C93,IF(ROUND(SUM($O93:AZ93),4)=ROUND($G93,4),0,IF(Oper!BA$10=Inputs!$L$16,$G93-SUM($O93:AZ93),$G93/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G93-SUM($O93:AZ93),0))","v":0},{"$f":"IF(Oper!BB$10>=$C93,IF(ROUND(SUM($O93:BA93),4)=ROUND($G93,4),0,IF(Oper!BB$10=Inputs!$L$16,$G93-SUM($O93:BA93),$G93/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G93-SUM($O93:BA93),0))","v":0},{"$f":"IF(Oper!BC$10>=$C93,IF(ROUND(SUM($O93:BB93),4)=ROUND($G93,4),0,IF(Oper!BC$10=Inputs!$L$16,$G93-SUM($O93:BB93),$G93/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G93-SUM($O93:BB93),0))","v":0},{"$f":"IF(Oper!BD$10>=$C93,IF(ROUND(SUM($O93:BC93),4)=ROUND($G93,4),0,IF(Oper!BD$10=Inputs!$L$16,$G93-SUM($O93:BC93),$G93/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G93-SUM($O93:BC93),0))","v":0},{"$f":"IF(Oper!BE$10>=$C93,IF(ROUND(SUM($O93:BD93),4)=ROUND($G93,4),0,IF(Oper!BE$10=Inputs!$L$16,$G93-SUM($O93:BD93),$G93/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G93-SUM($O93:BD93),0))","v":0},{"$f":"IF(Oper!BF$10>=$C93,IF(ROUND(SUM($O93:BE93),4)=ROUND($G93,4),0,IF(Oper!BF$10=Inputs!$L$16,$G93-SUM($O93:BE93),$G93/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G93-SUM($O93:BE93),0))","v":0},{"$f":"IF(Oper!BG$10>=$C93,IF(ROUND(SUM($O93:BF93),4)=ROUND($G93,4),0,IF(Oper!BG$10=Inputs!$L$16,$G93-SUM($O93:BF93),$G93/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G93-SUM($O93:BF93),0))","v":0},{"$f":"IF(Oper!BH$10>=$C93,IF(ROUND(SUM($O93:BG93),4)=ROUND($G93,4),0,IF(Oper!BH$10=Inputs!$L$16,$G93-SUM($O93:BG93),$G93/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G93-SUM($O93:BG93),0))","v":0},{"$f":"IF(Oper!BI$10>=$C93,IF(ROUND(SUM($O93:BH93),4)=ROUND($G93,4),0,IF(Oper!BI$10=Inputs!$L$16,$G93-SUM($O93:BH93),$G93/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G93-SUM($O93:BH93),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C93,IF(ROUND(SUM($O93:BI93),4)=ROUND($G93,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G93-SUM($O93:BI93),$G93/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G93-SUM($O93:BI93),0))","v":0},{"$f":"IF(Oper!BK$10>=$C93,IF(ROUND(SUM($O93:BJ93),4)=ROUND($G93,4),0,IF(Oper!BK$10=Inputs!$L$16,$G93-SUM($O93:BJ93),$G93/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G93-SUM($O93:BJ93),0))","v":0},{"$f":"IF(Oper!BL$10>=$C93,IF(ROUND(SUM($O93:BK93),4)=ROUND($G93,4),0,IF(Oper!BL$10=Inputs!$L$16,$G93-SUM($O93:BK93),$G93/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G93-SUM($O93:BK93),0))","v":0},{"$f":"IF(Oper!BM$10>=$C93,IF(ROUND(SUM($O93:BL93),4)=ROUND($G93,4),0,IF(Oper!BM$10=Inputs!$L$16,$G93-SUM($O93:BL93),$G93/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G93-SUM($O93:BL93),0))","v":0},{"$f":"IF(Oper!BN$10>=$C93,IF(ROUND(SUM($O93:BM93),4)=ROUND($G93,4),0,IF(Oper!BN$10=Inputs!$L$16,$G93-SUM($O93:BM93),$G93/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G93-SUM($O93:BM93),0))","v":0},{"$f":"IF(Oper!BO$10>=$C93,IF(ROUND(SUM($O93:BN93),4)=ROUND($G93,4),0,IF(Oper!BO$10=Inputs!$L$16,$G93-SUM($O93:BN93),$G93/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G93-SUM($O93:BN93),0))","v":0},{"$f":"IF(Oper!BP$10>=$C93,IF(ROUND(SUM($O93:BO93),4)=ROUND($G93,4),0,IF(Oper!BP$10=Inputs!$L$16,$G93-SUM($O93:BO93),$G93/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G93-SUM($O93:BO93),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C93,IF(ROUND(SUM($O93:BP93),4)=ROUND($G93,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G93-SUM($O93:BP93),$G93/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G93-SUM($O93:BP93),0))","v":0},{"$f":"IF(Oper!BR$10>=$C93,IF(ROUND(SUM($O93:BQ93),4)=ROUND($G93,4),0,IF(Oper!BR$10=Inputs!$L$16,$G93-SUM($O93:BQ93),$G93/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G93-SUM($O93:BQ93),0))","v":0},{"$f":"IF(Oper!BS$10>=$C93,IF(ROUND(SUM($O93:BR93),4)=ROUND($G93,4),0,IF(Oper!BS$10=Inputs!$L$16,$G93-SUM($O93:BR93),$G93/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G93-SUM($O93:BR93),0))","v":0},{"$f":"IF(Oper!BT$10>=$C93,IF(ROUND(SUM($O93:BS93),4)=ROUND($G93,4),0,IF(Oper!BT$10=Inputs!$L$16,$G93-SUM($O93:BS93),$G93/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G93-SUM($O93:BS93),0))","v":0},{"$f":"IF(Oper!BU$10>=$C93,IF(ROUND(SUM($O93:BT93),4)=ROUND($G93,4),0,IF(Oper!BU$10=Inputs!$L$16,$G93-SUM($O93:BT93),$G93/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G93-SUM($O93:BT93),0))","v":0},{"$f":"IF(Oper!BV$10>=$C93,IF(ROUND(SUM($O93:BU93),4)=ROUND($G93,4),0,IF(Oper!BV$10=Inputs!$L$16,$G93-SUM($O93:BU93),$G93/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G93-SUM($O93:BU93),0))","v":0},{"$f":"IF(Oper!BW$10>=$C93,IF(ROUND(SUM($O93:BV93),4)=ROUND($G93,4),0,IF(Oper!BW$10=Inputs!$L$16,$G93-SUM($O93:BV93),$G93/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G93-SUM($O93:BV93),0))","v":0},{"$f":"IF(Oper!BX$10>=$C93,IF(ROUND(SUM($O93:BW93),4)=ROUND($G93,4),0,IF(Oper!BX$10=Inputs!$L$16,$G93-SUM($O93:BW93),$G93/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G93-SUM($O93:BW93),0))","v":0},{"$f":"IF(Oper!BY$10>=$C93,IF(ROUND(SUM($O93:BX93),4)=ROUND($G93,4),0,IF(Oper!BY$10=Inputs!$L$16,$G93-SUM($O93:BX93),$G93/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G93-SUM($O93:BX93),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C93,IF(ROUND(SUM($O93:BY93),4)=ROUND($G93,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G93-SUM($O93:BY93),$G93/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G93-SUM($O93:BY93),0))","v":0},{"$f":"IF(Oper!CA$10>=$C93,IF(ROUND(SUM($O93:BZ93),4)=ROUND($G93,4),0,IF(Oper!CA$10=Inputs!$L$16,$G93-SUM($O93:BZ93),$G93/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G93-SUM($O93:BZ93),0))","v":0},{"$f":"IF(Oper!CB$10>=$C93,IF(ROUND(SUM($O93:CA93),4)=ROUND($G93,4),0,IF(Oper!CB$10=Inputs!$L$16,$G93-SUM($O93:CA93),$G93/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G93-SUM($O93:CA93),0))","v":0},{"$f":"IF(Oper!CC$10>=$C93,IF(ROUND(SUM($O93:CB93),4)=ROUND($G93,4),0,IF(Oper!CC$10=Inputs!$L$16,$G93-SUM($O93:CB93),$G93/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G93-SUM($O93:CB93),0))","v":0},{"$f":"IF(Oper!CD$10>=$C93,IF(ROUND(SUM($O93:CC93),4)=ROUND($G93,4),0,IF(Oper!CD$10=Inputs!$L$16,$G93-SUM($O93:CC93),$G93/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G93-SUM($O93:CC93),0))","v":0},{"$f":"IF(Oper!CE$10>=$C93,IF(ROUND(SUM($O93:CD93),4)=ROUND($G93,4),0,IF(Oper!CE$10=Inputs!$L$16,$G93-SUM($O93:CD93),$G93/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G93-SUM($O93:CD93),0))","v":0},{"$f":"IF(Oper!CF$10>=$C93,IF(ROUND(SUM($O93:CE93),4)=ROUND($G93,4),0,IF(Oper!CF$10=Inputs!$L$16,$G93-SUM($O93:CE93),$G93/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G93-SUM($O93:CE93),0))","v":0},{"$f":"IF(Oper!CG$10>=$C93,IF(ROUND(SUM($O93:CF93),4)=ROUND($G93,4),0,IF(Oper!CG$10=Inputs!$L$16,$G93-SUM($O93:CF93),$G93/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G93-SUM($O93:CF93),0))","v":0},{"$f":"IF(Oper!CH$10>=$C93,IF(ROUND(SUM($O93:CG93),4)=ROUND($G93,4),0,IF(Oper!CH$10=Inputs!$L$16,$G93-SUM($O93:CG93),$G93/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G93-SUM($O93:CG93),0))","v":0},{"$f":"IF(Oper!CI$10>=$C93,IF(ROUND(SUM($O93:CH93),4)=ROUND($G93,4),0,IF(Oper!CI$10=Inputs!$L$16,$G93-SUM($O93:CH93),$G93/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G93-SUM($O93:CH93),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C93,IF(ROUND(SUM($O93:CI93),4)=ROUND($G93,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G93-SUM($O93:CI93),$G93/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G93-SUM($O93:CI93),0))","v":0},{"$f":"IF(Oper!CK$10>=$C93,IF(ROUND(SUM($O93:CJ93),4)=ROUND($G93,4),0,IF(Oper!CK$10=Inputs!$L$16,$G93-SUM($O93:CJ93),$G93/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G93-SUM($O93:CJ93),0))","v":0},{"$f":"IF(Oper!CL$10>=$C93,IF(ROUND(SUM($O93:CK93),4)=ROUND($G93,4),0,IF(Oper!CL$10=Inputs!$L$16,$G93-SUM($O93:CK93),$G93/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G93-SUM($O93:CK93),0))","v":0},{"$f":"IF(Oper!CM$10>=$C93,IF(ROUND(SUM($O93:CL93),4)=ROUND($G93,4),0,IF(Oper!CM$10=Inputs!$L$16,$G93-SUM($O93:CL93),$G93/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G93-SUM($O93:CL93),0))","v":0},{"$f":"IF(Oper!CN$10>=$C93,IF(ROUND(SUM($O93:CM93),4)=ROUND($G93,4),0,IF(Oper!CN$10=Inputs!$L$16,$G93-SUM($O93:CM93),$G93/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G93-SUM($O93:CM93),0))","v":0},{"$f":"IF(Oper!CO$10>=$C93,IF(ROUND(SUM($O93:CN93),4)=ROUND($G93,4),0,IF(Oper!CO$10=Inputs!$L$16,$G93-SUM($O93:CN93),$G93/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G93-SUM($O93:CN93),0))","v":0},{"$f":"IF(Oper!CP$10>=$C93,IF(ROUND(SUM($O93:CO93),4)=ROUND($G93,4),0,IF(Oper!CP$10=Inputs!$L$16,$G93-SUM($O93:CO93),$G93/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G93-SUM($O93:CO93),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C93,IF(ROUND(SUM($O93:CP93),4)=ROUND($G93,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G93-SUM($O93:CP93),$G93/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G93-SUM($O93:CP93),0))","v":0},{"$f":"IF(Oper!CR$10>=$C93,IF(ROUND(SUM($O93:CQ93),4)=ROUND($G93,4),0,IF(Oper!CR$10=Inputs!$L$16,$G93-SUM($O93:CQ93),$G93/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G93-SUM($O93:CQ93),0))","v":0}]
[null,null,"2019-12-31",{"$nulls":3},{"$f":"INDEX(P$91:GJ$91,1,MATCH(C94,$P$10:$GJ$10,0))","v":{"v":-122.82187845735555,"d":"-122.8"}},{"$nulls":3},"MCAD",null,{"v":-122.82187845735558,"d":"(123)"},null,null,{"$f":"IF(Oper!P$10>=$C94,IF(ROUND(SUM($O94:O94),4)=ROUND($G94,4),0,IF(Oper!P$10=Inputs!$L$16,$G94-SUM($O94:O94),$G94/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G94-SUM($O94:O94),0))","v":0},{"$f":"IF(Oper!Q$10>=$C94,IF(ROUND(SUM($O94:P94),4)=ROUND($G94,4),0,IF(Oper!Q$10=Inputs!$L$16,$G94-SUM($O94:P94),$G94/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G94-SUM($O94:P94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!R$10>=$C94,IF(ROUND(SUM($O94:Q94),4)=ROUND($G94,4),0,IF(Oper!R$10=Inputs!$L$16,$G94-SUM($O94:Q94),$G94/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G94-SUM($O94:Q94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!S$10>=$C94,IF(ROUND(SUM($O94:R94),4)=ROUND($G94,4),0,IF(Oper!S$10=Inputs!$L$16,$G94-SUM($O94:R94),$G94/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G94-SUM($O94:R94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!T$10>=$C94,IF(ROUND(SUM($O94:S94),4)=ROUND($G94,4),0,IF(Oper!T$10=Inputs!$L$16,$G94-SUM($O94:S94),$G94/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G94-SUM($O94:S94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!U$10>=$C94,IF(ROUND(SUM($O94:T94),4)=ROUND($G94,4),0,IF(Oper!U$10=Inputs!$L$16,$G94-SUM($O94:T94),$G94/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G94-SUM($O94:T94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!V$10>=$C94,IF(ROUND(SUM($O94:U94),4)=ROUND($G94,4),0,IF(Oper!V$10=Inputs!$L$16,$G94-SUM($O94:U94),$G94/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G94-SUM($O94:U94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!W$10>=$C94,IF(ROUND(SUM($O94:V94),4)=ROUND($G94,4),0,IF(Oper!W$10=Inputs!$L$16,$G94-SUM($O94:V94),$G94/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G94-SUM($O94:V94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!X$10>=$C94,IF(ROUND(SUM($O94:W94),4)=ROUND($G94,4),0,IF(Oper!X$10=Inputs!$L$16,$G94-SUM($O94:W94),$G94/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G94-SUM($O94:W94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!Y$10>=$C94,IF(ROUND(SUM($O94:X94),4)=ROUND($G94,4),0,IF(Oper!Y$10=Inputs!$L$16,$G94-SUM($O94:X94),$G94/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G94-SUM($O94:X94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!Z$10>=$C94,IF(ROUND(SUM($O94:Y94),4)=ROUND($G94,4),0,IF(Oper!Z$10=Inputs!$L$16,$G94-SUM($O94:Y94),$G94/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G94-SUM($O94:Y94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AA$10>=$C94,IF(ROUND(SUM($O94:Z94),4)=ROUND($G94,4),0,IF(Oper!AA$10=Inputs!$L$16,$G94-SUM($O94:Z94),$G94/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G94-SUM($O94:Z94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AB$10>=$C94,IF(ROUND(SUM($O94:AA94),4)=ROUND($G94,4),0,IF(Oper!AB$10=Inputs!$L$16,$G94-SUM($O94:AA94),$G94/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G94-SUM($O94:AA94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AC$10>=$C94,IF(ROUND(SUM($O94:AB94),4)=ROUND($G94,4),0,IF(Oper!AC$10=Inputs!$L$16,$G94-SUM($O94:AB94),$G94/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G94-SUM($O94:AB94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AD$10>=$C94,IF(ROUND(SUM($O94:AC94),4)=ROUND($G94,4),0,IF(Oper!AD$10=Inputs!$L$16,$G94-SUM($O94:AC94),$G94/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G94-SUM($O94:AC94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AE$10>=$C94,IF(ROUND(SUM($O94:AD94),4)=ROUND($G94,4),0,IF(Oper!AE$10=Inputs!$L$16,$G94-SUM($O94:AD94),$G94/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G94-SUM($O94:AD94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AF$10>=$C94,IF(ROUND(SUM($O94:AE94),4)=ROUND($G94,4),0,IF(Oper!AF$10=Inputs!$L$16,$G94-SUM($O94:AE94),$G94/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G94-SUM($O94:AE94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AG$10>=$C94,IF(ROUND(SUM($O94:AF94),4)=ROUND($G94,4),0,IF(Oper!AG$10=Inputs!$L$16,$G94-SUM($O94:AF94),$G94/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G94-SUM($O94:AF94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AH$10>=$C94,IF(ROUND(SUM($O94:AG94),4)=ROUND($G94,4),0,IF(Oper!AH$10=Inputs!$L$16,$G94-SUM($O94:AG94),$G94/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G94-SUM($O94:AG94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AI$10>=$C94,IF(ROUND(SUM($O94:AH94),4)=ROUND($G94,4),0,IF(Oper!AI$10=Inputs!$L$16,$G94-SUM($O94:AH94),$G94/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G94-SUM($O94:AH94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AJ$10>=$C94,IF(ROUND(SUM($O94:AI94),4)=ROUND($G94,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G94-SUM($O94:AI94),$G94/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G94-SUM($O94:AI94),0))","v":{"v":-6.141093922867777,"d":"(6.1)"}},{"$f":"IF(Oper!AK$10>=$C94,IF(ROUND(SUM($O94:AJ94),4)=ROUND($G94,4),0,IF(Oper!AK$10=Inputs!$L$16,$G94-SUM($O94:AJ94),$G94/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G94-SUM($O94:AJ94),0))","v":0},{"$f":"IF(Oper!AL$10>=$C94,IF(ROUND(SUM($O94:AK94),4)=ROUND($G94,4),0,IF(Oper!AL$10=Inputs!$L$16,$G94-SUM($O94:AK94),$G94/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G94-SUM($O94:AK94),0))","v":0},{"$f":"IF(Oper!AM$10>=$C94,IF(ROUND(SUM($O94:AL94),4)=ROUND($G94,4),0,IF(Oper!AM$10=Inputs!$L$16,$G94-SUM($O94:AL94),$G94/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G94-SUM($O94:AL94),0))","v":0},{"$f":"IF(Oper!AN$10>=$C94,IF(ROUND(SUM($O94:AM94),4)=ROUND($G94,4),0,IF(Oper!AN$10=Inputs!$L$16,$G94-SUM($O94:AM94),$G94/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G94-SUM($O94:AM94),0))","v":0},{"$f":"IF(Oper!AO$10>=$C94,IF(ROUND(SUM($O94:AN94),4)=ROUND($G94,4),0,IF(Oper!AO$10=Inputs!$L$16,$G94-SUM($O94:AN94),$G94/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G94-SUM($O94:AN94),0))","v":0},{"$f":"IF(Oper!AP$10>=$C94,IF(ROUND(SUM($O94:AO94),4)=ROUND($G94,4),0,IF(Oper!AP$10=Inputs!$L$16,$G94-SUM($O94:AO94),$G94/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G94-SUM($O94:AO94),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C94,IF(ROUND(SUM($O94:AP94),4)=ROUND($G94,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G94-SUM($O94:AP94),$G94/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G94-SUM($O94:AP94),0))","v":0},{"$f":"IF(Oper!AR$10>=$C94,IF(ROUND(SUM($O94:AQ94),4)=ROUND($G94,4),0,IF(Oper!AR$10=Inputs!$L$16,$G94-SUM($O94:AQ94),$G94/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G94-SUM($O94:AQ94),0))","v":0},{"$f":"IF(Oper!AS$10>=$C94,IF(ROUND(SUM($O94:AR94),4)=ROUND($G94,4),0,IF(Oper!AS$10=Inputs!$L$16,$G94-SUM($O94:AR94),$G94/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G94-SUM($O94:AR94),0))","v":0},{"$f":"IF(Oper!AT$10>=$C94,IF(ROUND(SUM($O94:AS94),4)=ROUND($G94,4),0,IF(Oper!AT$10=Inputs!$L$16,$G94-SUM($O94:AS94),$G94/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G94-SUM($O94:AS94),0))","v":0},{"$f":"IF(Oper!AU$10>=$C94,IF(ROUND(SUM($O94:AT94),4)=ROUND($G94,4),0,IF(Oper!AU$10=Inputs!$L$16,$G94-SUM($O94:AT94),$G94/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G94-SUM($O94:AT94),0))","v":0},{"$f":"IF(Oper!AV$10>=$C94,IF(ROUND(SUM($O94:AU94),4)=ROUND($G94,4),0,IF(Oper!AV$10=Inputs!$L$16,$G94-SUM($O94:AU94),$G94/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G94-SUM($O94:AU94),0))","v":0},{"$f":"IF(Oper!AW$10>=$C94,IF(ROUND(SUM($O94:AV94),4)=ROUND($G94,4),0,IF(Oper!AW$10=Inputs!$L$16,$G94-SUM($O94:AV94),$G94/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G94-SUM($O94:AV94),0))","v":0},{"$f":"IF(Oper!AX$10>=$C94,IF(ROUND(SUM($O94:AW94),4)=ROUND($G94,4),0,IF(Oper!AX$10=Inputs!$L$16,$G94-SUM($O94:AW94),$G94/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G94-SUM($O94:AW94),0))","v":0},{"$f":"IF(Oper!AY$10>=$C94,IF(ROUND(SUM($O94:AX94),4)=ROUND($G94,4),0,IF(Oper!AY$10=Inputs!$L$16,$G94-SUM($O94:AX94),$G94/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G94-SUM($O94:AX94),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C94,IF(ROUND(SUM($O94:AY94),4)=ROUND($G94,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G94-SUM($O94:AY94),$G94/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G94-SUM($O94:AY94),0))","v":0},{"$f":"IF(Oper!BA$10>=$C94,IF(ROUND(SUM($O94:AZ94),4)=ROUND($G94,4),0,IF(Oper!BA$10=Inputs!$L$16,$G94-SUM($O94:AZ94),$G94/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G94-SUM($O94:AZ94),0))","v":0},{"$f":"IF(Oper!BB$10>=$C94,IF(ROUND(SUM($O94:BA94),4)=ROUND($G94,4),0,IF(Oper!BB$10=Inputs!$L$16,$G94-SUM($O94:BA94),$G94/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G94-SUM($O94:BA94),0))","v":0},{"$f":"IF(Oper!BC$10>=$C94,IF(ROUND(SUM($O94:BB94),4)=ROUND($G94,4),0,IF(Oper!BC$10=Inputs!$L$16,$G94-SUM($O94:BB94),$G94/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G94-SUM($O94:BB94),0))","v":0},{"$f":"IF(Oper!BD$10>=$C94,IF(ROUND(SUM($O94:BC94),4)=ROUND($G94,4),0,IF(Oper!BD$10=Inputs!$L$16,$G94-SUM($O94:BC94),$G94/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G94-SUM($O94:BC94),0))","v":0},{"$f":"IF(Oper!BE$10>=$C94,IF(ROUND(SUM($O94:BD94),4)=ROUND($G94,4),0,IF(Oper!BE$10=Inputs!$L$16,$G94-SUM($O94:BD94),$G94/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G94-SUM($O94:BD94),0))","v":0},{"$f":"IF(Oper!BF$10>=$C94,IF(ROUND(SUM($O94:BE94),4)=ROUND($G94,4),0,IF(Oper!BF$10=Inputs!$L$16,$G94-SUM($O94:BE94),$G94/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G94-SUM($O94:BE94),0))","v":0},{"$f":"IF(Oper!BG$10>=$C94,IF(ROUND(SUM($O94:BF94),4)=ROUND($G94,4),0,IF(Oper!BG$10=Inputs!$L$16,$G94-SUM($O94:BF94),$G94/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G94-SUM($O94:BF94),0))","v":0},{"$f":"IF(Oper!BH$10>=$C94,IF(ROUND(SUM($O94:BG94),4)=ROUND($G94,4),0,IF(Oper!BH$10=Inputs!$L$16,$G94-SUM($O94:BG94),$G94/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G94-SUM($O94:BG94),0))","v":0},{"$f":"IF(Oper!BI$10>=$C94,IF(ROUND(SUM($O94:BH94),4)=ROUND($G94,4),0,IF(Oper!BI$10=Inputs!$L$16,$G94-SUM($O94:BH94),$G94/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G94-SUM($O94:BH94),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C94,IF(ROUND(SUM($O94:BI94),4)=ROUND($G94,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G94-SUM($O94:BI94),$G94/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G94-SUM($O94:BI94),0))","v":0},{"$f":"IF(Oper!BK$10>=$C94,IF(ROUND(SUM($O94:BJ94),4)=ROUND($G94,4),0,IF(Oper!BK$10=Inputs!$L$16,$G94-SUM($O94:BJ94),$G94/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G94-SUM($O94:BJ94),0))","v":0},{"$f":"IF(Oper!BL$10>=$C94,IF(ROUND(SUM($O94:BK94),4)=ROUND($G94,4),0,IF(Oper!BL$10=Inputs!$L$16,$G94-SUM($O94:BK94),$G94/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G94-SUM($O94:BK94),0))","v":0},{"$f":"IF(Oper!BM$10>=$C94,IF(ROUND(SUM($O94:BL94),4)=ROUND($G94,4),0,IF(Oper!BM$10=Inputs!$L$16,$G94-SUM($O94:BL94),$G94/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G94-SUM($O94:BL94),0))","v":0},{"$f":"IF(Oper!BN$10>=$C94,IF(ROUND(SUM($O94:BM94),4)=ROUND($G94,4),0,IF(Oper!BN$10=Inputs!$L$16,$G94-SUM($O94:BM94),$G94/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G94-SUM($O94:BM94),0))","v":0},{"$f":"IF(Oper!BO$10>=$C94,IF(ROUND(SUM($O94:BN94),4)=ROUND($G94,4),0,IF(Oper!BO$10=Inputs!$L$16,$G94-SUM($O94:BN94),$G94/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G94-SUM($O94:BN94),0))","v":0},{"$f":"IF(Oper!BP$10>=$C94,IF(ROUND(SUM($O94:BO94),4)=ROUND($G94,4),0,IF(Oper!BP$10=Inputs!$L$16,$G94-SUM($O94:BO94),$G94/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G94-SUM($O94:BO94),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C94,IF(ROUND(SUM($O94:BP94),4)=ROUND($G94,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G94-SUM($O94:BP94),$G94/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G94-SUM($O94:BP94),0))","v":0},{"$f":"IF(Oper!BR$10>=$C94,IF(ROUND(SUM($O94:BQ94),4)=ROUND($G94,4),0,IF(Oper!BR$10=Inputs!$L$16,$G94-SUM($O94:BQ94),$G94/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G94-SUM($O94:BQ94),0))","v":0},{"$f":"IF(Oper!BS$10>=$C94,IF(ROUND(SUM($O94:BR94),4)=ROUND($G94,4),0,IF(Oper!BS$10=Inputs!$L$16,$G94-SUM($O94:BR94),$G94/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G94-SUM($O94:BR94),0))","v":0},{"$f":"IF(Oper!BT$10>=$C94,IF(ROUND(SUM($O94:BS94),4)=ROUND($G94,4),0,IF(Oper!BT$10=Inputs!$L$16,$G94-SUM($O94:BS94),$G94/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G94-SUM($O94:BS94),0))","v":0},{"$f":"IF(Oper!BU$10>=$C94,IF(ROUND(SUM($O94:BT94),4)=ROUND($G94,4),0,IF(Oper!BU$10=Inputs!$L$16,$G94-SUM($O94:BT94),$G94/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G94-SUM($O94:BT94),0))","v":0},{"$f":"IF(Oper!BV$10>=$C94,IF(ROUND(SUM($O94:BU94),4)=ROUND($G94,4),0,IF(Oper!BV$10=Inputs!$L$16,$G94-SUM($O94:BU94),$G94/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G94-SUM($O94:BU94),0))","v":0},{"$f":"IF(Oper!BW$10>=$C94,IF(ROUND(SUM($O94:BV94),4)=ROUND($G94,4),0,IF(Oper!BW$10=Inputs!$L$16,$G94-SUM($O94:BV94),$G94/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G94-SUM($O94:BV94),0))","v":0},{"$f":"IF(Oper!BX$10>=$C94,IF(ROUND(SUM($O94:BW94),4)=ROUND($G94,4),0,IF(Oper!BX$10=Inputs!$L$16,$G94-SUM($O94:BW94),$G94/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G94-SUM($O94:BW94),0))","v":0},{"$f":"IF(Oper!BY$10>=$C94,IF(ROUND(SUM($O94:BX94),4)=ROUND($G94,4),0,IF(Oper!BY$10=Inputs!$L$16,$G94-SUM($O94:BX94),$G94/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G94-SUM($O94:BX94),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C94,IF(ROUND(SUM($O94:BY94),4)=ROUND($G94,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G94-SUM($O94:BY94),$G94/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G94-SUM($O94:BY94),0))","v":0},{"$f":"IF(Oper!CA$10>=$C94,IF(ROUND(SUM($O94:BZ94),4)=ROUND($G94,4),0,IF(Oper!CA$10=Inputs!$L$16,$G94-SUM($O94:BZ94),$G94/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G94-SUM($O94:BZ94),0))","v":0},{"$f":"IF(Oper!CB$10>=$C94,IF(ROUND(SUM($O94:CA94),4)=ROUND($G94,4),0,IF(Oper!CB$10=Inputs!$L$16,$G94-SUM($O94:CA94),$G94/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G94-SUM($O94:CA94),0))","v":0},{"$f":"IF(Oper!CC$10>=$C94,IF(ROUND(SUM($O94:CB94),4)=ROUND($G94,4),0,IF(Oper!CC$10=Inputs!$L$16,$G94-SUM($O94:CB94),$G94/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G94-SUM($O94:CB94),0))","v":0},{"$f":"IF(Oper!CD$10>=$C94,IF(ROUND(SUM($O94:CC94),4)=ROUND($G94,4),0,IF(Oper!CD$10=Inputs!$L$16,$G94-SUM($O94:CC94),$G94/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G94-SUM($O94:CC94),0))","v":0},{"$f":"IF(Oper!CE$10>=$C94,IF(ROUND(SUM($O94:CD94),4)=ROUND($G94,4),0,IF(Oper!CE$10=Inputs!$L$16,$G94-SUM($O94:CD94),$G94/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G94-SUM($O94:CD94),0))","v":0},{"$f":"IF(Oper!CF$10>=$C94,IF(ROUND(SUM($O94:CE94),4)=ROUND($G94,4),0,IF(Oper!CF$10=Inputs!$L$16,$G94-SUM($O94:CE94),$G94/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G94-SUM($O94:CE94),0))","v":0},{"$f":"IF(Oper!CG$10>=$C94,IF(ROUND(SUM($O94:CF94),4)=ROUND($G94,4),0,IF(Oper!CG$10=Inputs!$L$16,$G94-SUM($O94:CF94),$G94/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G94-SUM($O94:CF94),0))","v":0},{"$f":"IF(Oper!CH$10>=$C94,IF(ROUND(SUM($O94:CG94),4)=ROUND($G94,4),0,IF(Oper!CH$10=Inputs!$L$16,$G94-SUM($O94:CG94),$G94/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G94-SUM($O94:CG94),0))","v":0},{"$f":"IF(Oper!CI$10>=$C94,IF(ROUND(SUM($O94:CH94),4)=ROUND($G94,4),0,IF(Oper!CI$10=Inputs!$L$16,$G94-SUM($O94:CH94),$G94/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G94-SUM($O94:CH94),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C94,IF(ROUND(SUM($O94:CI94),4)=ROUND($G94,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G94-SUM($O94:CI94),$G94/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G94-SUM($O94:CI94),0))","v":0},{"$f":"IF(Oper!CK$10>=$C94,IF(ROUND(SUM($O94:CJ94),4)=ROUND($G94,4),0,IF(Oper!CK$10=Inputs!$L$16,$G94-SUM($O94:CJ94),$G94/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G94-SUM($O94:CJ94),0))","v":0},{"$f":"IF(Oper!CL$10>=$C94,IF(ROUND(SUM($O94:CK94),4)=ROUND($G94,4),0,IF(Oper!CL$10=Inputs!$L$16,$G94-SUM($O94:CK94),$G94/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G94-SUM($O94:CK94),0))","v":0},{"$f":"IF(Oper!CM$10>=$C94,IF(ROUND(SUM($O94:CL94),4)=ROUND($G94,4),0,IF(Oper!CM$10=Inputs!$L$16,$G94-SUM($O94:CL94),$G94/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G94-SUM($O94:CL94),0))","v":0},{"$f":"IF(Oper!CN$10>=$C94,IF(ROUND(SUM($O94:CM94),4)=ROUND($G94,4),0,IF(Oper!CN$10=Inputs!$L$16,$G94-SUM($O94:CM94),$G94/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G94-SUM($O94:CM94),0))","v":0},{"$f":"IF(Oper!CO$10>=$C94,IF(ROUND(SUM($O94:CN94),4)=ROUND($G94,4),0,IF(Oper!CO$10=Inputs!$L$16,$G94-SUM($O94:CN94),$G94/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G94-SUM($O94:CN94),0))","v":0},{"$f":"IF(Oper!CP$10>=$C94,IF(ROUND(SUM($O94:CO94),4)=ROUND($G94,4),0,IF(Oper!CP$10=Inputs!$L$16,$G94-SUM($O94:CO94),$G94/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G94-SUM($O94:CO94),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C94,IF(ROUND(SUM($O94:CP94),4)=ROUND($G94,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G94-SUM($O94:CP94),$G94/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G94-SUM($O94:CP94),0))","v":0},{"$f":"IF(Oper!CR$10>=$C94,IF(ROUND(SUM($O94:CQ94),4)=ROUND($G94,4),0,IF(Oper!CR$10=Inputs!$L$16,$G94-SUM($O94:CQ94),$G94/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G94-SUM($O94:CQ94),0))","v":0}]
[null,null,"2020-12-31",{"$nulls":3},{"v":-96.19611769686746,"d":"-96.2"},{"$nulls":3},"MCAD",null,{"v":-96.19611769686743,"d":"(96)"},null,null,{"$f":"IF(Oper!P$10>=$C95,IF(ROUND(SUM($O95:O95),4)=ROUND($G95,4),0,IF(Oper!P$10=Inputs!$L$16,$G95-SUM($O95:O95),$G95/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G95-SUM($O95:O95),0))","v":0},{"$f":"IF(Oper!Q$10>=$C95,IF(ROUND(SUM($O95:P95),4)=ROUND($G95,4),0,IF(Oper!Q$10=Inputs!$L$16,$G95-SUM($O95:P95),$G95/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G95-SUM($O95:P95),0))","v":0},{"$f":"IF(Oper!R$10>=$C95,IF(ROUND(SUM($O95:Q95),4)=ROUND($G95,4),0,IF(Oper!R$10=Inputs!$L$16,$G95-SUM($O95:Q95),$G95/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G95-SUM($O95:Q95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!S$10>=$C95,IF(ROUND(SUM($O95:R95),4)=ROUND($G95,4),0,IF(Oper!S$10=Inputs!$L$16,$G95-SUM($O95:R95),$G95/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G95-SUM($O95:R95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!T$10>=$C95,IF(ROUND(SUM($O95:S95),4)=ROUND($G95,4),0,IF(Oper!T$10=Inputs!$L$16,$G95-SUM($O95:S95),$G95/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G95-SUM($O95:S95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!U$10>=$C95,IF(ROUND(SUM($O95:T95),4)=ROUND($G95,4),0,IF(Oper!U$10=Inputs!$L$16,$G95-SUM($O95:T95),$G95/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G95-SUM($O95:T95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!V$10>=$C95,IF(ROUND(SUM($O95:U95),4)=ROUND($G95,4),0,IF(Oper!V$10=Inputs!$L$16,$G95-SUM($O95:U95),$G95/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G95-SUM($O95:U95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!W$10>=$C95,IF(ROUND(SUM($O95:V95),4)=ROUND($G95,4),0,IF(Oper!W$10=Inputs!$L$16,$G95-SUM($O95:V95),$G95/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G95-SUM($O95:V95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!X$10>=$C95,IF(ROUND(SUM($O95:W95),4)=ROUND($G95,4),0,IF(Oper!X$10=Inputs!$L$16,$G95-SUM($O95:W95),$G95/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G95-SUM($O95:W95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!Y$10>=$C95,IF(ROUND(SUM($O95:X95),4)=ROUND($G95,4),0,IF(Oper!Y$10=Inputs!$L$16,$G95-SUM($O95:X95),$G95/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G95-SUM($O95:X95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!Z$10>=$C95,IF(ROUND(SUM($O95:Y95),4)=ROUND($G95,4),0,IF(Oper!Z$10=Inputs!$L$16,$G95-SUM($O95:Y95),$G95/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G95-SUM($O95:Y95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AA$10>=$C95,IF(ROUND(SUM($O95:Z95),4)=ROUND($G95,4),0,IF(Oper!AA$10=Inputs!$L$16,$G95-SUM($O95:Z95),$G95/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G95-SUM($O95:Z95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AB$10>=$C95,IF(ROUND(SUM($O95:AA95),4)=ROUND($G95,4),0,IF(Oper!AB$10=Inputs!$L$16,$G95-SUM($O95:AA95),$G95/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G95-SUM($O95:AA95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AC$10>=$C95,IF(ROUND(SUM($O95:AB95),4)=ROUND($G95,4),0,IF(Oper!AC$10=Inputs!$L$16,$G95-SUM($O95:AB95),$G95/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G95-SUM($O95:AB95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AD$10>=$C95,IF(ROUND(SUM($O95:AC95),4)=ROUND($G95,4),0,IF(Oper!AD$10=Inputs!$L$16,$G95-SUM($O95:AC95),$G95/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G95-SUM($O95:AC95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AE$10>=$C95,IF(ROUND(SUM($O95:AD95),4)=ROUND($G95,4),0,IF(Oper!AE$10=Inputs!$L$16,$G95-SUM($O95:AD95),$G95/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G95-SUM($O95:AD95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AF$10>=$C95,IF(ROUND(SUM($O95:AE95),4)=ROUND($G95,4),0,IF(Oper!AF$10=Inputs!$L$16,$G95-SUM($O95:AE95),$G95/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G95-SUM($O95:AE95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AG$10>=$C95,IF(ROUND(SUM($O95:AF95),4)=ROUND($G95,4),0,IF(Oper!AG$10=Inputs!$L$16,$G95-SUM($O95:AF95),$G95/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G95-SUM($O95:AF95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AH$10>=$C95,IF(ROUND(SUM($O95:AG95),4)=ROUND($G95,4),0,IF(Oper!AH$10=Inputs!$L$16,$G95-SUM($O95:AG95),$G95/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G95-SUM($O95:AG95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AI$10>=$C95,IF(ROUND(SUM($O95:AH95),4)=ROUND($G95,4),0,IF(Oper!AI$10=Inputs!$L$16,$G95-SUM($O95:AH95),$G95/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G95-SUM($O95:AH95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AJ$10>=$C95,IF(ROUND(SUM($O95:AI95),4)=ROUND($G95,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G95-SUM($O95:AI95),$G95/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G95-SUM($O95:AI95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AK$10>=$C95,IF(ROUND(SUM($O95:AJ95),4)=ROUND($G95,4),0,IF(Oper!AK$10=Inputs!$L$16,$G95-SUM($O95:AJ95),$G95/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G95-SUM($O95:AJ95),0))","v":{"v":-4.809805884843373,"d":"(4.8)"}},{"$f":"IF(Oper!AL$10>=$C95,IF(ROUND(SUM($O95:AK95),4)=ROUND($G95,4),0,IF(Oper!AL$10=Inputs!$L$16,$G95-SUM($O95:AK95),$G95/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G95-SUM($O95:AK95),0))","v":0},{"$f":"IF(Oper!AM$10>=$C95,IF(ROUND(SUM($O95:AL95),4)=ROUND($G95,4),0,IF(Oper!AM$10=Inputs!$L$16,$G95-SUM($O95:AL95),$G95/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G95-SUM($O95:AL95),0))","v":0},{"$f":"IF(Oper!AN$10>=$C95,IF(ROUND(SUM($O95:AM95),4)=ROUND($G95,4),0,IF(Oper!AN$10=Inputs!$L$16,$G95-SUM($O95:AM95),$G95/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G95-SUM($O95:AM95),0))","v":0},{"$f":"IF(Oper!AO$10>=$C95,IF(ROUND(SUM($O95:AN95),4)=ROUND($G95,4),0,IF(Oper!AO$10=Inputs!$L$16,$G95-SUM($O95:AN95),$G95/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G95-SUM($O95:AN95),0))","v":0},{"$f":"IF(Oper!AP$10>=$C95,IF(ROUND(SUM($O95:AO95),4)=ROUND($G95,4),0,IF(Oper!AP$10=Inputs!$L$16,$G95-SUM($O95:AO95),$G95/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G95-SUM($O95:AO95),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C95,IF(ROUND(SUM($O95:AP95),4)=ROUND($G95,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G95-SUM($O95:AP95),$G95/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G95-SUM($O95:AP95),0))","v":0},{"$f":"IF(Oper!AR$10>=$C95,IF(ROUND(SUM($O95:AQ95),4)=ROUND($G95,4),0,IF(Oper!AR$10=Inputs!$L$16,$G95-SUM($O95:AQ95),$G95/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G95-SUM($O95:AQ95),0))","v":0},{"$f":"IF(Oper!AS$10>=$C95,IF(ROUND(SUM($O95:AR95),4)=ROUND($G95,4),0,IF(Oper!AS$10=Inputs!$L$16,$G95-SUM($O95:AR95),$G95/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G95-SUM($O95:AR95),0))","v":0},{"$f":"IF(Oper!AT$10>=$C95,IF(ROUND(SUM($O95:AS95),4)=ROUND($G95,4),0,IF(Oper!AT$10=Inputs!$L$16,$G95-SUM($O95:AS95),$G95/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G95-SUM($O95:AS95),0))","v":0},{"$f":"IF(Oper!AU$10>=$C95,IF(ROUND(SUM($O95:AT95),4)=ROUND($G95,4),0,IF(Oper!AU$10=Inputs!$L$16,$G95-SUM($O95:AT95),$G95/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G95-SUM($O95:AT95),0))","v":0},{"$f":"IF(Oper!AV$10>=$C95,IF(ROUND(SUM($O95:AU95),4)=ROUND($G95,4),0,IF(Oper!AV$10=Inputs!$L$16,$G95-SUM($O95:AU95),$G95/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G95-SUM($O95:AU95),0))","v":0},{"$f":"IF(Oper!AW$10>=$C95,IF(ROUND(SUM($O95:AV95),4)=ROUND($G95,4),0,IF(Oper!AW$10=Inputs!$L$16,$G95-SUM($O95:AV95),$G95/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G95-SUM($O95:AV95),0))","v":0},{"$f":"IF(Oper!AX$10>=$C95,IF(ROUND(SUM($O95:AW95),4)=ROUND($G95,4),0,IF(Oper!AX$10=Inputs!$L$16,$G95-SUM($O95:AW95),$G95/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G95-SUM($O95:AW95),0))","v":0},{"$f":"IF(Oper!AY$10>=$C95,IF(ROUND(SUM($O95:AX95),4)=ROUND($G95,4),0,IF(Oper!AY$10=Inputs!$L$16,$G95-SUM($O95:AX95),$G95/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G95-SUM($O95:AX95),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C95,IF(ROUND(SUM($O95:AY95),4)=ROUND($G95,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G95-SUM($O95:AY95),$G95/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G95-SUM($O95:AY95),0))","v":0},{"$f":"IF(Oper!BA$10>=$C95,IF(ROUND(SUM($O95:AZ95),4)=ROUND($G95,4),0,IF(Oper!BA$10=Inputs!$L$16,$G95-SUM($O95:AZ95),$G95/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G95-SUM($O95:AZ95),0))","v":0},{"$f":"IF(Oper!BB$10>=$C95,IF(ROUND(SUM($O95:BA95),4)=ROUND($G95,4),0,IF(Oper!BB$10=Inputs!$L$16,$G95-SUM($O95:BA95),$G95/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G95-SUM($O95:BA95),0))","v":0},{"$f":"IF(Oper!BC$10>=$C95,IF(ROUND(SUM($O95:BB95),4)=ROUND($G95,4),0,IF(Oper!BC$10=Inputs!$L$16,$G95-SUM($O95:BB95),$G95/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G95-SUM($O95:BB95),0))","v":0},{"$f":"IF(Oper!BD$10>=$C95,IF(ROUND(SUM($O95:BC95),4)=ROUND($G95,4),0,IF(Oper!BD$10=Inputs!$L$16,$G95-SUM($O95:BC95),$G95/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G95-SUM($O95:BC95),0))","v":0},{"$f":"IF(Oper!BE$10>=$C95,IF(ROUND(SUM($O95:BD95),4)=ROUND($G95,4),0,IF(Oper!BE$10=Inputs!$L$16,$G95-SUM($O95:BD95),$G95/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G95-SUM($O95:BD95),0))","v":0},{"$f":"IF(Oper!BF$10>=$C95,IF(ROUND(SUM($O95:BE95),4)=ROUND($G95,4),0,IF(Oper!BF$10=Inputs!$L$16,$G95-SUM($O95:BE95),$G95/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G95-SUM($O95:BE95),0))","v":0},{"$f":"IF(Oper!BG$10>=$C95,IF(ROUND(SUM($O95:BF95),4)=ROUND($G95,4),0,IF(Oper!BG$10=Inputs!$L$16,$G95-SUM($O95:BF95),$G95/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G95-SUM($O95:BF95),0))","v":0},{"$f":"IF(Oper!BH$10>=$C95,IF(ROUND(SUM($O95:BG95),4)=ROUND($G95,4),0,IF(Oper!BH$10=Inputs!$L$16,$G95-SUM($O95:BG95),$G95/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G95-SUM($O95:BG95),0))","v":0},{"$f":"IF(Oper!BI$10>=$C95,IF(ROUND(SUM($O95:BH95),4)=ROUND($G95,4),0,IF(Oper!BI$10=Inputs!$L$16,$G95-SUM($O95:BH95),$G95/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G95-SUM($O95:BH95),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C95,IF(ROUND(SUM($O95:BI95),4)=ROUND($G95,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G95-SUM($O95:BI95),$G95/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G95-SUM($O95:BI95),0))","v":0},{"$f":"IF(Oper!BK$10>=$C95,IF(ROUND(SUM($O95:BJ95),4)=ROUND($G95,4),0,IF(Oper!BK$10=Inputs!$L$16,$G95-SUM($O95:BJ95),$G95/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G95-SUM($O95:BJ95),0))","v":0},{"$f":"IF(Oper!BL$10>=$C95,IF(ROUND(SUM($O95:BK95),4)=ROUND($G95,4),0,IF(Oper!BL$10=Inputs!$L$16,$G95-SUM($O95:BK95),$G95/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G95-SUM($O95:BK95),0))","v":0},{"$f":"IF(Oper!BM$10>=$C95,IF(ROUND(SUM($O95:BL95),4)=ROUND($G95,4),0,IF(Oper!BM$10=Inputs!$L$16,$G95-SUM($O95:BL95),$G95/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G95-SUM($O95:BL95),0))","v":0},{"$f":"IF(Oper!BN$10>=$C95,IF(ROUND(SUM($O95:BM95),4)=ROUND($G95,4),0,IF(Oper!BN$10=Inputs!$L$16,$G95-SUM($O95:BM95),$G95/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G95-SUM($O95:BM95),0))","v":0},{"$f":"IF(Oper!BO$10>=$C95,IF(ROUND(SUM($O95:BN95),4)=ROUND($G95,4),0,IF(Oper!BO$10=Inputs!$L$16,$G95-SUM($O95:BN95),$G95/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G95-SUM($O95:BN95),0))","v":0},{"$f":"IF(Oper!BP$10>=$C95,IF(ROUND(SUM($O95:BO95),4)=ROUND($G95,4),0,IF(Oper!BP$10=Inputs!$L$16,$G95-SUM($O95:BO95),$G95/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G95-SUM($O95:BO95),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C95,IF(ROUND(SUM($O95:BP95),4)=ROUND($G95,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G95-SUM($O95:BP95),$G95/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G95-SUM($O95:BP95),0))","v":0},{"$f":"IF(Oper!BR$10>=$C95,IF(ROUND(SUM($O95:BQ95),4)=ROUND($G95,4),0,IF(Oper!BR$10=Inputs!$L$16,$G95-SUM($O95:BQ95),$G95/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G95-SUM($O95:BQ95),0))","v":0},{"$f":"IF(Oper!BS$10>=$C95,IF(ROUND(SUM($O95:BR95),4)=ROUND($G95,4),0,IF(Oper!BS$10=Inputs!$L$16,$G95-SUM($O95:BR95),$G95/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G95-SUM($O95:BR95),0))","v":0},{"$f":"IF(Oper!BT$10>=$C95,IF(ROUND(SUM($O95:BS95),4)=ROUND($G95,4),0,IF(Oper!BT$10=Inputs!$L$16,$G95-SUM($O95:BS95),$G95/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G95-SUM($O95:BS95),0))","v":0},{"$f":"IF(Oper!BU$10>=$C95,IF(ROUND(SUM($O95:BT95),4)=ROUND($G95,4),0,IF(Oper!BU$10=Inputs!$L$16,$G95-SUM($O95:BT95),$G95/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G95-SUM($O95:BT95),0))","v":0},{"$f":"IF(Oper!BV$10>=$C95,IF(ROUND(SUM($O95:BU95),4)=ROUND($G95,4),0,IF(Oper!BV$10=Inputs!$L$16,$G95-SUM($O95:BU95),$G95/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G95-SUM($O95:BU95),0))","v":0},{"$f":"IF(Oper!BW$10>=$C95,IF(ROUND(SUM($O95:BV95),4)=ROUND($G95,4),0,IF(Oper!BW$10=Inputs!$L$16,$G95-SUM($O95:BV95),$G95/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G95-SUM($O95:BV95),0))","v":0},{"$f":"IF(Oper!BX$10>=$C95,IF(ROUND(SUM($O95:BW95),4)=ROUND($G95,4),0,IF(Oper!BX$10=Inputs!$L$16,$G95-SUM($O95:BW95),$G95/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G95-SUM($O95:BW95),0))","v":0},{"$f":"IF(Oper!BY$10>=$C95,IF(ROUND(SUM($O95:BX95),4)=ROUND($G95,4),0,IF(Oper!BY$10=Inputs!$L$16,$G95-SUM($O95:BX95),$G95/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G95-SUM($O95:BX95),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C95,IF(ROUND(SUM($O95:BY95),4)=ROUND($G95,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G95-SUM($O95:BY95),$G95/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G95-SUM($O95:BY95),0))","v":0},{"$f":"IF(Oper!CA$10>=$C95,IF(ROUND(SUM($O95:BZ95),4)=ROUND($G95,4),0,IF(Oper!CA$10=Inputs!$L$16,$G95-SUM($O95:BZ95),$G95/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G95-SUM($O95:BZ95),0))","v":0},{"$f":"IF(Oper!CB$10>=$C95,IF(ROUND(SUM($O95:CA95),4)=ROUND($G95,4),0,IF(Oper!CB$10=Inputs!$L$16,$G95-SUM($O95:CA95),$G95/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G95-SUM($O95:CA95),0))","v":0},{"$f":"IF(Oper!CC$10>=$C95,IF(ROUND(SUM($O95:CB95),4)=ROUND($G95,4),0,IF(Oper!CC$10=Inputs!$L$16,$G95-SUM($O95:CB95),$G95/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G95-SUM($O95:CB95),0))","v":0},{"$f":"IF(Oper!CD$10>=$C95,IF(ROUND(SUM($O95:CC95),4)=ROUND($G95,4),0,IF(Oper!CD$10=Inputs!$L$16,$G95-SUM($O95:CC95),$G95/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G95-SUM($O95:CC95),0))","v":0},{"$f":"IF(Oper!CE$10>=$C95,IF(ROUND(SUM($O95:CD95),4)=ROUND($G95,4),0,IF(Oper!CE$10=Inputs!$L$16,$G95-SUM($O95:CD95),$G95/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G95-SUM($O95:CD95),0))","v":0},{"$f":"IF(Oper!CF$10>=$C95,IF(ROUND(SUM($O95:CE95),4)=ROUND($G95,4),0,IF(Oper!CF$10=Inputs!$L$16,$G95-SUM($O95:CE95),$G95/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G95-SUM($O95:CE95),0))","v":0},{"$f":"IF(Oper!CG$10>=$C95,IF(ROUND(SUM($O95:CF95),4)=ROUND($G95,4),0,IF(Oper!CG$10=Inputs!$L$16,$G95-SUM($O95:CF95),$G95/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G95-SUM($O95:CF95),0))","v":0},{"$f":"IF(Oper!CH$10>=$C95,IF(ROUND(SUM($O95:CG95),4)=ROUND($G95,4),0,IF(Oper!CH$10=Inputs!$L$16,$G95-SUM($O95:CG95),$G95/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G95-SUM($O95:CG95),0))","v":0},{"$f":"IF(Oper!CI$10>=$C95,IF(ROUND(SUM($O95:CH95),4)=ROUND($G95,4),0,IF(Oper!CI$10=Inputs!$L$16,$G95-SUM($O95:CH95),$G95/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G95-SUM($O95:CH95),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C95,IF(ROUND(SUM($O95:CI95),4)=ROUND($G95,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G95-SUM($O95:CI95),$G95/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G95-SUM($O95:CI95),0))","v":0},{"$f":"IF(Oper!CK$10>=$C95,IF(ROUND(SUM($O95:CJ95),4)=ROUND($G95,4),0,IF(Oper!CK$10=Inputs!$L$16,$G95-SUM($O95:CJ95),$G95/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G95-SUM($O95:CJ95),0))","v":0},{"$f":"IF(Oper!CL$10>=$C95,IF(ROUND(SUM($O95:CK95),4)=ROUND($G95,4),0,IF(Oper!CL$10=Inputs!$L$16,$G95-SUM($O95:CK95),$G95/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G95-SUM($O95:CK95),0))","v":0},{"$f":"IF(Oper!CM$10>=$C95,IF(ROUND(SUM($O95:CL95),4)=ROUND($G95,4),0,IF(Oper!CM$10=Inputs!$L$16,$G95-SUM($O95:CL95),$G95/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G95-SUM($O95:CL95),0))","v":0},{"$f":"IF(Oper!CN$10>=$C95,IF(ROUND(SUM($O95:CM95),4)=ROUND($G95,4),0,IF(Oper!CN$10=Inputs!$L$16,$G95-SUM($O95:CM95),$G95/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G95-SUM($O95:CM95),0))","v":0},{"$f":"IF(Oper!CO$10>=$C95,IF(ROUND(SUM($O95:CN95),4)=ROUND($G95,4),0,IF(Oper!CO$10=Inputs!$L$16,$G95-SUM($O95:CN95),$G95/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G95-SUM($O95:CN95),0))","v":0},{"$f":"IF(Oper!CP$10>=$C95,IF(ROUND(SUM($O95:CO95),4)=ROUND($G95,4),0,IF(Oper!CP$10=Inputs!$L$16,$G95-SUM($O95:CO95),$G95/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G95-SUM($O95:CO95),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C95,IF(ROUND(SUM($O95:CP95),4)=ROUND($G95,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G95-SUM($O95:CP95),$G95/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G95-SUM($O95:CP95),0))","v":0},{"$f":"IF(Oper!CR$10>=$C95,IF(ROUND(SUM($O95:CQ95),4)=ROUND($G95,4),0,IF(Oper!CR$10=Inputs!$L$16,$G95-SUM($O95:CQ95),$G95/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G95-SUM($O95:CQ95),0))","v":0}]
[null,null,"2021-12-31",{"$nulls":3},{"v":-75.34238342692757,"d":"-75.3"},{"$nulls":3},"MCAD",null,{"v":-75.34238342692758,"d":"(75)"},null,null,{"$f":"IF(Oper!P$10>=$C96,IF(ROUND(SUM($O96:O96),4)=ROUND($G96,4),0,IF(Oper!P$10=Inputs!$L$16,$G96-SUM($O96:O96),$G96/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G96-SUM($O96:O96),0))","v":0},{"$f":"IF(Oper!Q$10>=$C96,IF(ROUND(SUM($O96:P96),4)=ROUND($G96,4),0,IF(Oper!Q$10=Inputs!$L$16,$G96-SUM($O96:P96),$G96/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G96-SUM($O96:P96),0))","v":0},{"$f":"IF(Oper!R$10>=$C96,IF(ROUND(SUM($O96:Q96),4)=ROUND($G96,4),0,IF(Oper!R$10=Inputs!$L$16,$G96-SUM($O96:Q96),$G96/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G96-SUM($O96:Q96),0))","v":0},{"$f":"IF(Oper!S$10>=$C96,IF(ROUND(SUM($O96:R96),4)=ROUND($G96,4),0,IF(Oper!S$10=Inputs!$L$16,$G96-SUM($O96:R96),$G96/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G96-SUM($O96:R96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!T$10>=$C96,IF(ROUND(SUM($O96:S96),4)=ROUND($G96,4),0,IF(Oper!T$10=Inputs!$L$16,$G96-SUM($O96:S96),$G96/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G96-SUM($O96:S96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!U$10>=$C96,IF(ROUND(SUM($O96:T96),4)=ROUND($G96,4),0,IF(Oper!U$10=Inputs!$L$16,$G96-SUM($O96:T96),$G96/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G96-SUM($O96:T96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!V$10>=$C96,IF(ROUND(SUM($O96:U96),4)=ROUND($G96,4),0,IF(Oper!V$10=Inputs!$L$16,$G96-SUM($O96:U96),$G96/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G96-SUM($O96:U96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!W$10>=$C96,IF(ROUND(SUM($O96:V96),4)=ROUND($G96,4),0,IF(Oper!W$10=Inputs!$L$16,$G96-SUM($O96:V96),$G96/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G96-SUM($O96:V96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!X$10>=$C96,IF(ROUND(SUM($O96:W96),4)=ROUND($G96,4),0,IF(Oper!X$10=Inputs!$L$16,$G96-SUM($O96:W96),$G96/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G96-SUM($O96:W96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!Y$10>=$C96,IF(ROUND(SUM($O96:X96),4)=ROUND($G96,4),0,IF(Oper!Y$10=Inputs!$L$16,$G96-SUM($O96:X96),$G96/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G96-SUM($O96:X96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!Z$10>=$C96,IF(ROUND(SUM($O96:Y96),4)=ROUND($G96,4),0,IF(Oper!Z$10=Inputs!$L$16,$G96-SUM($O96:Y96),$G96/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G96-SUM($O96:Y96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AA$10>=$C96,IF(ROUND(SUM($O96:Z96),4)=ROUND($G96,4),0,IF(Oper!AA$10=Inputs!$L$16,$G96-SUM($O96:Z96),$G96/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G96-SUM($O96:Z96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AB$10>=$C96,IF(ROUND(SUM($O96:AA96),4)=ROUND($G96,4),0,IF(Oper!AB$10=Inputs!$L$16,$G96-SUM($O96:AA96),$G96/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G96-SUM($O96:AA96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AC$10>=$C96,IF(ROUND(SUM($O96:AB96),4)=ROUND($G96,4),0,IF(Oper!AC$10=Inputs!$L$16,$G96-SUM($O96:AB96),$G96/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G96-SUM($O96:AB96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AD$10>=$C96,IF(ROUND(SUM($O96:AC96),4)=ROUND($G96,4),0,IF(Oper!AD$10=Inputs!$L$16,$G96-SUM($O96:AC96),$G96/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G96-SUM($O96:AC96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AE$10>=$C96,IF(ROUND(SUM($O96:AD96),4)=ROUND($G96,4),0,IF(Oper!AE$10=Inputs!$L$16,$G96-SUM($O96:AD96),$G96/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G96-SUM($O96:AD96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AF$10>=$C96,IF(ROUND(SUM($O96:AE96),4)=ROUND($G96,4),0,IF(Oper!AF$10=Inputs!$L$16,$G96-SUM($O96:AE96),$G96/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G96-SUM($O96:AE96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AG$10>=$C96,IF(ROUND(SUM($O96:AF96),4)=ROUND($G96,4),0,IF(Oper!AG$10=Inputs!$L$16,$G96-SUM($O96:AF96),$G96/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G96-SUM($O96:AF96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AH$10>=$C96,IF(ROUND(SUM($O96:AG96),4)=ROUND($G96,4),0,IF(Oper!AH$10=Inputs!$L$16,$G96-SUM($O96:AG96),$G96/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G96-SUM($O96:AG96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AI$10>=$C96,IF(ROUND(SUM($O96:AH96),4)=ROUND($G96,4),0,IF(Oper!AI$10=Inputs!$L$16,$G96-SUM($O96:AH96),$G96/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G96-SUM($O96:AH96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AJ$10>=$C96,IF(ROUND(SUM($O96:AI96),4)=ROUND($G96,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G96-SUM($O96:AI96),$G96/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G96-SUM($O96:AI96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AK$10>=$C96,IF(ROUND(SUM($O96:AJ96),4)=ROUND($G96,4),0,IF(Oper!AK$10=Inputs!$L$16,$G96-SUM($O96:AJ96),$G96/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G96-SUM($O96:AJ96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AL$10>=$C96,IF(ROUND(SUM($O96:AK96),4)=ROUND($G96,4),0,IF(Oper!AL$10=Inputs!$L$16,$G96-SUM($O96:AK96),$G96/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G96-SUM($O96:AK96),0))","v":{"v":-3.7671191713463785,"d":"(3.8)"}},{"$f":"IF(Oper!AM$10>=$C96,IF(ROUND(SUM($O96:AL96),4)=ROUND($G96,4),0,IF(Oper!AM$10=Inputs!$L$16,$G96-SUM($O96:AL96),$G96/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G96-SUM($O96:AL96),0))","v":0},{"$f":"IF(Oper!AN$10>=$C96,IF(ROUND(SUM($O96:AM96),4)=ROUND($G96,4),0,IF(Oper!AN$10=Inputs!$L$16,$G96-SUM($O96:AM96),$G96/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G96-SUM($O96:AM96),0))","v":0},{"$f":"IF(Oper!AO$10>=$C96,IF(ROUND(SUM($O96:AN96),4)=ROUND($G96,4),0,IF(Oper!AO$10=Inputs!$L$16,$G96-SUM($O96:AN96),$G96/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G96-SUM($O96:AN96),0))","v":0},{"$f":"IF(Oper!AP$10>=$C96,IF(ROUND(SUM($O96:AO96),4)=ROUND($G96,4),0,IF(Oper!AP$10=Inputs!$L$16,$G96-SUM($O96:AO96),$G96/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G96-SUM($O96:AO96),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C96,IF(ROUND(SUM($O96:AP96),4)=ROUND($G96,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G96-SUM($O96:AP96),$G96/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G96-SUM($O96:AP96),0))","v":0},{"$f":"IF(Oper!AR$10>=$C96,IF(ROUND(SUM($O96:AQ96),4)=ROUND($G96,4),0,IF(Oper!AR$10=Inputs!$L$16,$G96-SUM($O96:AQ96),$G96/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G96-SUM($O96:AQ96),0))","v":0},{"$f":"IF(Oper!AS$10>=$C96,IF(ROUND(SUM($O96:AR96),4)=ROUND($G96,4),0,IF(Oper!AS$10=Inputs!$L$16,$G96-SUM($O96:AR96),$G96/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G96-SUM($O96:AR96),0))","v":0},{"$f":"IF(Oper!AT$10>=$C96,IF(ROUND(SUM($O96:AS96),4)=ROUND($G96,4),0,IF(Oper!AT$10=Inputs!$L$16,$G96-SUM($O96:AS96),$G96/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G96-SUM($O96:AS96),0))","v":0},{"$f":"IF(Oper!AU$10>=$C96,IF(ROUND(SUM($O96:AT96),4)=ROUND($G96,4),0,IF(Oper!AU$10=Inputs!$L$16,$G96-SUM($O96:AT96),$G96/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G96-SUM($O96:AT96),0))","v":0},{"$f":"IF(Oper!AV$10>=$C96,IF(ROUND(SUM($O96:AU96),4)=ROUND($G96,4),0,IF(Oper!AV$10=Inputs!$L$16,$G96-SUM($O96:AU96),$G96/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G96-SUM($O96:AU96),0))","v":0},{"$f":"IF(Oper!AW$10>=$C96,IF(ROUND(SUM($O96:AV96),4)=ROUND($G96,4),0,IF(Oper!AW$10=Inputs!$L$16,$G96-SUM($O96:AV96),$G96/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G96-SUM($O96:AV96),0))","v":0},{"$f":"IF(Oper!AX$10>=$C96,IF(ROUND(SUM($O96:AW96),4)=ROUND($G96,4),0,IF(Oper!AX$10=Inputs!$L$16,$G96-SUM($O96:AW96),$G96/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G96-SUM($O96:AW96),0))","v":0},{"$f":"IF(Oper!AY$10>=$C96,IF(ROUND(SUM($O96:AX96),4)=ROUND($G96,4),0,IF(Oper!AY$10=Inputs!$L$16,$G96-SUM($O96:AX96),$G96/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G96-SUM($O96:AX96),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C96,IF(ROUND(SUM($O96:AY96),4)=ROUND($G96,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G96-SUM($O96:AY96),$G96/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G96-SUM($O96:AY96),0))","v":0},{"$f":"IF(Oper!BA$10>=$C96,IF(ROUND(SUM($O96:AZ96),4)=ROUND($G96,4),0,IF(Oper!BA$10=Inputs!$L$16,$G96-SUM($O96:AZ96),$G96/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G96-SUM($O96:AZ96),0))","v":0},{"$f":"IF(Oper!BB$10>=$C96,IF(ROUND(SUM($O96:BA96),4)=ROUND($G96,4),0,IF(Oper!BB$10=Inputs!$L$16,$G96-SUM($O96:BA96),$G96/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G96-SUM($O96:BA96),0))","v":0},{"$f":"IF(Oper!BC$10>=$C96,IF(ROUND(SUM($O96:BB96),4)=ROUND($G96,4),0,IF(Oper!BC$10=Inputs!$L$16,$G96-SUM($O96:BB96),$G96/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G96-SUM($O96:BB96),0))","v":0},{"$f":"IF(Oper!BD$10>=$C96,IF(ROUND(SUM($O96:BC96),4)=ROUND($G96,4),0,IF(Oper!BD$10=Inputs!$L$16,$G96-SUM($O96:BC96),$G96/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G96-SUM($O96:BC96),0))","v":0},{"$f":"IF(Oper!BE$10>=$C96,IF(ROUND(SUM($O96:BD96),4)=ROUND($G96,4),0,IF(Oper!BE$10=Inputs!$L$16,$G96-SUM($O96:BD96),$G96/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G96-SUM($O96:BD96),0))","v":0},{"$f":"IF(Oper!BF$10>=$C96,IF(ROUND(SUM($O96:BE96),4)=ROUND($G96,4),0,IF(Oper!BF$10=Inputs!$L$16,$G96-SUM($O96:BE96),$G96/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G96-SUM($O96:BE96),0))","v":0},{"$f":"IF(Oper!BG$10>=$C96,IF(ROUND(SUM($O96:BF96),4)=ROUND($G96,4),0,IF(Oper!BG$10=Inputs!$L$16,$G96-SUM($O96:BF96),$G96/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G96-SUM($O96:BF96),0))","v":0},{"$f":"IF(Oper!BH$10>=$C96,IF(ROUND(SUM($O96:BG96),4)=ROUND($G96,4),0,IF(Oper!BH$10=Inputs!$L$16,$G96-SUM($O96:BG96),$G96/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G96-SUM($O96:BG96),0))","v":0},{"$f":"IF(Oper!BI$10>=$C96,IF(ROUND(SUM($O96:BH96),4)=ROUND($G96,4),0,IF(Oper!BI$10=Inputs!$L$16,$G96-SUM($O96:BH96),$G96/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G96-SUM($O96:BH96),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C96,IF(ROUND(SUM($O96:BI96),4)=ROUND($G96,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G96-SUM($O96:BI96),$G96/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G96-SUM($O96:BI96),0))","v":0},{"$f":"IF(Oper!BK$10>=$C96,IF(ROUND(SUM($O96:BJ96),4)=ROUND($G96,4),0,IF(Oper!BK$10=Inputs!$L$16,$G96-SUM($O96:BJ96),$G96/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G96-SUM($O96:BJ96),0))","v":0},{"$f":"IF(Oper!BL$10>=$C96,IF(ROUND(SUM($O96:BK96),4)=ROUND($G96,4),0,IF(Oper!BL$10=Inputs!$L$16,$G96-SUM($O96:BK96),$G96/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G96-SUM($O96:BK96),0))","v":0},{"$f":"IF(Oper!BM$10>=$C96,IF(ROUND(SUM($O96:BL96),4)=ROUND($G96,4),0,IF(Oper!BM$10=Inputs!$L$16,$G96-SUM($O96:BL96),$G96/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G96-SUM($O96:BL96),0))","v":0},{"$f":"IF(Oper!BN$10>=$C96,IF(ROUND(SUM($O96:BM96),4)=ROUND($G96,4),0,IF(Oper!BN$10=Inputs!$L$16,$G96-SUM($O96:BM96),$G96/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G96-SUM($O96:BM96),0))","v":0},{"$f":"IF(Oper!BO$10>=$C96,IF(ROUND(SUM($O96:BN96),4)=ROUND($G96,4),0,IF(Oper!BO$10=Inputs!$L$16,$G96-SUM($O96:BN96),$G96/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G96-SUM($O96:BN96),0))","v":0},{"$f":"IF(Oper!BP$10>=$C96,IF(ROUND(SUM($O96:BO96),4)=ROUND($G96,4),0,IF(Oper!BP$10=Inputs!$L$16,$G96-SUM($O96:BO96),$G96/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G96-SUM($O96:BO96),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C96,IF(ROUND(SUM($O96:BP96),4)=ROUND($G96,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G96-SUM($O96:BP96),$G96/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G96-SUM($O96:BP96),0))","v":0},{"$f":"IF(Oper!BR$10>=$C96,IF(ROUND(SUM($O96:BQ96),4)=ROUND($G96,4),0,IF(Oper!BR$10=Inputs!$L$16,$G96-SUM($O96:BQ96),$G96/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G96-SUM($O96:BQ96),0))","v":0},{"$f":"IF(Oper!BS$10>=$C96,IF(ROUND(SUM($O96:BR96),4)=ROUND($G96,4),0,IF(Oper!BS$10=Inputs!$L$16,$G96-SUM($O96:BR96),$G96/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G96-SUM($O96:BR96),0))","v":0},{"$f":"IF(Oper!BT$10>=$C96,IF(ROUND(SUM($O96:BS96),4)=ROUND($G96,4),0,IF(Oper!BT$10=Inputs!$L$16,$G96-SUM($O96:BS96),$G96/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G96-SUM($O96:BS96),0))","v":0},{"$f":"IF(Oper!BU$10>=$C96,IF(ROUND(SUM($O96:BT96),4)=ROUND($G96,4),0,IF(Oper!BU$10=Inputs!$L$16,$G96-SUM($O96:BT96),$G96/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G96-SUM($O96:BT96),0))","v":0},{"$f":"IF(Oper!BV$10>=$C96,IF(ROUND(SUM($O96:BU96),4)=ROUND($G96,4),0,IF(Oper!BV$10=Inputs!$L$16,$G96-SUM($O96:BU96),$G96/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G96-SUM($O96:BU96),0))","v":0},{"$f":"IF(Oper!BW$10>=$C96,IF(ROUND(SUM($O96:BV96),4)=ROUND($G96,4),0,IF(Oper!BW$10=Inputs!$L$16,$G96-SUM($O96:BV96),$G96/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G96-SUM($O96:BV96),0))","v":0},{"$f":"IF(Oper!BX$10>=$C96,IF(ROUND(SUM($O96:BW96),4)=ROUND($G96,4),0,IF(Oper!BX$10=Inputs!$L$16,$G96-SUM($O96:BW96),$G96/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G96-SUM($O96:BW96),0))","v":0},{"$f":"IF(Oper!BY$10>=$C96,IF(ROUND(SUM($O96:BX96),4)=ROUND($G96,4),0,IF(Oper!BY$10=Inputs!$L$16,$G96-SUM($O96:BX96),$G96/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G96-SUM($O96:BX96),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C96,IF(ROUND(SUM($O96:BY96),4)=ROUND($G96,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G96-SUM($O96:BY96),$G96/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G96-SUM($O96:BY96),0))","v":0},{"$f":"IF(Oper!CA$10>=$C96,IF(ROUND(SUM($O96:BZ96),4)=ROUND($G96,4),0,IF(Oper!CA$10=Inputs!$L$16,$G96-SUM($O96:BZ96),$G96/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G96-SUM($O96:BZ96),0))","v":0},{"$f":"IF(Oper!CB$10>=$C96,IF(ROUND(SUM($O96:CA96),4)=ROUND($G96,4),0,IF(Oper!CB$10=Inputs!$L$16,$G96-SUM($O96:CA96),$G96/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G96-SUM($O96:CA96),0))","v":0},{"$f":"IF(Oper!CC$10>=$C96,IF(ROUND(SUM($O96:CB96),4)=ROUND($G96,4),0,IF(Oper!CC$10=Inputs!$L$16,$G96-SUM($O96:CB96),$G96/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G96-SUM($O96:CB96),0))","v":0},{"$f":"IF(Oper!CD$10>=$C96,IF(ROUND(SUM($O96:CC96),4)=ROUND($G96,4),0,IF(Oper!CD$10=Inputs!$L$16,$G96-SUM($O96:CC96),$G96/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G96-SUM($O96:CC96),0))","v":0},{"$f":"IF(Oper!CE$10>=$C96,IF(ROUND(SUM($O96:CD96),4)=ROUND($G96,4),0,IF(Oper!CE$10=Inputs!$L$16,$G96-SUM($O96:CD96),$G96/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G96-SUM($O96:CD96),0))","v":0},{"$f":"IF(Oper!CF$10>=$C96,IF(ROUND(SUM($O96:CE96),4)=ROUND($G96,4),0,IF(Oper!CF$10=Inputs!$L$16,$G96-SUM($O96:CE96),$G96/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G96-SUM($O96:CE96),0))","v":0},{"$f":"IF(Oper!CG$10>=$C96,IF(ROUND(SUM($O96:CF96),4)=ROUND($G96,4),0,IF(Oper!CG$10=Inputs!$L$16,$G96-SUM($O96:CF96),$G96/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G96-SUM($O96:CF96),0))","v":0},{"$f":"IF(Oper!CH$10>=$C96,IF(ROUND(SUM($O96:CG96),4)=ROUND($G96,4),0,IF(Oper!CH$10=Inputs!$L$16,$G96-SUM($O96:CG96),$G96/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G96-SUM($O96:CG96),0))","v":0},{"$f":"IF(Oper!CI$10>=$C96,IF(ROUND(SUM($O96:CH96),4)=ROUND($G96,4),0,IF(Oper!CI$10=Inputs!$L$16,$G96-SUM($O96:CH96),$G96/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G96-SUM($O96:CH96),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C96,IF(ROUND(SUM($O96:CI96),4)=ROUND($G96,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G96-SUM($O96:CI96),$G96/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G96-SUM($O96:CI96),0))","v":0},{"$f":"IF(Oper!CK$10>=$C96,IF(ROUND(SUM($O96:CJ96),4)=ROUND($G96,4),0,IF(Oper!CK$10=Inputs!$L$16,$G96-SUM($O96:CJ96),$G96/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G96-SUM($O96:CJ96),0))","v":0},{"$f":"IF(Oper!CL$10>=$C96,IF(ROUND(SUM($O96:CK96),4)=ROUND($G96,4),0,IF(Oper!CL$10=Inputs!$L$16,$G96-SUM($O96:CK96),$G96/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G96-SUM($O96:CK96),0))","v":0},{"$f":"IF(Oper!CM$10>=$C96,IF(ROUND(SUM($O96:CL96),4)=ROUND($G96,4),0,IF(Oper!CM$10=Inputs!$L$16,$G96-SUM($O96:CL96),$G96/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G96-SUM($O96:CL96),0))","v":0},{"$f":"IF(Oper!CN$10>=$C96,IF(ROUND(SUM($O96:CM96),4)=ROUND($G96,4),0,IF(Oper!CN$10=Inputs!$L$16,$G96-SUM($O96:CM96),$G96/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G96-SUM($O96:CM96),0))","v":0},{"$f":"IF(Oper!CO$10>=$C96,IF(ROUND(SUM($O96:CN96),4)=ROUND($G96,4),0,IF(Oper!CO$10=Inputs!$L$16,$G96-SUM($O96:CN96),$G96/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G96-SUM($O96:CN96),0))","v":0},{"$f":"IF(Oper!CP$10>=$C96,IF(ROUND(SUM($O96:CO96),4)=ROUND($G96,4),0,IF(Oper!CP$10=Inputs!$L$16,$G96-SUM($O96:CO96),$G96/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G96-SUM($O96:CO96),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C96,IF(ROUND(SUM($O96:CP96),4)=ROUND($G96,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G96-SUM($O96:CP96),$G96/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G96-SUM($O96:CP96),0))","v":0},{"$f":"IF(Oper!CR$10>=$C96,IF(ROUND(SUM($O96:CQ96),4)=ROUND($G96,4),0,IF(Oper!CR$10=Inputs!$L$16,$G96-SUM($O96:CQ96),$G96/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G96-SUM($O96:CQ96),0))","v":0}]
[null,null,"2022-12-31",{"$nulls":3},{"v":-79.07026791880949,"d":"-79.1"},{"$nulls":3},"MCAD",null,{"v":-79.0702679188095,"d":"(79)"},null,null,{"$f":"IF(Oper!P$10>=$C97,IF(ROUND(SUM($O97:O97),4)=ROUND($G97,4),0,IF(Oper!P$10=Inputs!$L$16,$G97-SUM($O97:O97),$G97/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G97-SUM($O97:O97),0))","v":0},{"$f":"IF(Oper!Q$10>=$C97,IF(ROUND(SUM($O97:P97),4)=ROUND($G97,4),0,IF(Oper!Q$10=Inputs!$L$16,$G97-SUM($O97:P97),$G97/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G97-SUM($O97:P97),0))","v":0},{"$f":"IF(Oper!R$10>=$C97,IF(ROUND(SUM($O97:Q97),4)=ROUND($G97,4),0,IF(Oper!R$10=Inputs!$L$16,$G97-SUM($O97:Q97),$G97/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G97-SUM($O97:Q97),0))","v":0},{"$f":"IF(Oper!S$10>=$C97,IF(ROUND(SUM($O97:R97),4)=ROUND($G97,4),0,IF(Oper!S$10=Inputs!$L$16,$G97-SUM($O97:R97),$G97/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G97-SUM($O97:R97),0))","v":0},{"$f":"IF(Oper!T$10>=$C97,IF(ROUND(SUM($O97:S97),4)=ROUND($G97,4),0,IF(Oper!T$10=Inputs!$L$16,$G97-SUM($O97:S97),$G97/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G97-SUM($O97:S97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!U$10>=$C97,IF(ROUND(SUM($O97:T97),4)=ROUND($G97,4),0,IF(Oper!U$10=Inputs!$L$16,$G97-SUM($O97:T97),$G97/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G97-SUM($O97:T97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!V$10>=$C97,IF(ROUND(SUM($O97:U97),4)=ROUND($G97,4),0,IF(Oper!V$10=Inputs!$L$16,$G97-SUM($O97:U97),$G97/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G97-SUM($O97:U97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!W$10>=$C97,IF(ROUND(SUM($O97:V97),4)=ROUND($G97,4),0,IF(Oper!W$10=Inputs!$L$16,$G97-SUM($O97:V97),$G97/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G97-SUM($O97:V97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!X$10>=$C97,IF(ROUND(SUM($O97:W97),4)=ROUND($G97,4),0,IF(Oper!X$10=Inputs!$L$16,$G97-SUM($O97:W97),$G97/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G97-SUM($O97:W97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!Y$10>=$C97,IF(ROUND(SUM($O97:X97),4)=ROUND($G97,4),0,IF(Oper!Y$10=Inputs!$L$16,$G97-SUM($O97:X97),$G97/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G97-SUM($O97:X97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!Z$10>=$C97,IF(ROUND(SUM($O97:Y97),4)=ROUND($G97,4),0,IF(Oper!Z$10=Inputs!$L$16,$G97-SUM($O97:Y97),$G97/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G97-SUM($O97:Y97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AA$10>=$C97,IF(ROUND(SUM($O97:Z97),4)=ROUND($G97,4),0,IF(Oper!AA$10=Inputs!$L$16,$G97-SUM($O97:Z97),$G97/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G97-SUM($O97:Z97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AB$10>=$C97,IF(ROUND(SUM($O97:AA97),4)=ROUND($G97,4),0,IF(Oper!AB$10=Inputs!$L$16,$G97-SUM($O97:AA97),$G97/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G97-SUM($O97:AA97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AC$10>=$C97,IF(ROUND(SUM($O97:AB97),4)=ROUND($G97,4),0,IF(Oper!AC$10=Inputs!$L$16,$G97-SUM($O97:AB97),$G97/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G97-SUM($O97:AB97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AD$10>=$C97,IF(ROUND(SUM($O97:AC97),4)=ROUND($G97,4),0,IF(Oper!AD$10=Inputs!$L$16,$G97-SUM($O97:AC97),$G97/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G97-SUM($O97:AC97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AE$10>=$C97,IF(ROUND(SUM($O97:AD97),4)=ROUND($G97,4),0,IF(Oper!AE$10=Inputs!$L$16,$G97-SUM($O97:AD97),$G97/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G97-SUM($O97:AD97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AF$10>=$C97,IF(ROUND(SUM($O97:AE97),4)=ROUND($G97,4),0,IF(Oper!AF$10=Inputs!$L$16,$G97-SUM($O97:AE97),$G97/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G97-SUM($O97:AE97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AG$10>=$C97,IF(ROUND(SUM($O97:AF97),4)=ROUND($G97,4),0,IF(Oper!AG$10=Inputs!$L$16,$G97-SUM($O97:AF97),$G97/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G97-SUM($O97:AF97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AH$10>=$C97,IF(ROUND(SUM($O97:AG97),4)=ROUND($G97,4),0,IF(Oper!AH$10=Inputs!$L$16,$G97-SUM($O97:AG97),$G97/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G97-SUM($O97:AG97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AI$10>=$C97,IF(ROUND(SUM($O97:AH97),4)=ROUND($G97,4),0,IF(Oper!AI$10=Inputs!$L$16,$G97-SUM($O97:AH97),$G97/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G97-SUM($O97:AH97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AJ$10>=$C97,IF(ROUND(SUM($O97:AI97),4)=ROUND($G97,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G97-SUM($O97:AI97),$G97/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G97-SUM($O97:AI97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AK$10>=$C97,IF(ROUND(SUM($O97:AJ97),4)=ROUND($G97,4),0,IF(Oper!AK$10=Inputs!$L$16,$G97-SUM($O97:AJ97),$G97/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G97-SUM($O97:AJ97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AL$10>=$C97,IF(ROUND(SUM($O97:AK97),4)=ROUND($G97,4),0,IF(Oper!AL$10=Inputs!$L$16,$G97-SUM($O97:AK97),$G97/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G97-SUM($O97:AK97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AM$10>=$C97,IF(ROUND(SUM($O97:AL97),4)=ROUND($G97,4),0,IF(Oper!AM$10=Inputs!$L$16,$G97-SUM($O97:AL97),$G97/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G97-SUM($O97:AL97),0))","v":{"v":-3.9535133959404747,"d":"(4.0)"}},{"$f":"IF(Oper!AN$10>=$C97,IF(ROUND(SUM($O97:AM97),4)=ROUND($G97,4),0,IF(Oper!AN$10=Inputs!$L$16,$G97-SUM($O97:AM97),$G97/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G97-SUM($O97:AM97),0))","v":0},{"$f":"IF(Oper!AO$10>=$C97,IF(ROUND(SUM($O97:AN97),4)=ROUND($G97,4),0,IF(Oper!AO$10=Inputs!$L$16,$G97-SUM($O97:AN97),$G97/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G97-SUM($O97:AN97),0))","v":0},{"$f":"IF(Oper!AP$10>=$C97,IF(ROUND(SUM($O97:AO97),4)=ROUND($G97,4),0,IF(Oper!AP$10=Inputs!$L$16,$G97-SUM($O97:AO97),$G97/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G97-SUM($O97:AO97),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C97,IF(ROUND(SUM($O97:AP97),4)=ROUND($G97,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G97-SUM($O97:AP97),$G97/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G97-SUM($O97:AP97),0))","v":0},{"$f":"IF(Oper!AR$10>=$C97,IF(ROUND(SUM($O97:AQ97),4)=ROUND($G97,4),0,IF(Oper!AR$10=Inputs!$L$16,$G97-SUM($O97:AQ97),$G97/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G97-SUM($O97:AQ97),0))","v":0},{"$f":"IF(Oper!AS$10>=$C97,IF(ROUND(SUM($O97:AR97),4)=ROUND($G97,4),0,IF(Oper!AS$10=Inputs!$L$16,$G97-SUM($O97:AR97),$G97/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G97-SUM($O97:AR97),0))","v":0},{"$f":"IF(Oper!AT$10>=$C97,IF(ROUND(SUM($O97:AS97),4)=ROUND($G97,4),0,IF(Oper!AT$10=Inputs!$L$16,$G97-SUM($O97:AS97),$G97/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G97-SUM($O97:AS97),0))","v":0},{"$f":"IF(Oper!AU$10>=$C97,IF(ROUND(SUM($O97:AT97),4)=ROUND($G97,4),0,IF(Oper!AU$10=Inputs!$L$16,$G97-SUM($O97:AT97),$G97/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G97-SUM($O97:AT97),0))","v":0},{"$f":"IF(Oper!AV$10>=$C97,IF(ROUND(SUM($O97:AU97),4)=ROUND($G97,4),0,IF(Oper!AV$10=Inputs!$L$16,$G97-SUM($O97:AU97),$G97/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G97-SUM($O97:AU97),0))","v":0},{"$f":"IF(Oper!AW$10>=$C97,IF(ROUND(SUM($O97:AV97),4)=ROUND($G97,4),0,IF(Oper!AW$10=Inputs!$L$16,$G97-SUM($O97:AV97),$G97/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G97-SUM($O97:AV97),0))","v":0},{"$f":"IF(Oper!AX$10>=$C97,IF(ROUND(SUM($O97:AW97),4)=ROUND($G97,4),0,IF(Oper!AX$10=Inputs!$L$16,$G97-SUM($O97:AW97),$G97/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G97-SUM($O97:AW97),0))","v":0},{"$f":"IF(Oper!AY$10>=$C97,IF(ROUND(SUM($O97:AX97),4)=ROUND($G97,4),0,IF(Oper!AY$10=Inputs!$L$16,$G97-SUM($O97:AX97),$G97/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G97-SUM($O97:AX97),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C97,IF(ROUND(SUM($O97:AY97),4)=ROUND($G97,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G97-SUM($O97:AY97),$G97/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G97-SUM($O97:AY97),0))","v":0},{"$f":"IF(Oper!BA$10>=$C97,IF(ROUND(SUM($O97:AZ97),4)=ROUND($G97,4),0,IF(Oper!BA$10=Inputs!$L$16,$G97-SUM($O97:AZ97),$G97/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G97-SUM($O97:AZ97),0))","v":0},{"$f":"IF(Oper!BB$10>=$C97,IF(ROUND(SUM($O97:BA97),4)=ROUND($G97,4),0,IF(Oper!BB$10=Inputs!$L$16,$G97-SUM($O97:BA97),$G97/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G97-SUM($O97:BA97),0))","v":0},{"$f":"IF(Oper!BC$10>=$C97,IF(ROUND(SUM($O97:BB97),4)=ROUND($G97,4),0,IF(Oper!BC$10=Inputs!$L$16,$G97-SUM($O97:BB97),$G97/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G97-SUM($O97:BB97),0))","v":0},{"$f":"IF(Oper!BD$10>=$C97,IF(ROUND(SUM($O97:BC97),4)=ROUND($G97,4),0,IF(Oper!BD$10=Inputs!$L$16,$G97-SUM($O97:BC97),$G97/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G97-SUM($O97:BC97),0))","v":0},{"$f":"IF(Oper!BE$10>=$C97,IF(ROUND(SUM($O97:BD97),4)=ROUND($G97,4),0,IF(Oper!BE$10=Inputs!$L$16,$G97-SUM($O97:BD97),$G97/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G97-SUM($O97:BD97),0))","v":0},{"$f":"IF(Oper!BF$10>=$C97,IF(ROUND(SUM($O97:BE97),4)=ROUND($G97,4),0,IF(Oper!BF$10=Inputs!$L$16,$G97-SUM($O97:BE97),$G97/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G97-SUM($O97:BE97),0))","v":0},{"$f":"IF(Oper!BG$10>=$C97,IF(ROUND(SUM($O97:BF97),4)=ROUND($G97,4),0,IF(Oper!BG$10=Inputs!$L$16,$G97-SUM($O97:BF97),$G97/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G97-SUM($O97:BF97),0))","v":0},{"$f":"IF(Oper!BH$10>=$C97,IF(ROUND(SUM($O97:BG97),4)=ROUND($G97,4),0,IF(Oper!BH$10=Inputs!$L$16,$G97-SUM($O97:BG97),$G97/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G97-SUM($O97:BG97),0))","v":0},{"$f":"IF(Oper!BI$10>=$C97,IF(ROUND(SUM($O97:BH97),4)=ROUND($G97,4),0,IF(Oper!BI$10=Inputs!$L$16,$G97-SUM($O97:BH97),$G97/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G97-SUM($O97:BH97),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C97,IF(ROUND(SUM($O97:BI97),4)=ROUND($G97,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G97-SUM($O97:BI97),$G97/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G97-SUM($O97:BI97),0))","v":0},{"$f":"IF(Oper!BK$10>=$C97,IF(ROUND(SUM($O97:BJ97),4)=ROUND($G97,4),0,IF(Oper!BK$10=Inputs!$L$16,$G97-SUM($O97:BJ97),$G97/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G97-SUM($O97:BJ97),0))","v":0},{"$f":"IF(Oper!BL$10>=$C97,IF(ROUND(SUM($O97:BK97),4)=ROUND($G97,4),0,IF(Oper!BL$10=Inputs!$L$16,$G97-SUM($O97:BK97),$G97/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G97-SUM($O97:BK97),0))","v":0},{"$f":"IF(Oper!BM$10>=$C97,IF(ROUND(SUM($O97:BL97),4)=ROUND($G97,4),0,IF(Oper!BM$10=Inputs!$L$16,$G97-SUM($O97:BL97),$G97/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G97-SUM($O97:BL97),0))","v":0},{"$f":"IF(Oper!BN$10>=$C97,IF(ROUND(SUM($O97:BM97),4)=ROUND($G97,4),0,IF(Oper!BN$10=Inputs!$L$16,$G97-SUM($O97:BM97),$G97/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G97-SUM($O97:BM97),0))","v":0},{"$f":"IF(Oper!BO$10>=$C97,IF(ROUND(SUM($O97:BN97),4)=ROUND($G97,4),0,IF(Oper!BO$10=Inputs!$L$16,$G97-SUM($O97:BN97),$G97/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G97-SUM($O97:BN97),0))","v":0},{"$f":"IF(Oper!BP$10>=$C97,IF(ROUND(SUM($O97:BO97),4)=ROUND($G97,4),0,IF(Oper!BP$10=Inputs!$L$16,$G97-SUM($O97:BO97),$G97/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G97-SUM($O97:BO97),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C97,IF(ROUND(SUM($O97:BP97),4)=ROUND($G97,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G97-SUM($O97:BP97),$G97/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G97-SUM($O97:BP97),0))","v":0},{"$f":"IF(Oper!BR$10>=$C97,IF(ROUND(SUM($O97:BQ97),4)=ROUND($G97,4),0,IF(Oper!BR$10=Inputs!$L$16,$G97-SUM($O97:BQ97),$G97/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G97-SUM($O97:BQ97),0))","v":0},{"$f":"IF(Oper!BS$10>=$C97,IF(ROUND(SUM($O97:BR97),4)=ROUND($G97,4),0,IF(Oper!BS$10=Inputs!$L$16,$G97-SUM($O97:BR97),$G97/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G97-SUM($O97:BR97),0))","v":0},{"$f":"IF(Oper!BT$10>=$C97,IF(ROUND(SUM($O97:BS97),4)=ROUND($G97,4),0,IF(Oper!BT$10=Inputs!$L$16,$G97-SUM($O97:BS97),$G97/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G97-SUM($O97:BS97),0))","v":0},{"$f":"IF(Oper!BU$10>=$C97,IF(ROUND(SUM($O97:BT97),4)=ROUND($G97,4),0,IF(Oper!BU$10=Inputs!$L$16,$G97-SUM($O97:BT97),$G97/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G97-SUM($O97:BT97),0))","v":0},{"$f":"IF(Oper!BV$10>=$C97,IF(ROUND(SUM($O97:BU97),4)=ROUND($G97,4),0,IF(Oper!BV$10=Inputs!$L$16,$G97-SUM($O97:BU97),$G97/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G97-SUM($O97:BU97),0))","v":0},{"$f":"IF(Oper!BW$10>=$C97,IF(ROUND(SUM($O97:BV97),4)=ROUND($G97,4),0,IF(Oper!BW$10=Inputs!$L$16,$G97-SUM($O97:BV97),$G97/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G97-SUM($O97:BV97),0))","v":0},{"$f":"IF(Oper!BX$10>=$C97,IF(ROUND(SUM($O97:BW97),4)=ROUND($G97,4),0,IF(Oper!BX$10=Inputs!$L$16,$G97-SUM($O97:BW97),$G97/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G97-SUM($O97:BW97),0))","v":0},{"$f":"IF(Oper!BY$10>=$C97,IF(ROUND(SUM($O97:BX97),4)=ROUND($G97,4),0,IF(Oper!BY$10=Inputs!$L$16,$G97-SUM($O97:BX97),$G97/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G97-SUM($O97:BX97),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C97,IF(ROUND(SUM($O97:BY97),4)=ROUND($G97,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G97-SUM($O97:BY97),$G97/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G97-SUM($O97:BY97),0))","v":0},{"$f":"IF(Oper!CA$10>=$C97,IF(ROUND(SUM($O97:BZ97),4)=ROUND($G97,4),0,IF(Oper!CA$10=Inputs!$L$16,$G97-SUM($O97:BZ97),$G97/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G97-SUM($O97:BZ97),0))","v":0},{"$f":"IF(Oper!CB$10>=$C97,IF(ROUND(SUM($O97:CA97),4)=ROUND($G97,4),0,IF(Oper!CB$10=Inputs!$L$16,$G97-SUM($O97:CA97),$G97/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G97-SUM($O97:CA97),0))","v":0},{"$f":"IF(Oper!CC$10>=$C97,IF(ROUND(SUM($O97:CB97),4)=ROUND($G97,4),0,IF(Oper!CC$10=Inputs!$L$16,$G97-SUM($O97:CB97),$G97/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G97-SUM($O97:CB97),0))","v":0},{"$f":"IF(Oper!CD$10>=$C97,IF(ROUND(SUM($O97:CC97),4)=ROUND($G97,4),0,IF(Oper!CD$10=Inputs!$L$16,$G97-SUM($O97:CC97),$G97/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G97-SUM($O97:CC97),0))","v":0},{"$f":"IF(Oper!CE$10>=$C97,IF(ROUND(SUM($O97:CD97),4)=ROUND($G97,4),0,IF(Oper!CE$10=Inputs!$L$16,$G97-SUM($O97:CD97),$G97/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G97-SUM($O97:CD97),0))","v":0},{"$f":"IF(Oper!CF$10>=$C97,IF(ROUND(SUM($O97:CE97),4)=ROUND($G97,4),0,IF(Oper!CF$10=Inputs!$L$16,$G97-SUM($O97:CE97),$G97/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G97-SUM($O97:CE97),0))","v":0},{"$f":"IF(Oper!CG$10>=$C97,IF(ROUND(SUM($O97:CF97),4)=ROUND($G97,4),0,IF(Oper!CG$10=Inputs!$L$16,$G97-SUM($O97:CF97),$G97/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G97-SUM($O97:CF97),0))","v":0},{"$f":"IF(Oper!CH$10>=$C97,IF(ROUND(SUM($O97:CG97),4)=ROUND($G97,4),0,IF(Oper!CH$10=Inputs!$L$16,$G97-SUM($O97:CG97),$G97/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G97-SUM($O97:CG97),0))","v":0},{"$f":"IF(Oper!CI$10>=$C97,IF(ROUND(SUM($O97:CH97),4)=ROUND($G97,4),0,IF(Oper!CI$10=Inputs!$L$16,$G97-SUM($O97:CH97),$G97/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G97-SUM($O97:CH97),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C97,IF(ROUND(SUM($O97:CI97),4)=ROUND($G97,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G97-SUM($O97:CI97),$G97/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G97-SUM($O97:CI97),0))","v":0},{"$f":"IF(Oper!CK$10>=$C97,IF(ROUND(SUM($O97:CJ97),4)=ROUND($G97,4),0,IF(Oper!CK$10=Inputs!$L$16,$G97-SUM($O97:CJ97),$G97/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G97-SUM($O97:CJ97),0))","v":0},{"$f":"IF(Oper!CL$10>=$C97,IF(ROUND(SUM($O97:CK97),4)=ROUND($G97,4),0,IF(Oper!CL$10=Inputs!$L$16,$G97-SUM($O97:CK97),$G97/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G97-SUM($O97:CK97),0))","v":0},{"$f":"IF(Oper!CM$10>=$C97,IF(ROUND(SUM($O97:CL97),4)=ROUND($G97,4),0,IF(Oper!CM$10=Inputs!$L$16,$G97-SUM($O97:CL97),$G97/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G97-SUM($O97:CL97),0))","v":0},{"$f":"IF(Oper!CN$10>=$C97,IF(ROUND(SUM($O97:CM97),4)=ROUND($G97,4),0,IF(Oper!CN$10=Inputs!$L$16,$G97-SUM($O97:CM97),$G97/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G97-SUM($O97:CM97),0))","v":0},{"$f":"IF(Oper!CO$10>=$C97,IF(ROUND(SUM($O97:CN97),4)=ROUND($G97,4),0,IF(Oper!CO$10=Inputs!$L$16,$G97-SUM($O97:CN97),$G97/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G97-SUM($O97:CN97),0))","v":0},{"$f":"IF(Oper!CP$10>=$C97,IF(ROUND(SUM($O97:CO97),4)=ROUND($G97,4),0,IF(Oper!CP$10=Inputs!$L$16,$G97-SUM($O97:CO97),$G97/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G97-SUM($O97:CO97),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C97,IF(ROUND(SUM($O97:CP97),4)=ROUND($G97,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G97-SUM($O97:CP97),$G97/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G97-SUM($O97:CP97),0))","v":0},{"$f":"IF(Oper!CR$10>=$C97,IF(ROUND(SUM($O97:CQ97),4)=ROUND($G97,4),0,IF(Oper!CR$10=Inputs!$L$16,$G97-SUM($O97:CQ97),$G97/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G97-SUM($O97:CQ97),0))","v":0}]
[null,null,"2023-12-31",{"$nulls":3},{"v":-82.98260533284105,"d":"-83.0"},{"$nulls":3},"MCAD",null,{"v":-82.98260533284103,"d":"(83)"},null,null,{"$f":"IF(Oper!P$10>=$C98,IF(ROUND(SUM($O98:O98),4)=ROUND($G98,4),0,IF(Oper!P$10=Inputs!$L$16,$G98-SUM($O98:O98),$G98/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G98-SUM($O98:O98),0))","v":0},{"$f":"IF(Oper!Q$10>=$C98,IF(ROUND(SUM($O98:P98),4)=ROUND($G98,4),0,IF(Oper!Q$10=Inputs!$L$16,$G98-SUM($O98:P98),$G98/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G98-SUM($O98:P98),0))","v":0},{"$f":"IF(Oper!R$10>=$C98,IF(ROUND(SUM($O98:Q98),4)=ROUND($G98,4),0,IF(Oper!R$10=Inputs!$L$16,$G98-SUM($O98:Q98),$G98/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G98-SUM($O98:Q98),0))","v":0},{"$f":"IF(Oper!S$10>=$C98,IF(ROUND(SUM($O98:R98),4)=ROUND($G98,4),0,IF(Oper!S$10=Inputs!$L$16,$G98-SUM($O98:R98),$G98/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G98-SUM($O98:R98),0))","v":0},{"$f":"IF(Oper!T$10>=$C98,IF(ROUND(SUM($O98:S98),4)=ROUND($G98,4),0,IF(Oper!T$10=Inputs!$L$16,$G98-SUM($O98:S98),$G98/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G98-SUM($O98:S98),0))","v":0},{"$f":"IF(Oper!U$10>=$C98,IF(ROUND(SUM($O98:T98),4)=ROUND($G98,4),0,IF(Oper!U$10=Inputs!$L$16,$G98-SUM($O98:T98),$G98/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G98-SUM($O98:T98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!V$10>=$C98,IF(ROUND(SUM($O98:U98),4)=ROUND($G98,4),0,IF(Oper!V$10=Inputs!$L$16,$G98-SUM($O98:U98),$G98/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G98-SUM($O98:U98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!W$10>=$C98,IF(ROUND(SUM($O98:V98),4)=ROUND($G98,4),0,IF(Oper!W$10=Inputs!$L$16,$G98-SUM($O98:V98),$G98/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G98-SUM($O98:V98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!X$10>=$C98,IF(ROUND(SUM($O98:W98),4)=ROUND($G98,4),0,IF(Oper!X$10=Inputs!$L$16,$G98-SUM($O98:W98),$G98/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G98-SUM($O98:W98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!Y$10>=$C98,IF(ROUND(SUM($O98:X98),4)=ROUND($G98,4),0,IF(Oper!Y$10=Inputs!$L$16,$G98-SUM($O98:X98),$G98/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G98-SUM($O98:X98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!Z$10>=$C98,IF(ROUND(SUM($O98:Y98),4)=ROUND($G98,4),0,IF(Oper!Z$10=Inputs!$L$16,$G98-SUM($O98:Y98),$G98/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G98-SUM($O98:Y98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AA$10>=$C98,IF(ROUND(SUM($O98:Z98),4)=ROUND($G98,4),0,IF(Oper!AA$10=Inputs!$L$16,$G98-SUM($O98:Z98),$G98/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G98-SUM($O98:Z98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AB$10>=$C98,IF(ROUND(SUM($O98:AA98),4)=ROUND($G98,4),0,IF(Oper!AB$10=Inputs!$L$16,$G98-SUM($O98:AA98),$G98/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G98-SUM($O98:AA98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AC$10>=$C98,IF(ROUND(SUM($O98:AB98),4)=ROUND($G98,4),0,IF(Oper!AC$10=Inputs!$L$16,$G98-SUM($O98:AB98),$G98/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G98-SUM($O98:AB98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AD$10>=$C98,IF(ROUND(SUM($O98:AC98),4)=ROUND($G98,4),0,IF(Oper!AD$10=Inputs!$L$16,$G98-SUM($O98:AC98),$G98/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G98-SUM($O98:AC98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AE$10>=$C98,IF(ROUND(SUM($O98:AD98),4)=ROUND($G98,4),0,IF(Oper!AE$10=Inputs!$L$16,$G98-SUM($O98:AD98),$G98/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G98-SUM($O98:AD98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AF$10>=$C98,IF(ROUND(SUM($O98:AE98),4)=ROUND($G98,4),0,IF(Oper!AF$10=Inputs!$L$16,$G98-SUM($O98:AE98),$G98/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G98-SUM($O98:AE98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AG$10>=$C98,IF(ROUND(SUM($O98:AF98),4)=ROUND($G98,4),0,IF(Oper!AG$10=Inputs!$L$16,$G98-SUM($O98:AF98),$G98/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G98-SUM($O98:AF98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AH$10>=$C98,IF(ROUND(SUM($O98:AG98),4)=ROUND($G98,4),0,IF(Oper!AH$10=Inputs!$L$16,$G98-SUM($O98:AG98),$G98/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G98-SUM($O98:AG98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AI$10>=$C98,IF(ROUND(SUM($O98:AH98),4)=ROUND($G98,4),0,IF(Oper!AI$10=Inputs!$L$16,$G98-SUM($O98:AH98),$G98/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G98-SUM($O98:AH98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AJ$10>=$C98,IF(ROUND(SUM($O98:AI98),4)=ROUND($G98,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G98-SUM($O98:AI98),$G98/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G98-SUM($O98:AI98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AK$10>=$C98,IF(ROUND(SUM($O98:AJ98),4)=ROUND($G98,4),0,IF(Oper!AK$10=Inputs!$L$16,$G98-SUM($O98:AJ98),$G98/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G98-SUM($O98:AJ98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AL$10>=$C98,IF(ROUND(SUM($O98:AK98),4)=ROUND($G98,4),0,IF(Oper!AL$10=Inputs!$L$16,$G98-SUM($O98:AK98),$G98/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G98-SUM($O98:AK98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AM$10>=$C98,IF(ROUND(SUM($O98:AL98),4)=ROUND($G98,4),0,IF(Oper!AM$10=Inputs!$L$16,$G98-SUM($O98:AL98),$G98/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G98-SUM($O98:AL98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AN$10>=$C98,IF(ROUND(SUM($O98:AM98),4)=ROUND($G98,4),0,IF(Oper!AN$10=Inputs!$L$16,$G98-SUM($O98:AM98),$G98/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G98-SUM($O98:AM98),0))","v":{"v":-4.149130266642052,"d":"(4.1)"}},{"$f":"IF(Oper!AO$10>=$C98,IF(ROUND(SUM($O98:AN98),4)=ROUND($G98,4),0,IF(Oper!AO$10=Inputs!$L$16,$G98-SUM($O98:AN98),$G98/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G98-SUM($O98:AN98),0))","v":0},{"$f":"IF(Oper!AP$10>=$C98,IF(ROUND(SUM($O98:AO98),4)=ROUND($G98,4),0,IF(Oper!AP$10=Inputs!$L$16,$G98-SUM($O98:AO98),$G98/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G98-SUM($O98:AO98),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C98,IF(ROUND(SUM($O98:AP98),4)=ROUND($G98,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G98-SUM($O98:AP98),$G98/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G98-SUM($O98:AP98),0))","v":0},{"$f":"IF(Oper!AR$10>=$C98,IF(ROUND(SUM($O98:AQ98),4)=ROUND($G98,4),0,IF(Oper!AR$10=Inputs!$L$16,$G98-SUM($O98:AQ98),$G98/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G98-SUM($O98:AQ98),0))","v":0},{"$f":"IF(Oper!AS$10>=$C98,IF(ROUND(SUM($O98:AR98),4)=ROUND($G98,4),0,IF(Oper!AS$10=Inputs!$L$16,$G98-SUM($O98:AR98),$G98/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G98-SUM($O98:AR98),0))","v":0},{"$f":"IF(Oper!AT$10>=$C98,IF(ROUND(SUM($O98:AS98),4)=ROUND($G98,4),0,IF(Oper!AT$10=Inputs!$L$16,$G98-SUM($O98:AS98),$G98/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G98-SUM($O98:AS98),0))","v":0},{"$f":"IF(Oper!AU$10>=$C98,IF(ROUND(SUM($O98:AT98),4)=ROUND($G98,4),0,IF(Oper!AU$10=Inputs!$L$16,$G98-SUM($O98:AT98),$G98/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G98-SUM($O98:AT98),0))","v":0},{"$f":"IF(Oper!AV$10>=$C98,IF(ROUND(SUM($O98:AU98),4)=ROUND($G98,4),0,IF(Oper!AV$10=Inputs!$L$16,$G98-SUM($O98:AU98),$G98/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G98-SUM($O98:AU98),0))","v":0},{"$f":"IF(Oper!AW$10>=$C98,IF(ROUND(SUM($O98:AV98),4)=ROUND($G98,4),0,IF(Oper!AW$10=Inputs!$L$16,$G98-SUM($O98:AV98),$G98/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G98-SUM($O98:AV98),0))","v":0},{"$f":"IF(Oper!AX$10>=$C98,IF(ROUND(SUM($O98:AW98),4)=ROUND($G98,4),0,IF(Oper!AX$10=Inputs!$L$16,$G98-SUM($O98:AW98),$G98/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G98-SUM($O98:AW98),0))","v":0},{"$f":"IF(Oper!AY$10>=$C98,IF(ROUND(SUM($O98:AX98),4)=ROUND($G98,4),0,IF(Oper!AY$10=Inputs!$L$16,$G98-SUM($O98:AX98),$G98/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G98-SUM($O98:AX98),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C98,IF(ROUND(SUM($O98:AY98),4)=ROUND($G98,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G98-SUM($O98:AY98),$G98/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G98-SUM($O98:AY98),0))","v":0},{"$f":"IF(Oper!BA$10>=$C98,IF(ROUND(SUM($O98:AZ98),4)=ROUND($G98,4),0,IF(Oper!BA$10=Inputs!$L$16,$G98-SUM($O98:AZ98),$G98/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G98-SUM($O98:AZ98),0))","v":0},{"$f":"IF(Oper!BB$10>=$C98,IF(ROUND(SUM($O98:BA98),4)=ROUND($G98,4),0,IF(Oper!BB$10=Inputs!$L$16,$G98-SUM($O98:BA98),$G98/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G98-SUM($O98:BA98),0))","v":0},{"$f":"IF(Oper!BC$10>=$C98,IF(ROUND(SUM($O98:BB98),4)=ROUND($G98,4),0,IF(Oper!BC$10=Inputs!$L$16,$G98-SUM($O98:BB98),$G98/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G98-SUM($O98:BB98),0))","v":0},{"$f":"IF(Oper!BD$10>=$C98,IF(ROUND(SUM($O98:BC98),4)=ROUND($G98,4),0,IF(Oper!BD$10=Inputs!$L$16,$G98-SUM($O98:BC98),$G98/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G98-SUM($O98:BC98),0))","v":0},{"$f":"IF(Oper!BE$10>=$C98,IF(ROUND(SUM($O98:BD98),4)=ROUND($G98,4),0,IF(Oper!BE$10=Inputs!$L$16,$G98-SUM($O98:BD98),$G98/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G98-SUM($O98:BD98),0))","v":0},{"$f":"IF(Oper!BF$10>=$C98,IF(ROUND(SUM($O98:BE98),4)=ROUND($G98,4),0,IF(Oper!BF$10=Inputs!$L$16,$G98-SUM($O98:BE98),$G98/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G98-SUM($O98:BE98),0))","v":0},{"$f":"IF(Oper!BG$10>=$C98,IF(ROUND(SUM($O98:BF98),4)=ROUND($G98,4),0,IF(Oper!BG$10=Inputs!$L$16,$G98-SUM($O98:BF98),$G98/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G98-SUM($O98:BF98),0))","v":0},{"$f":"IF(Oper!BH$10>=$C98,IF(ROUND(SUM($O98:BG98),4)=ROUND($G98,4),0,IF(Oper!BH$10=Inputs!$L$16,$G98-SUM($O98:BG98),$G98/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G98-SUM($O98:BG98),0))","v":0},{"$f":"IF(Oper!BI$10>=$C98,IF(ROUND(SUM($O98:BH98),4)=ROUND($G98,4),0,IF(Oper!BI$10=Inputs!$L$16,$G98-SUM($O98:BH98),$G98/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G98-SUM($O98:BH98),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C98,IF(ROUND(SUM($O98:BI98),4)=ROUND($G98,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G98-SUM($O98:BI98),$G98/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G98-SUM($O98:BI98),0))","v":0},{"$f":"IF(Oper!BK$10>=$C98,IF(ROUND(SUM($O98:BJ98),4)=ROUND($G98,4),0,IF(Oper!BK$10=Inputs!$L$16,$G98-SUM($O98:BJ98),$G98/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G98-SUM($O98:BJ98),0))","v":0},{"$f":"IF(Oper!BL$10>=$C98,IF(ROUND(SUM($O98:BK98),4)=ROUND($G98,4),0,IF(Oper!BL$10=Inputs!$L$16,$G98-SUM($O98:BK98),$G98/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G98-SUM($O98:BK98),0))","v":0},{"$f":"IF(Oper!BM$10>=$C98,IF(ROUND(SUM($O98:BL98),4)=ROUND($G98,4),0,IF(Oper!BM$10=Inputs!$L$16,$G98-SUM($O98:BL98),$G98/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G98-SUM($O98:BL98),0))","v":0},{"$f":"IF(Oper!BN$10>=$C98,IF(ROUND(SUM($O98:BM98),4)=ROUND($G98,4),0,IF(Oper!BN$10=Inputs!$L$16,$G98-SUM($O98:BM98),$G98/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G98-SUM($O98:BM98),0))","v":0},{"$f":"IF(Oper!BO$10>=$C98,IF(ROUND(SUM($O98:BN98),4)=ROUND($G98,4),0,IF(Oper!BO$10=Inputs!$L$16,$G98-SUM($O98:BN98),$G98/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G98-SUM($O98:BN98),0))","v":0},{"$f":"IF(Oper!BP$10>=$C98,IF(ROUND(SUM($O98:BO98),4)=ROUND($G98,4),0,IF(Oper!BP$10=Inputs!$L$16,$G98-SUM($O98:BO98),$G98/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G98-SUM($O98:BO98),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C98,IF(ROUND(SUM($O98:BP98),4)=ROUND($G98,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G98-SUM($O98:BP98),$G98/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G98-SUM($O98:BP98),0))","v":0},{"$f":"IF(Oper!BR$10>=$C98,IF(ROUND(SUM($O98:BQ98),4)=ROUND($G98,4),0,IF(Oper!BR$10=Inputs!$L$16,$G98-SUM($O98:BQ98),$G98/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G98-SUM($O98:BQ98),0))","v":0},{"$f":"IF(Oper!BS$10>=$C98,IF(ROUND(SUM($O98:BR98),4)=ROUND($G98,4),0,IF(Oper!BS$10=Inputs!$L$16,$G98-SUM($O98:BR98),$G98/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G98-SUM($O98:BR98),0))","v":0},{"$f":"IF(Oper!BT$10>=$C98,IF(ROUND(SUM($O98:BS98),4)=ROUND($G98,4),0,IF(Oper!BT$10=Inputs!$L$16,$G98-SUM($O98:BS98),$G98/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G98-SUM($O98:BS98),0))","v":0},{"$f":"IF(Oper!BU$10>=$C98,IF(ROUND(SUM($O98:BT98),4)=ROUND($G98,4),0,IF(Oper!BU$10=Inputs!$L$16,$G98-SUM($O98:BT98),$G98/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G98-SUM($O98:BT98),0))","v":0},{"$f":"IF(Oper!BV$10>=$C98,IF(ROUND(SUM($O98:BU98),4)=ROUND($G98,4),0,IF(Oper!BV$10=Inputs!$L$16,$G98-SUM($O98:BU98),$G98/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G98-SUM($O98:BU98),0))","v":0},{"$f":"IF(Oper!BW$10>=$C98,IF(ROUND(SUM($O98:BV98),4)=ROUND($G98,4),0,IF(Oper!BW$10=Inputs!$L$16,$G98-SUM($O98:BV98),$G98/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G98-SUM($O98:BV98),0))","v":0},{"$f":"IF(Oper!BX$10>=$C98,IF(ROUND(SUM($O98:BW98),4)=ROUND($G98,4),0,IF(Oper!BX$10=Inputs!$L$16,$G98-SUM($O98:BW98),$G98/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G98-SUM($O98:BW98),0))","v":0},{"$f":"IF(Oper!BY$10>=$C98,IF(ROUND(SUM($O98:BX98),4)=ROUND($G98,4),0,IF(Oper!BY$10=Inputs!$L$16,$G98-SUM($O98:BX98),$G98/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G98-SUM($O98:BX98),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C98,IF(ROUND(SUM($O98:BY98),4)=ROUND($G98,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G98-SUM($O98:BY98),$G98/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G98-SUM($O98:BY98),0))","v":0},{"$f":"IF(Oper!CA$10>=$C98,IF(ROUND(SUM($O98:BZ98),4)=ROUND($G98,4),0,IF(Oper!CA$10=Inputs!$L$16,$G98-SUM($O98:BZ98),$G98/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G98-SUM($O98:BZ98),0))","v":0},{"$f":"IF(Oper!CB$10>=$C98,IF(ROUND(SUM($O98:CA98),4)=ROUND($G98,4),0,IF(Oper!CB$10=Inputs!$L$16,$G98-SUM($O98:CA98),$G98/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G98-SUM($O98:CA98),0))","v":0},{"$f":"IF(Oper!CC$10>=$C98,IF(ROUND(SUM($O98:CB98),4)=ROUND($G98,4),0,IF(Oper!CC$10=Inputs!$L$16,$G98-SUM($O98:CB98),$G98/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G98-SUM($O98:CB98),0))","v":0},{"$f":"IF(Oper!CD$10>=$C98,IF(ROUND(SUM($O98:CC98),4)=ROUND($G98,4),0,IF(Oper!CD$10=Inputs!$L$16,$G98-SUM($O98:CC98),$G98/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G98-SUM($O98:CC98),0))","v":0},{"$f":"IF(Oper!CE$10>=$C98,IF(ROUND(SUM($O98:CD98),4)=ROUND($G98,4),0,IF(Oper!CE$10=Inputs!$L$16,$G98-SUM($O98:CD98),$G98/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G98-SUM($O98:CD98),0))","v":0},{"$f":"IF(Oper!CF$10>=$C98,IF(ROUND(SUM($O98:CE98),4)=ROUND($G98,4),0,IF(Oper!CF$10=Inputs!$L$16,$G98-SUM($O98:CE98),$G98/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G98-SUM($O98:CE98),0))","v":0},{"$f":"IF(Oper!CG$10>=$C98,IF(ROUND(SUM($O98:CF98),4)=ROUND($G98,4),0,IF(Oper!CG$10=Inputs!$L$16,$G98-SUM($O98:CF98),$G98/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G98-SUM($O98:CF98),0))","v":0},{"$f":"IF(Oper!CH$10>=$C98,IF(ROUND(SUM($O98:CG98),4)=ROUND($G98,4),0,IF(Oper!CH$10=Inputs!$L$16,$G98-SUM($O98:CG98),$G98/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G98-SUM($O98:CG98),0))","v":0},{"$f":"IF(Oper!CI$10>=$C98,IF(ROUND(SUM($O98:CH98),4)=ROUND($G98,4),0,IF(Oper!CI$10=Inputs!$L$16,$G98-SUM($O98:CH98),$G98/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G98-SUM($O98:CH98),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C98,IF(ROUND(SUM($O98:CI98),4)=ROUND($G98,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G98-SUM($O98:CI98),$G98/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G98-SUM($O98:CI98),0))","v":0},{"$f":"IF(Oper!CK$10>=$C98,IF(ROUND(SUM($O98:CJ98),4)=ROUND($G98,4),0,IF(Oper!CK$10=Inputs!$L$16,$G98-SUM($O98:CJ98),$G98/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G98-SUM($O98:CJ98),0))","v":0},{"$f":"IF(Oper!CL$10>=$C98,IF(ROUND(SUM($O98:CK98),4)=ROUND($G98,4),0,IF(Oper!CL$10=Inputs!$L$16,$G98-SUM($O98:CK98),$G98/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G98-SUM($O98:CK98),0))","v":0},{"$f":"IF(Oper!CM$10>=$C98,IF(ROUND(SUM($O98:CL98),4)=ROUND($G98,4),0,IF(Oper!CM$10=Inputs!$L$16,$G98-SUM($O98:CL98),$G98/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G98-SUM($O98:CL98),0))","v":0},{"$f":"IF(Oper!CN$10>=$C98,IF(ROUND(SUM($O98:CM98),4)=ROUND($G98,4),0,IF(Oper!CN$10=Inputs!$L$16,$G98-SUM($O98:CM98),$G98/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G98-SUM($O98:CM98),0))","v":0},{"$f":"IF(Oper!CO$10>=$C98,IF(ROUND(SUM($O98:CN98),4)=ROUND($G98,4),0,IF(Oper!CO$10=Inputs!$L$16,$G98-SUM($O98:CN98),$G98/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G98-SUM($O98:CN98),0))","v":0},{"$f":"IF(Oper!CP$10>=$C98,IF(ROUND(SUM($O98:CO98),4)=ROUND($G98,4),0,IF(Oper!CP$10=Inputs!$L$16,$G98-SUM($O98:CO98),$G98/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G98-SUM($O98:CO98),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C98,IF(ROUND(SUM($O98:CP98),4)=ROUND($G98,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G98-SUM($O98:CP98),$G98/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G98-SUM($O98:CP98),0))","v":0},{"$f":"IF(Oper!CR$10>=$C98,IF(ROUND(SUM($O98:CQ98),4)=ROUND($G98,4),0,IF(Oper!CR$10=Inputs!$L$16,$G98-SUM($O98:CQ98),$G98/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G98-SUM($O98:CQ98),0))","v":0}]
[null,null,"2024-12-31",{"$nulls":3},{"v":-87.08852226094415,"d":"-87.1"},{"$nulls":3},"MCAD",null,{"v":-87.08852226094419,"d":"(87)"},null,null,{"$f":"IF(Oper!P$10>=$C99,IF(ROUND(SUM($O99:O99),4)=ROUND($G99,4),0,IF(Oper!P$10=Inputs!$L$16,$G99-SUM($O99:O99),$G99/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G99-SUM($O99:O99),0))","v":0},{"$f":"IF(Oper!Q$10>=$C99,IF(ROUND(SUM($O99:P99),4)=ROUND($G99,4),0,IF(Oper!Q$10=Inputs!$L$16,$G99-SUM($O99:P99),$G99/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G99-SUM($O99:P99),0))","v":0},{"$f":"IF(Oper!R$10>=$C99,IF(ROUND(SUM($O99:Q99),4)=ROUND($G99,4),0,IF(Oper!R$10=Inputs!$L$16,$G99-SUM($O99:Q99),$G99/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G99-SUM($O99:Q99),0))","v":0},{"$f":"IF(Oper!S$10>=$C99,IF(ROUND(SUM($O99:R99),4)=ROUND($G99,4),0,IF(Oper!S$10=Inputs!$L$16,$G99-SUM($O99:R99),$G99/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G99-SUM($O99:R99),0))","v":0},{"$f":"IF(Oper!T$10>=$C99,IF(ROUND(SUM($O99:S99),4)=ROUND($G99,4),0,IF(Oper!T$10=Inputs!$L$16,$G99-SUM($O99:S99),$G99/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G99-SUM($O99:S99),0))","v":0},{"$f":"IF(Oper!U$10>=$C99,IF(ROUND(SUM($O99:T99),4)=ROUND($G99,4),0,IF(Oper!U$10=Inputs!$L$16,$G99-SUM($O99:T99),$G99/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G99-SUM($O99:T99),0))","v":0},{"$f":"IF(Oper!V$10>=$C99,IF(ROUND(SUM($O99:U99),4)=ROUND($G99,4),0,IF(Oper!V$10=Inputs!$L$16,$G99-SUM($O99:U99),$G99/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G99-SUM($O99:U99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!W$10>=$C99,IF(ROUND(SUM($O99:V99),4)=ROUND($G99,4),0,IF(Oper!W$10=Inputs!$L$16,$G99-SUM($O99:V99),$G99/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G99-SUM($O99:V99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!X$10>=$C99,IF(ROUND(SUM($O99:W99),4)=ROUND($G99,4),0,IF(Oper!X$10=Inputs!$L$16,$G99-SUM($O99:W99),$G99/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G99-SUM($O99:W99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!Y$10>=$C99,IF(ROUND(SUM($O99:X99),4)=ROUND($G99,4),0,IF(Oper!Y$10=Inputs!$L$16,$G99-SUM($O99:X99),$G99/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G99-SUM($O99:X99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!Z$10>=$C99,IF(ROUND(SUM($O99:Y99),4)=ROUND($G99,4),0,IF(Oper!Z$10=Inputs!$L$16,$G99-SUM($O99:Y99),$G99/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G99-SUM($O99:Y99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AA$10>=$C99,IF(ROUND(SUM($O99:Z99),4)=ROUND($G99,4),0,IF(Oper!AA$10=Inputs!$L$16,$G99-SUM($O99:Z99),$G99/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G99-SUM($O99:Z99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AB$10>=$C99,IF(ROUND(SUM($O99:AA99),4)=ROUND($G99,4),0,IF(Oper!AB$10=Inputs!$L$16,$G99-SUM($O99:AA99),$G99/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G99-SUM($O99:AA99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AC$10>=$C99,IF(ROUND(SUM($O99:AB99),4)=ROUND($G99,4),0,IF(Oper!AC$10=Inputs!$L$16,$G99-SUM($O99:AB99),$G99/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G99-SUM($O99:AB99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AD$10>=$C99,IF(ROUND(SUM($O99:AC99),4)=ROUND($G99,4),0,IF(Oper!AD$10=Inputs!$L$16,$G99-SUM($O99:AC99),$G99/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G99-SUM($O99:AC99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AE$10>=$C99,IF(ROUND(SUM($O99:AD99),4)=ROUND($G99,4),0,IF(Oper!AE$10=Inputs!$L$16,$G99-SUM($O99:AD99),$G99/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G99-SUM($O99:AD99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AF$10>=$C99,IF(ROUND(SUM($O99:AE99),4)=ROUND($G99,4),0,IF(Oper!AF$10=Inputs!$L$16,$G99-SUM($O99:AE99),$G99/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G99-SUM($O99:AE99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AG$10>=$C99,IF(ROUND(SUM($O99:AF99),4)=ROUND($G99,4),0,IF(Oper!AG$10=Inputs!$L$16,$G99-SUM($O99:AF99),$G99/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G99-SUM($O99:AF99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AH$10>=$C99,IF(ROUND(SUM($O99:AG99),4)=ROUND($G99,4),0,IF(Oper!AH$10=Inputs!$L$16,$G99-SUM($O99:AG99),$G99/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G99-SUM($O99:AG99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AI$10>=$C99,IF(ROUND(SUM($O99:AH99),4)=ROUND($G99,4),0,IF(Oper!AI$10=Inputs!$L$16,$G99-SUM($O99:AH99),$G99/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G99-SUM($O99:AH99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AJ$10>=$C99,IF(ROUND(SUM($O99:AI99),4)=ROUND($G99,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G99-SUM($O99:AI99),$G99/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G99-SUM($O99:AI99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AK$10>=$C99,IF(ROUND(SUM($O99:AJ99),4)=ROUND($G99,4),0,IF(Oper!AK$10=Inputs!$L$16,$G99-SUM($O99:AJ99),$G99/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G99-SUM($O99:AJ99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AL$10>=$C99,IF(ROUND(SUM($O99:AK99),4)=ROUND($G99,4),0,IF(Oper!AL$10=Inputs!$L$16,$G99-SUM($O99:AK99),$G99/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G99-SUM($O99:AK99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AM$10>=$C99,IF(ROUND(SUM($O99:AL99),4)=ROUND($G99,4),0,IF(Oper!AM$10=Inputs!$L$16,$G99-SUM($O99:AL99),$G99/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G99-SUM($O99:AL99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AN$10>=$C99,IF(ROUND(SUM($O99:AM99),4)=ROUND($G99,4),0,IF(Oper!AN$10=Inputs!$L$16,$G99-SUM($O99:AM99),$G99/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G99-SUM($O99:AM99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AO$10>=$C99,IF(ROUND(SUM($O99:AN99),4)=ROUND($G99,4),0,IF(Oper!AO$10=Inputs!$L$16,$G99-SUM($O99:AN99),$G99/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G99-SUM($O99:AN99),0))","v":{"v":-4.354426113047207,"d":"(4.4)"}},{"$f":"IF(Oper!AP$10>=$C99,IF(ROUND(SUM($O99:AO99),4)=ROUND($G99,4),0,IF(Oper!AP$10=Inputs!$L$16,$G99-SUM($O99:AO99),$G99/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G99-SUM($O99:AO99),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C99,IF(ROUND(SUM($O99:AP99),4)=ROUND($G99,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G99-SUM($O99:AP99),$G99/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G99-SUM($O99:AP99),0))","v":0},{"$f":"IF(Oper!AR$10>=$C99,IF(ROUND(SUM($O99:AQ99),4)=ROUND($G99,4),0,IF(Oper!AR$10=Inputs!$L$16,$G99-SUM($O99:AQ99),$G99/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G99-SUM($O99:AQ99),0))","v":0},{"$f":"IF(Oper!AS$10>=$C99,IF(ROUND(SUM($O99:AR99),4)=ROUND($G99,4),0,IF(Oper!AS$10=Inputs!$L$16,$G99-SUM($O99:AR99),$G99/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G99-SUM($O99:AR99),0))","v":0},{"$f":"IF(Oper!AT$10>=$C99,IF(ROUND(SUM($O99:AS99),4)=ROUND($G99,4),0,IF(Oper!AT$10=Inputs!$L$16,$G99-SUM($O99:AS99),$G99/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G99-SUM($O99:AS99),0))","v":0},{"$f":"IF(Oper!AU$10>=$C99,IF(ROUND(SUM($O99:AT99),4)=ROUND($G99,4),0,IF(Oper!AU$10=Inputs!$L$16,$G99-SUM($O99:AT99),$G99/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G99-SUM($O99:AT99),0))","v":0},{"$f":"IF(Oper!AV$10>=$C99,IF(ROUND(SUM($O99:AU99),4)=ROUND($G99,4),0,IF(Oper!AV$10=Inputs!$L$16,$G99-SUM($O99:AU99),$G99/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G99-SUM($O99:AU99),0))","v":0},{"$f":"IF(Oper!AW$10>=$C99,IF(ROUND(SUM($O99:AV99),4)=ROUND($G99,4),0,IF(Oper!AW$10=Inputs!$L$16,$G99-SUM($O99:AV99),$G99/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G99-SUM($O99:AV99),0))","v":0},{"$f":"IF(Oper!AX$10>=$C99,IF(ROUND(SUM($O99:AW99),4)=ROUND($G99,4),0,IF(Oper!AX$10=Inputs!$L$16,$G99-SUM($O99:AW99),$G99/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G99-SUM($O99:AW99),0))","v":0},{"$f":"IF(Oper!AY$10>=$C99,IF(ROUND(SUM($O99:AX99),4)=ROUND($G99,4),0,IF(Oper!AY$10=Inputs!$L$16,$G99-SUM($O99:AX99),$G99/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G99-SUM($O99:AX99),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C99,IF(ROUND(SUM($O99:AY99),4)=ROUND($G99,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G99-SUM($O99:AY99),$G99/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G99-SUM($O99:AY99),0))","v":0},{"$f":"IF(Oper!BA$10>=$C99,IF(ROUND(SUM($O99:AZ99),4)=ROUND($G99,4),0,IF(Oper!BA$10=Inputs!$L$16,$G99-SUM($O99:AZ99),$G99/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G99-SUM($O99:AZ99),0))","v":0},{"$f":"IF(Oper!BB$10>=$C99,IF(ROUND(SUM($O99:BA99),4)=ROUND($G99,4),0,IF(Oper!BB$10=Inputs!$L$16,$G99-SUM($O99:BA99),$G99/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G99-SUM($O99:BA99),0))","v":0},{"$f":"IF(Oper!BC$10>=$C99,IF(ROUND(SUM($O99:BB99),4)=ROUND($G99,4),0,IF(Oper!BC$10=Inputs!$L$16,$G99-SUM($O99:BB99),$G99/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G99-SUM($O99:BB99),0))","v":0},{"$f":"IF(Oper!BD$10>=$C99,IF(ROUND(SUM($O99:BC99),4)=ROUND($G99,4),0,IF(Oper!BD$10=Inputs!$L$16,$G99-SUM($O99:BC99),$G99/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G99-SUM($O99:BC99),0))","v":0},{"$f":"IF(Oper!BE$10>=$C99,IF(ROUND(SUM($O99:BD99),4)=ROUND($G99,4),0,IF(Oper!BE$10=Inputs!$L$16,$G99-SUM($O99:BD99),$G99/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G99-SUM($O99:BD99),0))","v":0},{"$f":"IF(Oper!BF$10>=$C99,IF(ROUND(SUM($O99:BE99),4)=ROUND($G99,4),0,IF(Oper!BF$10=Inputs!$L$16,$G99-SUM($O99:BE99),$G99/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G99-SUM($O99:BE99),0))","v":0},{"$f":"IF(Oper!BG$10>=$C99,IF(ROUND(SUM($O99:BF99),4)=ROUND($G99,4),0,IF(Oper!BG$10=Inputs!$L$16,$G99-SUM($O99:BF99),$G99/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G99-SUM($O99:BF99),0))","v":0},{"$f":"IF(Oper!BH$10>=$C99,IF(ROUND(SUM($O99:BG99),4)=ROUND($G99,4),0,IF(Oper!BH$10=Inputs!$L$16,$G99-SUM($O99:BG99),$G99/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G99-SUM($O99:BG99),0))","v":0},{"$f":"IF(Oper!BI$10>=$C99,IF(ROUND(SUM($O99:BH99),4)=ROUND($G99,4),0,IF(Oper!BI$10=Inputs!$L$16,$G99-SUM($O99:BH99),$G99/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G99-SUM($O99:BH99),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C99,IF(ROUND(SUM($O99:BI99),4)=ROUND($G99,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G99-SUM($O99:BI99),$G99/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G99-SUM($O99:BI99),0))","v":0},{"$f":"IF(Oper!BK$10>=$C99,IF(ROUND(SUM($O99:BJ99),4)=ROUND($G99,4),0,IF(Oper!BK$10=Inputs!$L$16,$G99-SUM($O99:BJ99),$G99/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G99-SUM($O99:BJ99),0))","v":0},{"$f":"IF(Oper!BL$10>=$C99,IF(ROUND(SUM($O99:BK99),4)=ROUND($G99,4),0,IF(Oper!BL$10=Inputs!$L$16,$G99-SUM($O99:BK99),$G99/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G99-SUM($O99:BK99),0))","v":0},{"$f":"IF(Oper!BM$10>=$C99,IF(ROUND(SUM($O99:BL99),4)=ROUND($G99,4),0,IF(Oper!BM$10=Inputs!$L$16,$G99-SUM($O99:BL99),$G99/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G99-SUM($O99:BL99),0))","v":0},{"$f":"IF(Oper!BN$10>=$C99,IF(ROUND(SUM($O99:BM99),4)=ROUND($G99,4),0,IF(Oper!BN$10=Inputs!$L$16,$G99-SUM($O99:BM99),$G99/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G99-SUM($O99:BM99),0))","v":0},{"$f":"IF(Oper!BO$10>=$C99,IF(ROUND(SUM($O99:BN99),4)=ROUND($G99,4),0,IF(Oper!BO$10=Inputs!$L$16,$G99-SUM($O99:BN99),$G99/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G99-SUM($O99:BN99),0))","v":0},{"$f":"IF(Oper!BP$10>=$C99,IF(ROUND(SUM($O99:BO99),4)=ROUND($G99,4),0,IF(Oper!BP$10=Inputs!$L$16,$G99-SUM($O99:BO99),$G99/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G99-SUM($O99:BO99),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C99,IF(ROUND(SUM($O99:BP99),4)=ROUND($G99,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G99-SUM($O99:BP99),$G99/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G99-SUM($O99:BP99),0))","v":0},{"$f":"IF(Oper!BR$10>=$C99,IF(ROUND(SUM($O99:BQ99),4)=ROUND($G99,4),0,IF(Oper!BR$10=Inputs!$L$16,$G99-SUM($O99:BQ99),$G99/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G99-SUM($O99:BQ99),0))","v":0},{"$f":"IF(Oper!BS$10>=$C99,IF(ROUND(SUM($O99:BR99),4)=ROUND($G99,4),0,IF(Oper!BS$10=Inputs!$L$16,$G99-SUM($O99:BR99),$G99/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G99-SUM($O99:BR99),0))","v":0},{"$f":"IF(Oper!BT$10>=$C99,IF(ROUND(SUM($O99:BS99),4)=ROUND($G99,4),0,IF(Oper!BT$10=Inputs!$L$16,$G99-SUM($O99:BS99),$G99/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G99-SUM($O99:BS99),0))","v":0},{"$f":"IF(Oper!BU$10>=$C99,IF(ROUND(SUM($O99:BT99),4)=ROUND($G99,4),0,IF(Oper!BU$10=Inputs!$L$16,$G99-SUM($O99:BT99),$G99/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G99-SUM($O99:BT99),0))","v":0},{"$f":"IF(Oper!BV$10>=$C99,IF(ROUND(SUM($O99:BU99),4)=ROUND($G99,4),0,IF(Oper!BV$10=Inputs!$L$16,$G99-SUM($O99:BU99),$G99/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G99-SUM($O99:BU99),0))","v":0},{"$f":"IF(Oper!BW$10>=$C99,IF(ROUND(SUM($O99:BV99),4)=ROUND($G99,4),0,IF(Oper!BW$10=Inputs!$L$16,$G99-SUM($O99:BV99),$G99/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G99-SUM($O99:BV99),0))","v":0},{"$f":"IF(Oper!BX$10>=$C99,IF(ROUND(SUM($O99:BW99),4)=ROUND($G99,4),0,IF(Oper!BX$10=Inputs!$L$16,$G99-SUM($O99:BW99),$G99/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G99-SUM($O99:BW99),0))","v":0},{"$f":"IF(Oper!BY$10>=$C99,IF(ROUND(SUM($O99:BX99),4)=ROUND($G99,4),0,IF(Oper!BY$10=Inputs!$L$16,$G99-SUM($O99:BX99),$G99/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G99-SUM($O99:BX99),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C99,IF(ROUND(SUM($O99:BY99),4)=ROUND($G99,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G99-SUM($O99:BY99),$G99/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G99-SUM($O99:BY99),0))","v":0},{"$f":"IF(Oper!CA$10>=$C99,IF(ROUND(SUM($O99:BZ99),4)=ROUND($G99,4),0,IF(Oper!CA$10=Inputs!$L$16,$G99-SUM($O99:BZ99),$G99/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G99-SUM($O99:BZ99),0))","v":0},{"$f":"IF(Oper!CB$10>=$C99,IF(ROUND(SUM($O99:CA99),4)=ROUND($G99,4),0,IF(Oper!CB$10=Inputs!$L$16,$G99-SUM($O99:CA99),$G99/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G99-SUM($O99:CA99),0))","v":0},{"$f":"IF(Oper!CC$10>=$C99,IF(ROUND(SUM($O99:CB99),4)=ROUND($G99,4),0,IF(Oper!CC$10=Inputs!$L$16,$G99-SUM($O99:CB99),$G99/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G99-SUM($O99:CB99),0))","v":0},{"$f":"IF(Oper!CD$10>=$C99,IF(ROUND(SUM($O99:CC99),4)=ROUND($G99,4),0,IF(Oper!CD$10=Inputs!$L$16,$G99-SUM($O99:CC99),$G99/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G99-SUM($O99:CC99),0))","v":0},{"$f":"IF(Oper!CE$10>=$C99,IF(ROUND(SUM($O99:CD99),4)=ROUND($G99,4),0,IF(Oper!CE$10=Inputs!$L$16,$G99-SUM($O99:CD99),$G99/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G99-SUM($O99:CD99),0))","v":0},{"$f":"IF(Oper!CF$10>=$C99,IF(ROUND(SUM($O99:CE99),4)=ROUND($G99,4),0,IF(Oper!CF$10=Inputs!$L$16,$G99-SUM($O99:CE99),$G99/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G99-SUM($O99:CE99),0))","v":0},{"$f":"IF(Oper!CG$10>=$C99,IF(ROUND(SUM($O99:CF99),4)=ROUND($G99,4),0,IF(Oper!CG$10=Inputs!$L$16,$G99-SUM($O99:CF99),$G99/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G99-SUM($O99:CF99),0))","v":0},{"$f":"IF(Oper!CH$10>=$C99,IF(ROUND(SUM($O99:CG99),4)=ROUND($G99,4),0,IF(Oper!CH$10=Inputs!$L$16,$G99-SUM($O99:CG99),$G99/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G99-SUM($O99:CG99),0))","v":0},{"$f":"IF(Oper!CI$10>=$C99,IF(ROUND(SUM($O99:CH99),4)=ROUND($G99,4),0,IF(Oper!CI$10=Inputs!$L$16,$G99-SUM($O99:CH99),$G99/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G99-SUM($O99:CH99),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C99,IF(ROUND(SUM($O99:CI99),4)=ROUND($G99,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G99-SUM($O99:CI99),$G99/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G99-SUM($O99:CI99),0))","v":0},{"$f":"IF(Oper!CK$10>=$C99,IF(ROUND(SUM($O99:CJ99),4)=ROUND($G99,4),0,IF(Oper!CK$10=Inputs!$L$16,$G99-SUM($O99:CJ99),$G99/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G99-SUM($O99:CJ99),0))","v":0},{"$f":"IF(Oper!CL$10>=$C99,IF(ROUND(SUM($O99:CK99),4)=ROUND($G99,4),0,IF(Oper!CL$10=Inputs!$L$16,$G99-SUM($O99:CK99),$G99/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G99-SUM($O99:CK99),0))","v":0},{"$f":"IF(Oper!CM$10>=$C99,IF(ROUND(SUM($O99:CL99),4)=ROUND($G99,4),0,IF(Oper!CM$10=Inputs!$L$16,$G99-SUM($O99:CL99),$G99/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G99-SUM($O99:CL99),0))","v":0},{"$f":"IF(Oper!CN$10>=$C99,IF(ROUND(SUM($O99:CM99),4)=ROUND($G99,4),0,IF(Oper!CN$10=Inputs!$L$16,$G99-SUM($O99:CM99),$G99/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G99-SUM($O99:CM99),0))","v":0},{"$f":"IF(Oper!CO$10>=$C99,IF(ROUND(SUM($O99:CN99),4)=ROUND($G99,4),0,IF(Oper!CO$10=Inputs!$L$16,$G99-SUM($O99:CN99),$G99/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G99-SUM($O99:CN99),0))","v":0},{"$f":"IF(Oper!CP$10>=$C99,IF(ROUND(SUM($O99:CO99),4)=ROUND($G99,4),0,IF(Oper!CP$10=Inputs!$L$16,$G99-SUM($O99:CO99),$G99/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G99-SUM($O99:CO99),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C99,IF(ROUND(SUM($O99:CP99),4)=ROUND($G99,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G99-SUM($O99:CP99),$G99/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G99-SUM($O99:CP99),0))","v":0},{"$f":"IF(Oper!CR$10>=$C99,IF(ROUND(SUM($O99:CQ99),4)=ROUND($G99,4),0,IF(Oper!CR$10=Inputs!$L$16,$G99-SUM($O99:CQ99),$G99/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G99-SUM($O99:CQ99),0))","v":0}]
[null,null,"2025-12-31",{"$nulls":3},{"v":-91.39759687194797,"d":"-91.4"},{"$nulls":3},"MCAD",null,{"v":-91.39759687194794,"d":"(91)"},null,null,{"$f":"IF(Oper!P$10>=$C100,IF(ROUND(SUM($O100:O100),4)=ROUND($G100,4),0,IF(Oper!P$10=Inputs!$L$16,$G100-SUM($O100:O100),$G100/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G100-SUM($O100:O100),0))","v":0},{"$f":"IF(Oper!Q$10>=$C100,IF(ROUND(SUM($O100:P100),4)=ROUND($G100,4),0,IF(Oper!Q$10=Inputs!$L$16,$G100-SUM($O100:P100),$G100/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G100-SUM($O100:P100),0))","v":0},{"$f":"IF(Oper!R$10>=$C100,IF(ROUND(SUM($O100:Q100),4)=ROUND($G100,4),0,IF(Oper!R$10=Inputs!$L$16,$G100-SUM($O100:Q100),$G100/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G100-SUM($O100:Q100),0))","v":0},{"$f":"IF(Oper!S$10>=$C100,IF(ROUND(SUM($O100:R100),4)=ROUND($G100,4),0,IF(Oper!S$10=Inputs!$L$16,$G100-SUM($O100:R100),$G100/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G100-SUM($O100:R100),0))","v":0},{"$f":"IF(Oper!T$10>=$C100,IF(ROUND(SUM($O100:S100),4)=ROUND($G100,4),0,IF(Oper!T$10=Inputs!$L$16,$G100-SUM($O100:S100),$G100/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G100-SUM($O100:S100),0))","v":0},{"$f":"IF(Oper!U$10>=$C100,IF(ROUND(SUM($O100:T100),4)=ROUND($G100,4),0,IF(Oper!U$10=Inputs!$L$16,$G100-SUM($O100:T100),$G100/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G100-SUM($O100:T100),0))","v":0},{"$f":"IF(Oper!V$10>=$C100,IF(ROUND(SUM($O100:U100),4)=ROUND($G100,4),0,IF(Oper!V$10=Inputs!$L$16,$G100-SUM($O100:U100),$G100/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G100-SUM($O100:U100),0))","v":0},{"$f":"IF(Oper!W$10>=$C100,IF(ROUND(SUM($O100:V100),4)=ROUND($G100,4),0,IF(Oper!W$10=Inputs!$L$16,$G100-SUM($O100:V100),$G100/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G100-SUM($O100:V100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!X$10>=$C100,IF(ROUND(SUM($O100:W100),4)=ROUND($G100,4),0,IF(Oper!X$10=Inputs!$L$16,$G100-SUM($O100:W100),$G100/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G100-SUM($O100:W100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!Y$10>=$C100,IF(ROUND(SUM($O100:X100),4)=ROUND($G100,4),0,IF(Oper!Y$10=Inputs!$L$16,$G100-SUM($O100:X100),$G100/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G100-SUM($O100:X100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!Z$10>=$C100,IF(ROUND(SUM($O100:Y100),4)=ROUND($G100,4),0,IF(Oper!Z$10=Inputs!$L$16,$G100-SUM($O100:Y100),$G100/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G100-SUM($O100:Y100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AA$10>=$C100,IF(ROUND(SUM($O100:Z100),4)=ROUND($G100,4),0,IF(Oper!AA$10=Inputs!$L$16,$G100-SUM($O100:Z100),$G100/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G100-SUM($O100:Z100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AB$10>=$C100,IF(ROUND(SUM($O100:AA100),4)=ROUND($G100,4),0,IF(Oper!AB$10=Inputs!$L$16,$G100-SUM($O100:AA100),$G100/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G100-SUM($O100:AA100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AC$10>=$C100,IF(ROUND(SUM($O100:AB100),4)=ROUND($G100,4),0,IF(Oper!AC$10=Inputs!$L$16,$G100-SUM($O100:AB100),$G100/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G100-SUM($O100:AB100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AD$10>=$C100,IF(ROUND(SUM($O100:AC100),4)=ROUND($G100,4),0,IF(Oper!AD$10=Inputs!$L$16,$G100-SUM($O100:AC100),$G100/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G100-SUM($O100:AC100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AE$10>=$C100,IF(ROUND(SUM($O100:AD100),4)=ROUND($G100,4),0,IF(Oper!AE$10=Inputs!$L$16,$G100-SUM($O100:AD100),$G100/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G100-SUM($O100:AD100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AF$10>=$C100,IF(ROUND(SUM($O100:AE100),4)=ROUND($G100,4),0,IF(Oper!AF$10=Inputs!$L$16,$G100-SUM($O100:AE100),$G100/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G100-SUM($O100:AE100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AG$10>=$C100,IF(ROUND(SUM($O100:AF100),4)=ROUND($G100,4),0,IF(Oper!AG$10=Inputs!$L$16,$G100-SUM($O100:AF100),$G100/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G100-SUM($O100:AF100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AH$10>=$C100,IF(ROUND(SUM($O100:AG100),4)=ROUND($G100,4),0,IF(Oper!AH$10=Inputs!$L$16,$G100-SUM($O100:AG100),$G100/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G100-SUM($O100:AG100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AI$10>=$C100,IF(ROUND(SUM($O100:AH100),4)=ROUND($G100,4),0,IF(Oper!AI$10=Inputs!$L$16,$G100-SUM($O100:AH100),$G100/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G100-SUM($O100:AH100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AJ$10>=$C100,IF(ROUND(SUM($O100:AI100),4)=ROUND($G100,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G100-SUM($O100:AI100),$G100/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G100-SUM($O100:AI100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AK$10>=$C100,IF(ROUND(SUM($O100:AJ100),4)=ROUND($G100,4),0,IF(Oper!AK$10=Inputs!$L$16,$G100-SUM($O100:AJ100),$G100/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G100-SUM($O100:AJ100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AL$10>=$C100,IF(ROUND(SUM($O100:AK100),4)=ROUND($G100,4),0,IF(Oper!AL$10=Inputs!$L$16,$G100-SUM($O100:AK100),$G100/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G100-SUM($O100:AK100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AM$10>=$C100,IF(ROUND(SUM($O100:AL100),4)=ROUND($G100,4),0,IF(Oper!AM$10=Inputs!$L$16,$G100-SUM($O100:AL100),$G100/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G100-SUM($O100:AL100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AN$10>=$C100,IF(ROUND(SUM($O100:AM100),4)=ROUND($G100,4),0,IF(Oper!AN$10=Inputs!$L$16,$G100-SUM($O100:AM100),$G100/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G100-SUM($O100:AM100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AO$10>=$C100,IF(ROUND(SUM($O100:AN100),4)=ROUND($G100,4),0,IF(Oper!AO$10=Inputs!$L$16,$G100-SUM($O100:AN100),$G100/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G100-SUM($O100:AN100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AP$10>=$C100,IF(ROUND(SUM($O100:AO100),4)=ROUND($G100,4),0,IF(Oper!AP$10=Inputs!$L$16,$G100-SUM($O100:AO100),$G100/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G100-SUM($O100:AO100),0))","v":{"v":-4.569879843597398,"d":"(4.6)"}},{"$f":"IF(Oper!AQ$10>=$C100,IF(ROUND(SUM($O100:AP100),4)=ROUND($G100,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G100-SUM($O100:AP100),$G100/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G100-SUM($O100:AP100),0))","v":0},{"$f":"IF(Oper!AR$10>=$C100,IF(ROUND(SUM($O100:AQ100),4)=ROUND($G100,4),0,IF(Oper!AR$10=Inputs!$L$16,$G100-SUM($O100:AQ100),$G100/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G100-SUM($O100:AQ100),0))","v":0},{"$f":"IF(Oper!AS$10>=$C100,IF(ROUND(SUM($O100:AR100),4)=ROUND($G100,4),0,IF(Oper!AS$10=Inputs!$L$16,$G100-SUM($O100:AR100),$G100/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G100-SUM($O100:AR100),0))","v":0},{"$f":"IF(Oper!AT$10>=$C100,IF(ROUND(SUM($O100:AS100),4)=ROUND($G100,4),0,IF(Oper!AT$10=Inputs!$L$16,$G100-SUM($O100:AS100),$G100/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G100-SUM($O100:AS100),0))","v":0},{"$f":"IF(Oper!AU$10>=$C100,IF(ROUND(SUM($O100:AT100),4)=ROUND($G100,4),0,IF(Oper!AU$10=Inputs!$L$16,$G100-SUM($O100:AT100),$G100/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G100-SUM($O100:AT100),0))","v":0},{"$f":"IF(Oper!AV$10>=$C100,IF(ROUND(SUM($O100:AU100),4)=ROUND($G100,4),0,IF(Oper!AV$10=Inputs!$L$16,$G100-SUM($O100:AU100),$G100/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G100-SUM($O100:AU100),0))","v":0},{"$f":"IF(Oper!AW$10>=$C100,IF(ROUND(SUM($O100:AV100),4)=ROUND($G100,4),0,IF(Oper!AW$10=Inputs!$L$16,$G100-SUM($O100:AV100),$G100/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G100-SUM($O100:AV100),0))","v":0},{"$f":"IF(Oper!AX$10>=$C100,IF(ROUND(SUM($O100:AW100),4)=ROUND($G100,4),0,IF(Oper!AX$10=Inputs!$L$16,$G100-SUM($O100:AW100),$G100/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G100-SUM($O100:AW100),0))","v":0},{"$f":"IF(Oper!AY$10>=$C100,IF(ROUND(SUM($O100:AX100),4)=ROUND($G100,4),0,IF(Oper!AY$10=Inputs!$L$16,$G100-SUM($O100:AX100),$G100/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G100-SUM($O100:AX100),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C100,IF(ROUND(SUM($O100:AY100),4)=ROUND($G100,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G100-SUM($O100:AY100),$G100/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G100-SUM($O100:AY100),0))","v":0},{"$f":"IF(Oper!BA$10>=$C100,IF(ROUND(SUM($O100:AZ100),4)=ROUND($G100,4),0,IF(Oper!BA$10=Inputs!$L$16,$G100-SUM($O100:AZ100),$G100/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G100-SUM($O100:AZ100),0))","v":0},{"$f":"IF(Oper!BB$10>=$C100,IF(ROUND(SUM($O100:BA100),4)=ROUND($G100,4),0,IF(Oper!BB$10=Inputs!$L$16,$G100-SUM($O100:BA100),$G100/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G100-SUM($O100:BA100),0))","v":0},{"$f":"IF(Oper!BC$10>=$C100,IF(ROUND(SUM($O100:BB100),4)=ROUND($G100,4),0,IF(Oper!BC$10=Inputs!$L$16,$G100-SUM($O100:BB100),$G100/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G100-SUM($O100:BB100),0))","v":0},{"$f":"IF(Oper!BD$10>=$C100,IF(ROUND(SUM($O100:BC100),4)=ROUND($G100,4),0,IF(Oper!BD$10=Inputs!$L$16,$G100-SUM($O100:BC100),$G100/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G100-SUM($O100:BC100),0))","v":0},{"$f":"IF(Oper!BE$10>=$C100,IF(ROUND(SUM($O100:BD100),4)=ROUND($G100,4),0,IF(Oper!BE$10=Inputs!$L$16,$G100-SUM($O100:BD100),$G100/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G100-SUM($O100:BD100),0))","v":0},{"$f":"IF(Oper!BF$10>=$C100,IF(ROUND(SUM($O100:BE100),4)=ROUND($G100,4),0,IF(Oper!BF$10=Inputs!$L$16,$G100-SUM($O100:BE100),$G100/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G100-SUM($O100:BE100),0))","v":0},{"$f":"IF(Oper!BG$10>=$C100,IF(ROUND(SUM($O100:BF100),4)=ROUND($G100,4),0,IF(Oper!BG$10=Inputs!$L$16,$G100-SUM($O100:BF100),$G100/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G100-SUM($O100:BF100),0))","v":0},{"$f":"IF(Oper!BH$10>=$C100,IF(ROUND(SUM($O100:BG100),4)=ROUND($G100,4),0,IF(Oper!BH$10=Inputs!$L$16,$G100-SUM($O100:BG100),$G100/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G100-SUM($O100:BG100),0))","v":0},{"$f":"IF(Oper!BI$10>=$C100,IF(ROUND(SUM($O100:BH100),4)=ROUND($G100,4),0,IF(Oper!BI$10=Inputs!$L$16,$G100-SUM($O100:BH100),$G100/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G100-SUM($O100:BH100),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C100,IF(ROUND(SUM($O100:BI100),4)=ROUND($G100,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G100-SUM($O100:BI100),$G100/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G100-SUM($O100:BI100),0))","v":0},{"$f":"IF(Oper!BK$10>=$C100,IF(ROUND(SUM($O100:BJ100),4)=ROUND($G100,4),0,IF(Oper!BK$10=Inputs!$L$16,$G100-SUM($O100:BJ100),$G100/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G100-SUM($O100:BJ100),0))","v":0},{"$f":"IF(Oper!BL$10>=$C100,IF(ROUND(SUM($O100:BK100),4)=ROUND($G100,4),0,IF(Oper!BL$10=Inputs!$L$16,$G100-SUM($O100:BK100),$G100/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G100-SUM($O100:BK100),0))","v":0},{"$f":"IF(Oper!BM$10>=$C100,IF(ROUND(SUM($O100:BL100),4)=ROUND($G100,4),0,IF(Oper!BM$10=Inputs!$L$16,$G100-SUM($O100:BL100),$G100/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G100-SUM($O100:BL100),0))","v":0},{"$f":"IF(Oper!BN$10>=$C100,IF(ROUND(SUM($O100:BM100),4)=ROUND($G100,4),0,IF(Oper!BN$10=Inputs!$L$16,$G100-SUM($O100:BM100),$G100/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G100-SUM($O100:BM100),0))","v":0},{"$f":"IF(Oper!BO$10>=$C100,IF(ROUND(SUM($O100:BN100),4)=ROUND($G100,4),0,IF(Oper!BO$10=Inputs!$L$16,$G100-SUM($O100:BN100),$G100/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G100-SUM($O100:BN100),0))","v":0},{"$f":"IF(Oper!BP$10>=$C100,IF(ROUND(SUM($O100:BO100),4)=ROUND($G100,4),0,IF(Oper!BP$10=Inputs!$L$16,$G100-SUM($O100:BO100),$G100/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G100-SUM($O100:BO100),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C100,IF(ROUND(SUM($O100:BP100),4)=ROUND($G100,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G100-SUM($O100:BP100),$G100/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G100-SUM($O100:BP100),0))","v":0},{"$f":"IF(Oper!BR$10>=$C100,IF(ROUND(SUM($O100:BQ100),4)=ROUND($G100,4),0,IF(Oper!BR$10=Inputs!$L$16,$G100-SUM($O100:BQ100),$G100/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G100-SUM($O100:BQ100),0))","v":0},{"$f":"IF(Oper!BS$10>=$C100,IF(ROUND(SUM($O100:BR100),4)=ROUND($G100,4),0,IF(Oper!BS$10=Inputs!$L$16,$G100-SUM($O100:BR100),$G100/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G100-SUM($O100:BR100),0))","v":0},{"$f":"IF(Oper!BT$10>=$C100,IF(ROUND(SUM($O100:BS100),4)=ROUND($G100,4),0,IF(Oper!BT$10=Inputs!$L$16,$G100-SUM($O100:BS100),$G100/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G100-SUM($O100:BS100),0))","v":0},{"$f":"IF(Oper!BU$10>=$C100,IF(ROUND(SUM($O100:BT100),4)=ROUND($G100,4),0,IF(Oper!BU$10=Inputs!$L$16,$G100-SUM($O100:BT100),$G100/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G100-SUM($O100:BT100),0))","v":0},{"$f":"IF(Oper!BV$10>=$C100,IF(ROUND(SUM($O100:BU100),4)=ROUND($G100,4),0,IF(Oper!BV$10=Inputs!$L$16,$G100-SUM($O100:BU100),$G100/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G100-SUM($O100:BU100),0))","v":0},{"$f":"IF(Oper!BW$10>=$C100,IF(ROUND(SUM($O100:BV100),4)=ROUND($G100,4),0,IF(Oper!BW$10=Inputs!$L$16,$G100-SUM($O100:BV100),$G100/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G100-SUM($O100:BV100),0))","v":0},{"$f":"IF(Oper!BX$10>=$C100,IF(ROUND(SUM($O100:BW100),4)=ROUND($G100,4),0,IF(Oper!BX$10=Inputs!$L$16,$G100-SUM($O100:BW100),$G100/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G100-SUM($O100:BW100),0))","v":0},{"$f":"IF(Oper!BY$10>=$C100,IF(ROUND(SUM($O100:BX100),4)=ROUND($G100,4),0,IF(Oper!BY$10=Inputs!$L$16,$G100-SUM($O100:BX100),$G100/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G100-SUM($O100:BX100),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C100,IF(ROUND(SUM($O100:BY100),4)=ROUND($G100,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G100-SUM($O100:BY100),$G100/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G100-SUM($O100:BY100),0))","v":0},{"$f":"IF(Oper!CA$10>=$C100,IF(ROUND(SUM($O100:BZ100),4)=ROUND($G100,4),0,IF(Oper!CA$10=Inputs!$L$16,$G100-SUM($O100:BZ100),$G100/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G100-SUM($O100:BZ100),0))","v":0},{"$f":"IF(Oper!CB$10>=$C100,IF(ROUND(SUM($O100:CA100),4)=ROUND($G100,4),0,IF(Oper!CB$10=Inputs!$L$16,$G100-SUM($O100:CA100),$G100/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G100-SUM($O100:CA100),0))","v":0},{"$f":"IF(Oper!CC$10>=$C100,IF(ROUND(SUM($O100:CB100),4)=ROUND($G100,4),0,IF(Oper!CC$10=Inputs!$L$16,$G100-SUM($O100:CB100),$G100/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G100-SUM($O100:CB100),0))","v":0},{"$f":"IF(Oper!CD$10>=$C100,IF(ROUND(SUM($O100:CC100),4)=ROUND($G100,4),0,IF(Oper!CD$10=Inputs!$L$16,$G100-SUM($O100:CC100),$G100/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G100-SUM($O100:CC100),0))","v":0},{"$f":"IF(Oper!CE$10>=$C100,IF(ROUND(SUM($O100:CD100),4)=ROUND($G100,4),0,IF(Oper!CE$10=Inputs!$L$16,$G100-SUM($O100:CD100),$G100/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G100-SUM($O100:CD100),0))","v":0},{"$f":"IF(Oper!CF$10>=$C100,IF(ROUND(SUM($O100:CE100),4)=ROUND($G100,4),0,IF(Oper!CF$10=Inputs!$L$16,$G100-SUM($O100:CE100),$G100/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G100-SUM($O100:CE100),0))","v":0},{"$f":"IF(Oper!CG$10>=$C100,IF(ROUND(SUM($O100:CF100),4)=ROUND($G100,4),0,IF(Oper!CG$10=Inputs!$L$16,$G100-SUM($O100:CF100),$G100/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G100-SUM($O100:CF100),0))","v":0},{"$f":"IF(Oper!CH$10>=$C100,IF(ROUND(SUM($O100:CG100),4)=ROUND($G100,4),0,IF(Oper!CH$10=Inputs!$L$16,$G100-SUM($O100:CG100),$G100/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G100-SUM($O100:CG100),0))","v":0},{"$f":"IF(Oper!CI$10>=$C100,IF(ROUND(SUM($O100:CH100),4)=ROUND($G100,4),0,IF(Oper!CI$10=Inputs!$L$16,$G100-SUM($O100:CH100),$G100/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G100-SUM($O100:CH100),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C100,IF(ROUND(SUM($O100:CI100),4)=ROUND($G100,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G100-SUM($O100:CI100),$G100/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G100-SUM($O100:CI100),0))","v":0},{"$f":"IF(Oper!CK$10>=$C100,IF(ROUND(SUM($O100:CJ100),4)=ROUND($G100,4),0,IF(Oper!CK$10=Inputs!$L$16,$G100-SUM($O100:CJ100),$G100/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G100-SUM($O100:CJ100),0))","v":0},{"$f":"IF(Oper!CL$10>=$C100,IF(ROUND(SUM($O100:CK100),4)=ROUND($G100,4),0,IF(Oper!CL$10=Inputs!$L$16,$G100-SUM($O100:CK100),$G100/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G100-SUM($O100:CK100),0))","v":0},{"$f":"IF(Oper!CM$10>=$C100,IF(ROUND(SUM($O100:CL100),4)=ROUND($G100,4),0,IF(Oper!CM$10=Inputs!$L$16,$G100-SUM($O100:CL100),$G100/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G100-SUM($O100:CL100),0))","v":0},{"$f":"IF(Oper!CN$10>=$C100,IF(ROUND(SUM($O100:CM100),4)=ROUND($G100,4),0,IF(Oper!CN$10=Inputs!$L$16,$G100-SUM($O100:CM100),$G100/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G100-SUM($O100:CM100),0))","v":0},{"$f":"IF(Oper!CO$10>=$C100,IF(ROUND(SUM($O100:CN100),4)=ROUND($G100,4),0,IF(Oper!CO$10=Inputs!$L$16,$G100-SUM($O100:CN100),$G100/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G100-SUM($O100:CN100),0))","v":0},{"$f":"IF(Oper!CP$10>=$C100,IF(ROUND(SUM($O100:CO100),4)=ROUND($G100,4),0,IF(Oper!CP$10=Inputs!$L$16,$G100-SUM($O100:CO100),$G100/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G100-SUM($O100:CO100),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C100,IF(ROUND(SUM($O100:CP100),4)=ROUND($G100,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G100-SUM($O100:CP100),$G100/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G100-SUM($O100:CP100),0))","v":0},{"$f":"IF(Oper!CR$10>=$C100,IF(ROUND(SUM($O100:CQ100),4)=ROUND($G100,4),0,IF(Oper!CR$10=Inputs!$L$16,$G100-SUM($O100:CQ100),$G100/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G100-SUM($O100:CQ100),0))","v":0}]
[null,null,"2026-12-31",{"$nulls":3},{"v":-95.91988125527479,"d":"-95.9"},{"$nulls":3},"MCAD",null,{"v":-95.91988125527479,"d":"(96)"},null,null,{"$f":"IF(Oper!P$10>=$C101,IF(ROUND(SUM($O101:O101),4)=ROUND($G101,4),0,IF(Oper!P$10=Inputs!$L$16,$G101-SUM($O101:O101),$G101/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G101-SUM($O101:O101),0))","v":0},{"$f":"IF(Oper!Q$10>=$C101,IF(ROUND(SUM($O101:P101),4)=ROUND($G101,4),0,IF(Oper!Q$10=Inputs!$L$16,$G101-SUM($O101:P101),$G101/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G101-SUM($O101:P101),0))","v":0},{"$f":"IF(Oper!R$10>=$C101,IF(ROUND(SUM($O101:Q101),4)=ROUND($G101,4),0,IF(Oper!R$10=Inputs!$L$16,$G101-SUM($O101:Q101),$G101/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G101-SUM($O101:Q101),0))","v":0},{"$f":"IF(Oper!S$10>=$C101,IF(ROUND(SUM($O101:R101),4)=ROUND($G101,4),0,IF(Oper!S$10=Inputs!$L$16,$G101-SUM($O101:R101),$G101/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G101-SUM($O101:R101),0))","v":0},{"$f":"IF(Oper!T$10>=$C101,IF(ROUND(SUM($O101:S101),4)=ROUND($G101,4),0,IF(Oper!T$10=Inputs!$L$16,$G101-SUM($O101:S101),$G101/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G101-SUM($O101:S101),0))","v":0},{"$f":"IF(Oper!U$10>=$C101,IF(ROUND(SUM($O101:T101),4)=ROUND($G101,4),0,IF(Oper!U$10=Inputs!$L$16,$G101-SUM($O101:T101),$G101/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G101-SUM($O101:T101),0))","v":0},{"$f":"IF(Oper!V$10>=$C101,IF(ROUND(SUM($O101:U101),4)=ROUND($G101,4),0,IF(Oper!V$10=Inputs!$L$16,$G101-SUM($O101:U101),$G101/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G101-SUM($O101:U101),0))","v":0},{"$f":"IF(Oper!W$10>=$C101,IF(ROUND(SUM($O101:V101),4)=ROUND($G101,4),0,IF(Oper!W$10=Inputs!$L$16,$G101-SUM($O101:V101),$G101/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G101-SUM($O101:V101),0))","v":0},{"$f":"IF(Oper!X$10>=$C101,IF(ROUND(SUM($O101:W101),4)=ROUND($G101,4),0,IF(Oper!X$10=Inputs!$L$16,$G101-SUM($O101:W101),$G101/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G101-SUM($O101:W101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!Y$10>=$C101,IF(ROUND(SUM($O101:X101),4)=ROUND($G101,4),0,IF(Oper!Y$10=Inputs!$L$16,$G101-SUM($O101:X101),$G101/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G101-SUM($O101:X101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!Z$10>=$C101,IF(ROUND(SUM($O101:Y101),4)=ROUND($G101,4),0,IF(Oper!Z$10=Inputs!$L$16,$G101-SUM($O101:Y101),$G101/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G101-SUM($O101:Y101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AA$10>=$C101,IF(ROUND(SUM($O101:Z101),4)=ROUND($G101,4),0,IF(Oper!AA$10=Inputs!$L$16,$G101-SUM($O101:Z101),$G101/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G101-SUM($O101:Z101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AB$10>=$C101,IF(ROUND(SUM($O101:AA101),4)=ROUND($G101,4),0,IF(Oper!AB$10=Inputs!$L$16,$G101-SUM($O101:AA101),$G101/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G101-SUM($O101:AA101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AC$10>=$C101,IF(ROUND(SUM($O101:AB101),4)=ROUND($G101,4),0,IF(Oper!AC$10=Inputs!$L$16,$G101-SUM($O101:AB101),$G101/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G101-SUM($O101:AB101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AD$10>=$C101,IF(ROUND(SUM($O101:AC101),4)=ROUND($G101,4),0,IF(Oper!AD$10=Inputs!$L$16,$G101-SUM($O101:AC101),$G101/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G101-SUM($O101:AC101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AE$10>=$C101,IF(ROUND(SUM($O101:AD101),4)=ROUND($G101,4),0,IF(Oper!AE$10=Inputs!$L$16,$G101-SUM($O101:AD101),$G101/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G101-SUM($O101:AD101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AF$10>=$C101,IF(ROUND(SUM($O101:AE101),4)=ROUND($G101,4),0,IF(Oper!AF$10=Inputs!$L$16,$G101-SUM($O101:AE101),$G101/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G101-SUM($O101:AE101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AG$10>=$C101,IF(ROUND(SUM($O101:AF101),4)=ROUND($G101,4),0,IF(Oper!AG$10=Inputs!$L$16,$G101-SUM($O101:AF101),$G101/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G101-SUM($O101:AF101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AH$10>=$C101,IF(ROUND(SUM($O101:AG101),4)=ROUND($G101,4),0,IF(Oper!AH$10=Inputs!$L$16,$G101-SUM($O101:AG101),$G101/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G101-SUM($O101:AG101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AI$10>=$C101,IF(ROUND(SUM($O101:AH101),4)=ROUND($G101,4),0,IF(Oper!AI$10=Inputs!$L$16,$G101-SUM($O101:AH101),$G101/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G101-SUM($O101:AH101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AJ$10>=$C101,IF(ROUND(SUM($O101:AI101),4)=ROUND($G101,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G101-SUM($O101:AI101),$G101/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G101-SUM($O101:AI101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AK$10>=$C101,IF(ROUND(SUM($O101:AJ101),4)=ROUND($G101,4),0,IF(Oper!AK$10=Inputs!$L$16,$G101-SUM($O101:AJ101),$G101/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G101-SUM($O101:AJ101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AL$10>=$C101,IF(ROUND(SUM($O101:AK101),4)=ROUND($G101,4),0,IF(Oper!AL$10=Inputs!$L$16,$G101-SUM($O101:AK101),$G101/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G101-SUM($O101:AK101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AM$10>=$C101,IF(ROUND(SUM($O101:AL101),4)=ROUND($G101,4),0,IF(Oper!AM$10=Inputs!$L$16,$G101-SUM($O101:AL101),$G101/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G101-SUM($O101:AL101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AN$10>=$C101,IF(ROUND(SUM($O101:AM101),4)=ROUND($G101,4),0,IF(Oper!AN$10=Inputs!$L$16,$G101-SUM($O101:AM101),$G101/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G101-SUM($O101:AM101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AO$10>=$C101,IF(ROUND(SUM($O101:AN101),4)=ROUND($G101,4),0,IF(Oper!AO$10=Inputs!$L$16,$G101-SUM($O101:AN101),$G101/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G101-SUM($O101:AN101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AP$10>=$C101,IF(ROUND(SUM($O101:AO101),4)=ROUND($G101,4),0,IF(Oper!AP$10=Inputs!$L$16,$G101-SUM($O101:AO101),$G101/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G101-SUM($O101:AO101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AQ$10>=$C101,IF(ROUND(SUM($O101:AP101),4)=ROUND($G101,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G101-SUM($O101:AP101),$G101/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G101-SUM($O101:AP101),0))","v":{"v":-4.795994062763739,"d":"(4.8)"}},{"$f":"IF(Oper!AR$10>=$C101,IF(ROUND(SUM($O101:AQ101),4)=ROUND($G101,4),0,IF(Oper!AR$10=Inputs!$L$16,$G101-SUM($O101:AQ101),$G101/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G101-SUM($O101:AQ101),0))","v":0},{"$f":"IF(Oper!AS$10>=$C101,IF(ROUND(SUM($O101:AR101),4)=ROUND($G101,4),0,IF(Oper!AS$10=Inputs!$L$16,$G101-SUM($O101:AR101),$G101/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G101-SUM($O101:AR101),0))","v":0},{"$f":"IF(Oper!AT$10>=$C101,IF(ROUND(SUM($O101:AS101),4)=ROUND($G101,4),0,IF(Oper!AT$10=Inputs!$L$16,$G101-SUM($O101:AS101),$G101/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G101-SUM($O101:AS101),0))","v":0},{"$f":"IF(Oper!AU$10>=$C101,IF(ROUND(SUM($O101:AT101),4)=ROUND($G101,4),0,IF(Oper!AU$10=Inputs!$L$16,$G101-SUM($O101:AT101),$G101/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G101-SUM($O101:AT101),0))","v":0},{"$f":"IF(Oper!AV$10>=$C101,IF(ROUND(SUM($O101:AU101),4)=ROUND($G101,4),0,IF(Oper!AV$10=Inputs!$L$16,$G101-SUM($O101:AU101),$G101/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G101-SUM($O101:AU101),0))","v":0},{"$f":"IF(Oper!AW$10>=$C101,IF(ROUND(SUM($O101:AV101),4)=ROUND($G101,4),0,IF(Oper!AW$10=Inputs!$L$16,$G101-SUM($O101:AV101),$G101/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G101-SUM($O101:AV101),0))","v":0},{"$f":"IF(Oper!AX$10>=$C101,IF(ROUND(SUM($O101:AW101),4)=ROUND($G101,4),0,IF(Oper!AX$10=Inputs!$L$16,$G101-SUM($O101:AW101),$G101/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G101-SUM($O101:AW101),0))","v":0},{"$f":"IF(Oper!AY$10>=$C101,IF(ROUND(SUM($O101:AX101),4)=ROUND($G101,4),0,IF(Oper!AY$10=Inputs!$L$16,$G101-SUM($O101:AX101),$G101/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G101-SUM($O101:AX101),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C101,IF(ROUND(SUM($O101:AY101),4)=ROUND($G101,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G101-SUM($O101:AY101),$G101/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G101-SUM($O101:AY101),0))","v":0},{"$f":"IF(Oper!BA$10>=$C101,IF(ROUND(SUM($O101:AZ101),4)=ROUND($G101,4),0,IF(Oper!BA$10=Inputs!$L$16,$G101-SUM($O101:AZ101),$G101/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G101-SUM($O101:AZ101),0))","v":0},{"$f":"IF(Oper!BB$10>=$C101,IF(ROUND(SUM($O101:BA101),4)=ROUND($G101,4),0,IF(Oper!BB$10=Inputs!$L$16,$G101-SUM($O101:BA101),$G101/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G101-SUM($O101:BA101),0))","v":0},{"$f":"IF(Oper!BC$10>=$C101,IF(ROUND(SUM($O101:BB101),4)=ROUND($G101,4),0,IF(Oper!BC$10=Inputs!$L$16,$G101-SUM($O101:BB101),$G101/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G101-SUM($O101:BB101),0))","v":0},{"$f":"IF(Oper!BD$10>=$C101,IF(ROUND(SUM($O101:BC101),4)=ROUND($G101,4),0,IF(Oper!BD$10=Inputs!$L$16,$G101-SUM($O101:BC101),$G101/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G101-SUM($O101:BC101),0))","v":0},{"$f":"IF(Oper!BE$10>=$C101,IF(ROUND(SUM($O101:BD101),4)=ROUND($G101,4),0,IF(Oper!BE$10=Inputs!$L$16,$G101-SUM($O101:BD101),$G101/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G101-SUM($O101:BD101),0))","v":0},{"$f":"IF(Oper!BF$10>=$C101,IF(ROUND(SUM($O101:BE101),4)=ROUND($G101,4),0,IF(Oper!BF$10=Inputs!$L$16,$G101-SUM($O101:BE101),$G101/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G101-SUM($O101:BE101),0))","v":0},{"$f":"IF(Oper!BG$10>=$C101,IF(ROUND(SUM($O101:BF101),4)=ROUND($G101,4),0,IF(Oper!BG$10=Inputs!$L$16,$G101-SUM($O101:BF101),$G101/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G101-SUM($O101:BF101),0))","v":0},{"$f":"IF(Oper!BH$10>=$C101,IF(ROUND(SUM($O101:BG101),4)=ROUND($G101,4),0,IF(Oper!BH$10=Inputs!$L$16,$G101-SUM($O101:BG101),$G101/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G101-SUM($O101:BG101),0))","v":0},{"$f":"IF(Oper!BI$10>=$C101,IF(ROUND(SUM($O101:BH101),4)=ROUND($G101,4),0,IF(Oper!BI$10=Inputs!$L$16,$G101-SUM($O101:BH101),$G101/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G101-SUM($O101:BH101),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C101,IF(ROUND(SUM($O101:BI101),4)=ROUND($G101,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G101-SUM($O101:BI101),$G101/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G101-SUM($O101:BI101),0))","v":0},{"$f":"IF(Oper!BK$10>=$C101,IF(ROUND(SUM($O101:BJ101),4)=ROUND($G101,4),0,IF(Oper!BK$10=Inputs!$L$16,$G101-SUM($O101:BJ101),$G101/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G101-SUM($O101:BJ101),0))","v":0},{"$f":"IF(Oper!BL$10>=$C101,IF(ROUND(SUM($O101:BK101),4)=ROUND($G101,4),0,IF(Oper!BL$10=Inputs!$L$16,$G101-SUM($O101:BK101),$G101/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G101-SUM($O101:BK101),0))","v":0},{"$f":"IF(Oper!BM$10>=$C101,IF(ROUND(SUM($O101:BL101),4)=ROUND($G101,4),0,IF(Oper!BM$10=Inputs!$L$16,$G101-SUM($O101:BL101),$G101/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G101-SUM($O101:BL101),0))","v":0},{"$f":"IF(Oper!BN$10>=$C101,IF(ROUND(SUM($O101:BM101),4)=ROUND($G101,4),0,IF(Oper!BN$10=Inputs!$L$16,$G101-SUM($O101:BM101),$G101/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G101-SUM($O101:BM101),0))","v":0},{"$f":"IF(Oper!BO$10>=$C101,IF(ROUND(SUM($O101:BN101),4)=ROUND($G101,4),0,IF(Oper!BO$10=Inputs!$L$16,$G101-SUM($O101:BN101),$G101/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G101-SUM($O101:BN101),0))","v":0},{"$f":"IF(Oper!BP$10>=$C101,IF(ROUND(SUM($O101:BO101),4)=ROUND($G101,4),0,IF(Oper!BP$10=Inputs!$L$16,$G101-SUM($O101:BO101),$G101/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G101-SUM($O101:BO101),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C101,IF(ROUND(SUM($O101:BP101),4)=ROUND($G101,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G101-SUM($O101:BP101),$G101/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G101-SUM($O101:BP101),0))","v":0},{"$f":"IF(Oper!BR$10>=$C101,IF(ROUND(SUM($O101:BQ101),4)=ROUND($G101,4),0,IF(Oper!BR$10=Inputs!$L$16,$G101-SUM($O101:BQ101),$G101/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G101-SUM($O101:BQ101),0))","v":0},{"$f":"IF(Oper!BS$10>=$C101,IF(ROUND(SUM($O101:BR101),4)=ROUND($G101,4),0,IF(Oper!BS$10=Inputs!$L$16,$G101-SUM($O101:BR101),$G101/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G101-SUM($O101:BR101),0))","v":0},{"$f":"IF(Oper!BT$10>=$C101,IF(ROUND(SUM($O101:BS101),4)=ROUND($G101,4),0,IF(Oper!BT$10=Inputs!$L$16,$G101-SUM($O101:BS101),$G101/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G101-SUM($O101:BS101),0))","v":0},{"$f":"IF(Oper!BU$10>=$C101,IF(ROUND(SUM($O101:BT101),4)=ROUND($G101,4),0,IF(Oper!BU$10=Inputs!$L$16,$G101-SUM($O101:BT101),$G101/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G101-SUM($O101:BT101),0))","v":0},{"$f":"IF(Oper!BV$10>=$C101,IF(ROUND(SUM($O101:BU101),4)=ROUND($G101,4),0,IF(Oper!BV$10=Inputs!$L$16,$G101-SUM($O101:BU101),$G101/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G101-SUM($O101:BU101),0))","v":0},{"$f":"IF(Oper!BW$10>=$C101,IF(ROUND(SUM($O101:BV101),4)=ROUND($G101,4),0,IF(Oper!BW$10=Inputs!$L$16,$G101-SUM($O101:BV101),$G101/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G101-SUM($O101:BV101),0))","v":0},{"$f":"IF(Oper!BX$10>=$C101,IF(ROUND(SUM($O101:BW101),4)=ROUND($G101,4),0,IF(Oper!BX$10=Inputs!$L$16,$G101-SUM($O101:BW101),$G101/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G101-SUM($O101:BW101),0))","v":0},{"$f":"IF(Oper!BY$10>=$C101,IF(ROUND(SUM($O101:BX101),4)=ROUND($G101,4),0,IF(Oper!BY$10=Inputs!$L$16,$G101-SUM($O101:BX101),$G101/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G101-SUM($O101:BX101),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C101,IF(ROUND(SUM($O101:BY101),4)=ROUND($G101,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G101-SUM($O101:BY101),$G101/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G101-SUM($O101:BY101),0))","v":0},{"$f":"IF(Oper!CA$10>=$C101,IF(ROUND(SUM($O101:BZ101),4)=ROUND($G101,4),0,IF(Oper!CA$10=Inputs!$L$16,$G101-SUM($O101:BZ101),$G101/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G101-SUM($O101:BZ101),0))","v":0},{"$f":"IF(Oper!CB$10>=$C101,IF(ROUND(SUM($O101:CA101),4)=ROUND($G101,4),0,IF(Oper!CB$10=Inputs!$L$16,$G101-SUM($O101:CA101),$G101/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G101-SUM($O101:CA101),0))","v":0},{"$f":"IF(Oper!CC$10>=$C101,IF(ROUND(SUM($O101:CB101),4)=ROUND($G101,4),0,IF(Oper!CC$10=Inputs!$L$16,$G101-SUM($O101:CB101),$G101/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G101-SUM($O101:CB101),0))","v":0},{"$f":"IF(Oper!CD$10>=$C101,IF(ROUND(SUM($O101:CC101),4)=ROUND($G101,4),0,IF(Oper!CD$10=Inputs!$L$16,$G101-SUM($O101:CC101),$G101/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G101-SUM($O101:CC101),0))","v":0},{"$f":"IF(Oper!CE$10>=$C101,IF(ROUND(SUM($O101:CD101),4)=ROUND($G101,4),0,IF(Oper!CE$10=Inputs!$L$16,$G101-SUM($O101:CD101),$G101/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G101-SUM($O101:CD101),0))","v":0},{"$f":"IF(Oper!CF$10>=$C101,IF(ROUND(SUM($O101:CE101),4)=ROUND($G101,4),0,IF(Oper!CF$10=Inputs!$L$16,$G101-SUM($O101:CE101),$G101/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G101-SUM($O101:CE101),0))","v":0},{"$f":"IF(Oper!CG$10>=$C101,IF(ROUND(SUM($O101:CF101),4)=ROUND($G101,4),0,IF(Oper!CG$10=Inputs!$L$16,$G101-SUM($O101:CF101),$G101/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G101-SUM($O101:CF101),0))","v":0},{"$f":"IF(Oper!CH$10>=$C101,IF(ROUND(SUM($O101:CG101),4)=ROUND($G101,4),0,IF(Oper!CH$10=Inputs!$L$16,$G101-SUM($O101:CG101),$G101/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G101-SUM($O101:CG101),0))","v":0},{"$f":"IF(Oper!CI$10>=$C101,IF(ROUND(SUM($O101:CH101),4)=ROUND($G101,4),0,IF(Oper!CI$10=Inputs!$L$16,$G101-SUM($O101:CH101),$G101/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G101-SUM($O101:CH101),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C101,IF(ROUND(SUM($O101:CI101),4)=ROUND($G101,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G101-SUM($O101:CI101),$G101/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G101-SUM($O101:CI101),0))","v":0},{"$f":"IF(Oper!CK$10>=$C101,IF(ROUND(SUM($O101:CJ101),4)=ROUND($G101,4),0,IF(Oper!CK$10=Inputs!$L$16,$G101-SUM($O101:CJ101),$G101/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G101-SUM($O101:CJ101),0))","v":0},{"$f":"IF(Oper!CL$10>=$C101,IF(ROUND(SUM($O101:CK101),4)=ROUND($G101,4),0,IF(Oper!CL$10=Inputs!$L$16,$G101-SUM($O101:CK101),$G101/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G101-SUM($O101:CK101),0))","v":0},{"$f":"IF(Oper!CM$10>=$C101,IF(ROUND(SUM($O101:CL101),4)=ROUND($G101,4),0,IF(Oper!CM$10=Inputs!$L$16,$G101-SUM($O101:CL101),$G101/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G101-SUM($O101:CL101),0))","v":0},{"$f":"IF(Oper!CN$10>=$C101,IF(ROUND(SUM($O101:CM101),4)=ROUND($G101,4),0,IF(Oper!CN$10=Inputs!$L$16,$G101-SUM($O101:CM101),$G101/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G101-SUM($O101:CM101),0))","v":0},{"$f":"IF(Oper!CO$10>=$C101,IF(ROUND(SUM($O101:CN101),4)=ROUND($G101,4),0,IF(Oper!CO$10=Inputs!$L$16,$G101-SUM($O101:CN101),$G101/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G101-SUM($O101:CN101),0))","v":0},{"$f":"IF(Oper!CP$10>=$C101,IF(ROUND(SUM($O101:CO101),4)=ROUND($G101,4),0,IF(Oper!CP$10=Inputs!$L$16,$G101-SUM($O101:CO101),$G101/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G101-SUM($O101:CO101),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C101,IF(ROUND(SUM($O101:CP101),4)=ROUND($G101,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G101-SUM($O101:CP101),$G101/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G101-SUM($O101:CP101),0))","v":0},{"$f":"IF(Oper!CR$10>=$C101,IF(ROUND(SUM($O101:CQ101),4)=ROUND($G101,4),0,IF(Oper!CR$10=Inputs!$L$16,$G101-SUM($O101:CQ101),$G101/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G101-SUM($O101:CQ101),0))","v":0}]
[null,null,"2027-12-31",{"$nulls":3},{"v":-93.26778901911679,"d":"-93.3"},{"$nulls":3},"MCAD",null,{"v":-93.26778901911675,"d":"(93)"},null,null,{"$f":"IF(Oper!P$10>=$C102,IF(ROUND(SUM($O102:O102),4)=ROUND($G102,4),0,IF(Oper!P$10=Inputs!$L$16,$G102-SUM($O102:O102),$G102/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G102-SUM($O102:O102),0))","v":0},{"$f":"IF(Oper!Q$10>=$C102,IF(ROUND(SUM($O102:P102),4)=ROUND($G102,4),0,IF(Oper!Q$10=Inputs!$L$16,$G102-SUM($O102:P102),$G102/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G102-SUM($O102:P102),0))","v":0},{"$f":"IF(Oper!R$10>=$C102,IF(ROUND(SUM($O102:Q102),4)=ROUND($G102,4),0,IF(Oper!R$10=Inputs!$L$16,$G102-SUM($O102:Q102),$G102/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G102-SUM($O102:Q102),0))","v":0},{"$f":"IF(Oper!S$10>=$C102,IF(ROUND(SUM($O102:R102),4)=ROUND($G102,4),0,IF(Oper!S$10=Inputs!$L$16,$G102-SUM($O102:R102),$G102/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G102-SUM($O102:R102),0))","v":0},{"$f":"IF(Oper!T$10>=$C102,IF(ROUND(SUM($O102:S102),4)=ROUND($G102,4),0,IF(Oper!T$10=Inputs!$L$16,$G102-SUM($O102:S102),$G102/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G102-SUM($O102:S102),0))","v":0},{"$f":"IF(Oper!U$10>=$C102,IF(ROUND(SUM($O102:T102),4)=ROUND($G102,4),0,IF(Oper!U$10=Inputs!$L$16,$G102-SUM($O102:T102),$G102/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G102-SUM($O102:T102),0))","v":0},{"$f":"IF(Oper!V$10>=$C102,IF(ROUND(SUM($O102:U102),4)=ROUND($G102,4),0,IF(Oper!V$10=Inputs!$L$16,$G102-SUM($O102:U102),$G102/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G102-SUM($O102:U102),0))","v":0},{"$f":"IF(Oper!W$10>=$C102,IF(ROUND(SUM($O102:V102),4)=ROUND($G102,4),0,IF(Oper!W$10=Inputs!$L$16,$G102-SUM($O102:V102),$G102/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G102-SUM($O102:V102),0))","v":0},{"$f":"IF(Oper!X$10>=$C102,IF(ROUND(SUM($O102:W102),4)=ROUND($G102,4),0,IF(Oper!X$10=Inputs!$L$16,$G102-SUM($O102:W102),$G102/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G102-SUM($O102:W102),0))","v":0},{"$f":"IF(Oper!Y$10>=$C102,IF(ROUND(SUM($O102:X102),4)=ROUND($G102,4),0,IF(Oper!Y$10=Inputs!$L$16,$G102-SUM($O102:X102),$G102/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G102-SUM($O102:X102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!Z$10>=$C102,IF(ROUND(SUM($O102:Y102),4)=ROUND($G102,4),0,IF(Oper!Z$10=Inputs!$L$16,$G102-SUM($O102:Y102),$G102/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G102-SUM($O102:Y102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AA$10>=$C102,IF(ROUND(SUM($O102:Z102),4)=ROUND($G102,4),0,IF(Oper!AA$10=Inputs!$L$16,$G102-SUM($O102:Z102),$G102/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G102-SUM($O102:Z102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AB$10>=$C102,IF(ROUND(SUM($O102:AA102),4)=ROUND($G102,4),0,IF(Oper!AB$10=Inputs!$L$16,$G102-SUM($O102:AA102),$G102/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G102-SUM($O102:AA102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AC$10>=$C102,IF(ROUND(SUM($O102:AB102),4)=ROUND($G102,4),0,IF(Oper!AC$10=Inputs!$L$16,$G102-SUM($O102:AB102),$G102/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G102-SUM($O102:AB102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AD$10>=$C102,IF(ROUND(SUM($O102:AC102),4)=ROUND($G102,4),0,IF(Oper!AD$10=Inputs!$L$16,$G102-SUM($O102:AC102),$G102/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G102-SUM($O102:AC102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AE$10>=$C102,IF(ROUND(SUM($O102:AD102),4)=ROUND($G102,4),0,IF(Oper!AE$10=Inputs!$L$16,$G102-SUM($O102:AD102),$G102/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G102-SUM($O102:AD102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AF$10>=$C102,IF(ROUND(SUM($O102:AE102),4)=ROUND($G102,4),0,IF(Oper!AF$10=Inputs!$L$16,$G102-SUM($O102:AE102),$G102/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G102-SUM($O102:AE102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AG$10>=$C102,IF(ROUND(SUM($O102:AF102),4)=ROUND($G102,4),0,IF(Oper!AG$10=Inputs!$L$16,$G102-SUM($O102:AF102),$G102/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G102-SUM($O102:AF102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AH$10>=$C102,IF(ROUND(SUM($O102:AG102),4)=ROUND($G102,4),0,IF(Oper!AH$10=Inputs!$L$16,$G102-SUM($O102:AG102),$G102/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G102-SUM($O102:AG102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AI$10>=$C102,IF(ROUND(SUM($O102:AH102),4)=ROUND($G102,4),0,IF(Oper!AI$10=Inputs!$L$16,$G102-SUM($O102:AH102),$G102/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G102-SUM($O102:AH102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AJ$10>=$C102,IF(ROUND(SUM($O102:AI102),4)=ROUND($G102,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G102-SUM($O102:AI102),$G102/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G102-SUM($O102:AI102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AK$10>=$C102,IF(ROUND(SUM($O102:AJ102),4)=ROUND($G102,4),0,IF(Oper!AK$10=Inputs!$L$16,$G102-SUM($O102:AJ102),$G102/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G102-SUM($O102:AJ102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AL$10>=$C102,IF(ROUND(SUM($O102:AK102),4)=ROUND($G102,4),0,IF(Oper!AL$10=Inputs!$L$16,$G102-SUM($O102:AK102),$G102/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G102-SUM($O102:AK102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AM$10>=$C102,IF(ROUND(SUM($O102:AL102),4)=ROUND($G102,4),0,IF(Oper!AM$10=Inputs!$L$16,$G102-SUM($O102:AL102),$G102/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G102-SUM($O102:AL102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AN$10>=$C102,IF(ROUND(SUM($O102:AM102),4)=ROUND($G102,4),0,IF(Oper!AN$10=Inputs!$L$16,$G102-SUM($O102:AM102),$G102/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G102-SUM($O102:AM102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AO$10>=$C102,IF(ROUND(SUM($O102:AN102),4)=ROUND($G102,4),0,IF(Oper!AO$10=Inputs!$L$16,$G102-SUM($O102:AN102),$G102/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G102-SUM($O102:AN102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AP$10>=$C102,IF(ROUND(SUM($O102:AO102),4)=ROUND($G102,4),0,IF(Oper!AP$10=Inputs!$L$16,$G102-SUM($O102:AO102),$G102/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G102-SUM($O102:AO102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AQ$10>=$C102,IF(ROUND(SUM($O102:AP102),4)=ROUND($G102,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G102-SUM($O102:AP102),$G102/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G102-SUM($O102:AP102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AR$10>=$C102,IF(ROUND(SUM($O102:AQ102),4)=ROUND($G102,4),0,IF(Oper!AR$10=Inputs!$L$16,$G102-SUM($O102:AQ102),$G102/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G102-SUM($O102:AQ102),0))","v":{"v":-4.663389450955839,"d":"(4.7)"}},{"$f":"IF(Oper!AS$10>=$C102,IF(ROUND(SUM($O102:AR102),4)=ROUND($G102,4),0,IF(Oper!AS$10=Inputs!$L$16,$G102-SUM($O102:AR102),$G102/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G102-SUM($O102:AR102),0))","v":0},{"$f":"IF(Oper!AT$10>=$C102,IF(ROUND(SUM($O102:AS102),4)=ROUND($G102,4),0,IF(Oper!AT$10=Inputs!$L$16,$G102-SUM($O102:AS102),$G102/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G102-SUM($O102:AS102),0))","v":0},{"$f":"IF(Oper!AU$10>=$C102,IF(ROUND(SUM($O102:AT102),4)=ROUND($G102,4),0,IF(Oper!AU$10=Inputs!$L$16,$G102-SUM($O102:AT102),$G102/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G102-SUM($O102:AT102),0))","v":0},{"$f":"IF(Oper!AV$10>=$C102,IF(ROUND(SUM($O102:AU102),4)=ROUND($G102,4),0,IF(Oper!AV$10=Inputs!$L$16,$G102-SUM($O102:AU102),$G102/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G102-SUM($O102:AU102),0))","v":0},{"$f":"IF(Oper!AW$10>=$C102,IF(ROUND(SUM($O102:AV102),4)=ROUND($G102,4),0,IF(Oper!AW$10=Inputs!$L$16,$G102-SUM($O102:AV102),$G102/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G102-SUM($O102:AV102),0))","v":0},{"$f":"IF(Oper!AX$10>=$C102,IF(ROUND(SUM($O102:AW102),4)=ROUND($G102,4),0,IF(Oper!AX$10=Inputs!$L$16,$G102-SUM($O102:AW102),$G102/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G102-SUM($O102:AW102),0))","v":0},{"$f":"IF(Oper!AY$10>=$C102,IF(ROUND(SUM($O102:AX102),4)=ROUND($G102,4),0,IF(Oper!AY$10=Inputs!$L$16,$G102-SUM($O102:AX102),$G102/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G102-SUM($O102:AX102),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C102,IF(ROUND(SUM($O102:AY102),4)=ROUND($G102,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G102-SUM($O102:AY102),$G102/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G102-SUM($O102:AY102),0))","v":0},{"$f":"IF(Oper!BA$10>=$C102,IF(ROUND(SUM($O102:AZ102),4)=ROUND($G102,4),0,IF(Oper!BA$10=Inputs!$L$16,$G102-SUM($O102:AZ102),$G102/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G102-SUM($O102:AZ102),0))","v":0},{"$f":"IF(Oper!BB$10>=$C102,IF(ROUND(SUM($O102:BA102),4)=ROUND($G102,4),0,IF(Oper!BB$10=Inputs!$L$16,$G102-SUM($O102:BA102),$G102/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G102-SUM($O102:BA102),0))","v":0},{"$f":"IF(Oper!BC$10>=$C102,IF(ROUND(SUM($O102:BB102),4)=ROUND($G102,4),0,IF(Oper!BC$10=Inputs!$L$16,$G102-SUM($O102:BB102),$G102/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G102-SUM($O102:BB102),0))","v":0},{"$f":"IF(Oper!BD$10>=$C102,IF(ROUND(SUM($O102:BC102),4)=ROUND($G102,4),0,IF(Oper!BD$10=Inputs!$L$16,$G102-SUM($O102:BC102),$G102/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G102-SUM($O102:BC102),0))","v":0},{"$f":"IF(Oper!BE$10>=$C102,IF(ROUND(SUM($O102:BD102),4)=ROUND($G102,4),0,IF(Oper!BE$10=Inputs!$L$16,$G102-SUM($O102:BD102),$G102/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G102-SUM($O102:BD102),0))","v":0},{"$f":"IF(Oper!BF$10>=$C102,IF(ROUND(SUM($O102:BE102),4)=ROUND($G102,4),0,IF(Oper!BF$10=Inputs!$L$16,$G102-SUM($O102:BE102),$G102/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G102-SUM($O102:BE102),0))","v":0},{"$f":"IF(Oper!BG$10>=$C102,IF(ROUND(SUM($O102:BF102),4)=ROUND($G102,4),0,IF(Oper!BG$10=Inputs!$L$16,$G102-SUM($O102:BF102),$G102/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G102-SUM($O102:BF102),0))","v":0},{"$f":"IF(Oper!BH$10>=$C102,IF(ROUND(SUM($O102:BG102),4)=ROUND($G102,4),0,IF(Oper!BH$10=Inputs!$L$16,$G102-SUM($O102:BG102),$G102/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G102-SUM($O102:BG102),0))","v":0},{"$f":"IF(Oper!BI$10>=$C102,IF(ROUND(SUM($O102:BH102),4)=ROUND($G102,4),0,IF(Oper!BI$10=Inputs!$L$16,$G102-SUM($O102:BH102),$G102/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G102-SUM($O102:BH102),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C102,IF(ROUND(SUM($O102:BI102),4)=ROUND($G102,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G102-SUM($O102:BI102),$G102/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G102-SUM($O102:BI102),0))","v":0},{"$f":"IF(Oper!BK$10>=$C102,IF(ROUND(SUM($O102:BJ102),4)=ROUND($G102,4),0,IF(Oper!BK$10=Inputs!$L$16,$G102-SUM($O102:BJ102),$G102/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G102-SUM($O102:BJ102),0))","v":0},{"$f":"IF(Oper!BL$10>=$C102,IF(ROUND(SUM($O102:BK102),4)=ROUND($G102,4),0,IF(Oper!BL$10=Inputs!$L$16,$G102-SUM($O102:BK102),$G102/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G102-SUM($O102:BK102),0))","v":0},{"$f":"IF(Oper!BM$10>=$C102,IF(ROUND(SUM($O102:BL102),4)=ROUND($G102,4),0,IF(Oper!BM$10=Inputs!$L$16,$G102-SUM($O102:BL102),$G102/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G102-SUM($O102:BL102),0))","v":0},{"$f":"IF(Oper!BN$10>=$C102,IF(ROUND(SUM($O102:BM102),4)=ROUND($G102,4),0,IF(Oper!BN$10=Inputs!$L$16,$G102-SUM($O102:BM102),$G102/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G102-SUM($O102:BM102),0))","v":0},{"$f":"IF(Oper!BO$10>=$C102,IF(ROUND(SUM($O102:BN102),4)=ROUND($G102,4),0,IF(Oper!BO$10=Inputs!$L$16,$G102-SUM($O102:BN102),$G102/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G102-SUM($O102:BN102),0))","v":0},{"$f":"IF(Oper!BP$10>=$C102,IF(ROUND(SUM($O102:BO102),4)=ROUND($G102,4),0,IF(Oper!BP$10=Inputs!$L$16,$G102-SUM($O102:BO102),$G102/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G102-SUM($O102:BO102),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C102,IF(ROUND(SUM($O102:BP102),4)=ROUND($G102,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G102-SUM($O102:BP102),$G102/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G102-SUM($O102:BP102),0))","v":0},{"$f":"IF(Oper!BR$10>=$C102,IF(ROUND(SUM($O102:BQ102),4)=ROUND($G102,4),0,IF(Oper!BR$10=Inputs!$L$16,$G102-SUM($O102:BQ102),$G102/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G102-SUM($O102:BQ102),0))","v":0},{"$f":"IF(Oper!BS$10>=$C102,IF(ROUND(SUM($O102:BR102),4)=ROUND($G102,4),0,IF(Oper!BS$10=Inputs!$L$16,$G102-SUM($O102:BR102),$G102/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G102-SUM($O102:BR102),0))","v":0},{"$f":"IF(Oper!BT$10>=$C102,IF(ROUND(SUM($O102:BS102),4)=ROUND($G102,4),0,IF(Oper!BT$10=Inputs!$L$16,$G102-SUM($O102:BS102),$G102/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G102-SUM($O102:BS102),0))","v":0},{"$f":"IF(Oper!BU$10>=$C102,IF(ROUND(SUM($O102:BT102),4)=ROUND($G102,4),0,IF(Oper!BU$10=Inputs!$L$16,$G102-SUM($O102:BT102),$G102/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G102-SUM($O102:BT102),0))","v":0},{"$f":"IF(Oper!BV$10>=$C102,IF(ROUND(SUM($O102:BU102),4)=ROUND($G102,4),0,IF(Oper!BV$10=Inputs!$L$16,$G102-SUM($O102:BU102),$G102/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G102-SUM($O102:BU102),0))","v":0},{"$f":"IF(Oper!BW$10>=$C102,IF(ROUND(SUM($O102:BV102),4)=ROUND($G102,4),0,IF(Oper!BW$10=Inputs!$L$16,$G102-SUM($O102:BV102),$G102/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G102-SUM($O102:BV102),0))","v":0},{"$f":"IF(Oper!BX$10>=$C102,IF(ROUND(SUM($O102:BW102),4)=ROUND($G102,4),0,IF(Oper!BX$10=Inputs!$L$16,$G102-SUM($O102:BW102),$G102/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G102-SUM($O102:BW102),0))","v":0},{"$f":"IF(Oper!BY$10>=$C102,IF(ROUND(SUM($O102:BX102),4)=ROUND($G102,4),0,IF(Oper!BY$10=Inputs!$L$16,$G102-SUM($O102:BX102),$G102/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G102-SUM($O102:BX102),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C102,IF(ROUND(SUM($O102:BY102),4)=ROUND($G102,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G102-SUM($O102:BY102),$G102/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G102-SUM($O102:BY102),0))","v":0},{"$f":"IF(Oper!CA$10>=$C102,IF(ROUND(SUM($O102:BZ102),4)=ROUND($G102,4),0,IF(Oper!CA$10=Inputs!$L$16,$G102-SUM($O102:BZ102),$G102/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G102-SUM($O102:BZ102),0))","v":0},{"$f":"IF(Oper!CB$10>=$C102,IF(ROUND(SUM($O102:CA102),4)=ROUND($G102,4),0,IF(Oper!CB$10=Inputs!$L$16,$G102-SUM($O102:CA102),$G102/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G102-SUM($O102:CA102),0))","v":0},{"$f":"IF(Oper!CC$10>=$C102,IF(ROUND(SUM($O102:CB102),4)=ROUND($G102,4),0,IF(Oper!CC$10=Inputs!$L$16,$G102-SUM($O102:CB102),$G102/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G102-SUM($O102:CB102),0))","v":0},{"$f":"IF(Oper!CD$10>=$C102,IF(ROUND(SUM($O102:CC102),4)=ROUND($G102,4),0,IF(Oper!CD$10=Inputs!$L$16,$G102-SUM($O102:CC102),$G102/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G102-SUM($O102:CC102),0))","v":0},{"$f":"IF(Oper!CE$10>=$C102,IF(ROUND(SUM($O102:CD102),4)=ROUND($G102,4),0,IF(Oper!CE$10=Inputs!$L$16,$G102-SUM($O102:CD102),$G102/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G102-SUM($O102:CD102),0))","v":0},{"$f":"IF(Oper!CF$10>=$C102,IF(ROUND(SUM($O102:CE102),4)=ROUND($G102,4),0,IF(Oper!CF$10=Inputs!$L$16,$G102-SUM($O102:CE102),$G102/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G102-SUM($O102:CE102),0))","v":0},{"$f":"IF(Oper!CG$10>=$C102,IF(ROUND(SUM($O102:CF102),4)=ROUND($G102,4),0,IF(Oper!CG$10=Inputs!$L$16,$G102-SUM($O102:CF102),$G102/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G102-SUM($O102:CF102),0))","v":0},{"$f":"IF(Oper!CH$10>=$C102,IF(ROUND(SUM($O102:CG102),4)=ROUND($G102,4),0,IF(Oper!CH$10=Inputs!$L$16,$G102-SUM($O102:CG102),$G102/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G102-SUM($O102:CG102),0))","v":0},{"$f":"IF(Oper!CI$10>=$C102,IF(ROUND(SUM($O102:CH102),4)=ROUND($G102,4),0,IF(Oper!CI$10=Inputs!$L$16,$G102-SUM($O102:CH102),$G102/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G102-SUM($O102:CH102),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C102,IF(ROUND(SUM($O102:CI102),4)=ROUND($G102,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G102-SUM($O102:CI102),$G102/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G102-SUM($O102:CI102),0))","v":0},{"$f":"IF(Oper!CK$10>=$C102,IF(ROUND(SUM($O102:CJ102),4)=ROUND($G102,4),0,IF(Oper!CK$10=Inputs!$L$16,$G102-SUM($O102:CJ102),$G102/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G102-SUM($O102:CJ102),0))","v":0},{"$f":"IF(Oper!CL$10>=$C102,IF(ROUND(SUM($O102:CK102),4)=ROUND($G102,4),0,IF(Oper!CL$10=Inputs!$L$16,$G102-SUM($O102:CK102),$G102/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G102-SUM($O102:CK102),0))","v":0},{"$f":"IF(Oper!CM$10>=$C102,IF(ROUND(SUM($O102:CL102),4)=ROUND($G102,4),0,IF(Oper!CM$10=Inputs!$L$16,$G102-SUM($O102:CL102),$G102/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G102-SUM($O102:CL102),0))","v":0},{"$f":"IF(Oper!CN$10>=$C102,IF(ROUND(SUM($O102:CM102),4)=ROUND($G102,4),0,IF(Oper!CN$10=Inputs!$L$16,$G102-SUM($O102:CM102),$G102/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G102-SUM($O102:CM102),0))","v":0},{"$f":"IF(Oper!CO$10>=$C102,IF(ROUND(SUM($O102:CN102),4)=ROUND($G102,4),0,IF(Oper!CO$10=Inputs!$L$16,$G102-SUM($O102:CN102),$G102/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G102-SUM($O102:CN102),0))","v":0},{"$f":"IF(Oper!CP$10>=$C102,IF(ROUND(SUM($O102:CO102),4)=ROUND($G102,4),0,IF(Oper!CP$10=Inputs!$L$16,$G102-SUM($O102:CO102),$G102/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G102-SUM($O102:CO102),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C102,IF(ROUND(SUM($O102:CP102),4)=ROUND($G102,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G102-SUM($O102:CP102),$G102/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G102-SUM($O102:CP102),0))","v":0},{"$f":"IF(Oper!CR$10>=$C102,IF(ROUND(SUM($O102:CQ102),4)=ROUND($G102,4),0,IF(Oper!CR$10=Inputs!$L$16,$G102-SUM($O102:CQ102),$G102/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G102-SUM($O102:CQ102),0))","v":0}]
[null,null,"2028-12-31",{"$nulls":3},{"v":-90.68902457629054,"d":"-90.7"},{"$nulls":3},"MCAD",null,{"v":-90.68902457629055,"d":"(91)"},null,null,{"$f":"IF(Oper!P$10>=$C103,IF(ROUND(SUM($O103:O103),4)=ROUND($G103,4),0,IF(Oper!P$10=Inputs!$L$16,$G103-SUM($O103:O103),$G103/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G103-SUM($O103:O103),0))","v":0},{"$f":"IF(Oper!Q$10>=$C103,IF(ROUND(SUM($O103:P103),4)=ROUND($G103,4),0,IF(Oper!Q$10=Inputs!$L$16,$G103-SUM($O103:P103),$G103/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G103-SUM($O103:P103),0))","v":0},{"$f":"IF(Oper!R$10>=$C103,IF(ROUND(SUM($O103:Q103),4)=ROUND($G103,4),0,IF(Oper!R$10=Inputs!$L$16,$G103-SUM($O103:Q103),$G103/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G103-SUM($O103:Q103),0))","v":0},{"$f":"IF(Oper!S$10>=$C103,IF(ROUND(SUM($O103:R103),4)=ROUND($G103,4),0,IF(Oper!S$10=Inputs!$L$16,$G103-SUM($O103:R103),$G103/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G103-SUM($O103:R103),0))","v":0},{"$f":"IF(Oper!T$10>=$C103,IF(ROUND(SUM($O103:S103),4)=ROUND($G103,4),0,IF(Oper!T$10=Inputs!$L$16,$G103-SUM($O103:S103),$G103/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G103-SUM($O103:S103),0))","v":0},{"$f":"IF(Oper!U$10>=$C103,IF(ROUND(SUM($O103:T103),4)=ROUND($G103,4),0,IF(Oper!U$10=Inputs!$L$16,$G103-SUM($O103:T103),$G103/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G103-SUM($O103:T103),0))","v":0},{"$f":"IF(Oper!V$10>=$C103,IF(ROUND(SUM($O103:U103),4)=ROUND($G103,4),0,IF(Oper!V$10=Inputs!$L$16,$G103-SUM($O103:U103),$G103/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G103-SUM($O103:U103),0))","v":0},{"$f":"IF(Oper!W$10>=$C103,IF(ROUND(SUM($O103:V103),4)=ROUND($G103,4),0,IF(Oper!W$10=Inputs!$L$16,$G103-SUM($O103:V103),$G103/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G103-SUM($O103:V103),0))","v":0},{"$f":"IF(Oper!X$10>=$C103,IF(ROUND(SUM($O103:W103),4)=ROUND($G103,4),0,IF(Oper!X$10=Inputs!$L$16,$G103-SUM($O103:W103),$G103/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G103-SUM($O103:W103),0))","v":0},{"$f":"IF(Oper!Y$10>=$C103,IF(ROUND(SUM($O103:X103),4)=ROUND($G103,4),0,IF(Oper!Y$10=Inputs!$L$16,$G103-SUM($O103:X103),$G103/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G103-SUM($O103:X103),0))","v":0},{"$f":"IF(Oper!Z$10>=$C103,IF(ROUND(SUM($O103:Y103),4)=ROUND($G103,4),0,IF(Oper!Z$10=Inputs!$L$16,$G103-SUM($O103:Y103),$G103/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G103-SUM($O103:Y103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AA$10>=$C103,IF(ROUND(SUM($O103:Z103),4)=ROUND($G103,4),0,IF(Oper!AA$10=Inputs!$L$16,$G103-SUM($O103:Z103),$G103/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G103-SUM($O103:Z103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AB$10>=$C103,IF(ROUND(SUM($O103:AA103),4)=ROUND($G103,4),0,IF(Oper!AB$10=Inputs!$L$16,$G103-SUM($O103:AA103),$G103/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G103-SUM($O103:AA103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AC$10>=$C103,IF(ROUND(SUM($O103:AB103),4)=ROUND($G103,4),0,IF(Oper!AC$10=Inputs!$L$16,$G103-SUM($O103:AB103),$G103/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G103-SUM($O103:AB103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AD$10>=$C103,IF(ROUND(SUM($O103:AC103),4)=ROUND($G103,4),0,IF(Oper!AD$10=Inputs!$L$16,$G103-SUM($O103:AC103),$G103/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G103-SUM($O103:AC103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AE$10>=$C103,IF(ROUND(SUM($O103:AD103),4)=ROUND($G103,4),0,IF(Oper!AE$10=Inputs!$L$16,$G103-SUM($O103:AD103),$G103/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G103-SUM($O103:AD103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AF$10>=$C103,IF(ROUND(SUM($O103:AE103),4)=ROUND($G103,4),0,IF(Oper!AF$10=Inputs!$L$16,$G103-SUM($O103:AE103),$G103/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G103-SUM($O103:AE103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AG$10>=$C103,IF(ROUND(SUM($O103:AF103),4)=ROUND($G103,4),0,IF(Oper!AG$10=Inputs!$L$16,$G103-SUM($O103:AF103),$G103/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G103-SUM($O103:AF103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AH$10>=$C103,IF(ROUND(SUM($O103:AG103),4)=ROUND($G103,4),0,IF(Oper!AH$10=Inputs!$L$16,$G103-SUM($O103:AG103),$G103/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G103-SUM($O103:AG103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AI$10>=$C103,IF(ROUND(SUM($O103:AH103),4)=ROUND($G103,4),0,IF(Oper!AI$10=Inputs!$L$16,$G103-SUM($O103:AH103),$G103/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G103-SUM($O103:AH103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AJ$10>=$C103,IF(ROUND(SUM($O103:AI103),4)=ROUND($G103,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G103-SUM($O103:AI103),$G103/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G103-SUM($O103:AI103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AK$10>=$C103,IF(ROUND(SUM($O103:AJ103),4)=ROUND($G103,4),0,IF(Oper!AK$10=Inputs!$L$16,$G103-SUM($O103:AJ103),$G103/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G103-SUM($O103:AJ103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AL$10>=$C103,IF(ROUND(SUM($O103:AK103),4)=ROUND($G103,4),0,IF(Oper!AL$10=Inputs!$L$16,$G103-SUM($O103:AK103),$G103/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G103-SUM($O103:AK103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AM$10>=$C103,IF(ROUND(SUM($O103:AL103),4)=ROUND($G103,4),0,IF(Oper!AM$10=Inputs!$L$16,$G103-SUM($O103:AL103),$G103/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G103-SUM($O103:AL103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AN$10>=$C103,IF(ROUND(SUM($O103:AM103),4)=ROUND($G103,4),0,IF(Oper!AN$10=Inputs!$L$16,$G103-SUM($O103:AM103),$G103/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G103-SUM($O103:AM103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AO$10>=$C103,IF(ROUND(SUM($O103:AN103),4)=ROUND($G103,4),0,IF(Oper!AO$10=Inputs!$L$16,$G103-SUM($O103:AN103),$G103/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G103-SUM($O103:AN103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AP$10>=$C103,IF(ROUND(SUM($O103:AO103),4)=ROUND($G103,4),0,IF(Oper!AP$10=Inputs!$L$16,$G103-SUM($O103:AO103),$G103/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G103-SUM($O103:AO103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AQ$10>=$C103,IF(ROUND(SUM($O103:AP103),4)=ROUND($G103,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G103-SUM($O103:AP103),$G103/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G103-SUM($O103:AP103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AR$10>=$C103,IF(ROUND(SUM($O103:AQ103),4)=ROUND($G103,4),0,IF(Oper!AR$10=Inputs!$L$16,$G103-SUM($O103:AQ103),$G103/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G103-SUM($O103:AQ103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AS$10>=$C103,IF(ROUND(SUM($O103:AR103),4)=ROUND($G103,4),0,IF(Oper!AS$10=Inputs!$L$16,$G103-SUM($O103:AR103),$G103/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G103-SUM($O103:AR103),0))","v":{"v":-4.534451228814527,"d":"(4.5)"}},{"$f":"IF(Oper!AT$10>=$C103,IF(ROUND(SUM($O103:AS103),4)=ROUND($G103,4),0,IF(Oper!AT$10=Inputs!$L$16,$G103-SUM($O103:AS103),$G103/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G103-SUM($O103:AS103),0))","v":0},{"$f":"IF(Oper!AU$10>=$C103,IF(ROUND(SUM($O103:AT103),4)=ROUND($G103,4),0,IF(Oper!AU$10=Inputs!$L$16,$G103-SUM($O103:AT103),$G103/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G103-SUM($O103:AT103),0))","v":0},{"$f":"IF(Oper!AV$10>=$C103,IF(ROUND(SUM($O103:AU103),4)=ROUND($G103,4),0,IF(Oper!AV$10=Inputs!$L$16,$G103-SUM($O103:AU103),$G103/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G103-SUM($O103:AU103),0))","v":0},{"$f":"IF(Oper!AW$10>=$C103,IF(ROUND(SUM($O103:AV103),4)=ROUND($G103,4),0,IF(Oper!AW$10=Inputs!$L$16,$G103-SUM($O103:AV103),$G103/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G103-SUM($O103:AV103),0))","v":0},{"$f":"IF(Oper!AX$10>=$C103,IF(ROUND(SUM($O103:AW103),4)=ROUND($G103,4),0,IF(Oper!AX$10=Inputs!$L$16,$G103-SUM($O103:AW103),$G103/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G103-SUM($O103:AW103),0))","v":0},{"$f":"IF(Oper!AY$10>=$C103,IF(ROUND(SUM($O103:AX103),4)=ROUND($G103,4),0,IF(Oper!AY$10=Inputs!$L$16,$G103-SUM($O103:AX103),$G103/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G103-SUM($O103:AX103),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C103,IF(ROUND(SUM($O103:AY103),4)=ROUND($G103,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G103-SUM($O103:AY103),$G103/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G103-SUM($O103:AY103),0))","v":0},{"$f":"IF(Oper!BA$10>=$C103,IF(ROUND(SUM($O103:AZ103),4)=ROUND($G103,4),0,IF(Oper!BA$10=Inputs!$L$16,$G103-SUM($O103:AZ103),$G103/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G103-SUM($O103:AZ103),0))","v":0},{"$f":"IF(Oper!BB$10>=$C103,IF(ROUND(SUM($O103:BA103),4)=ROUND($G103,4),0,IF(Oper!BB$10=Inputs!$L$16,$G103-SUM($O103:BA103),$G103/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G103-SUM($O103:BA103),0))","v":0},{"$f":"IF(Oper!BC$10>=$C103,IF(ROUND(SUM($O103:BB103),4)=ROUND($G103,4),0,IF(Oper!BC$10=Inputs!$L$16,$G103-SUM($O103:BB103),$G103/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G103-SUM($O103:BB103),0))","v":0},{"$f":"IF(Oper!BD$10>=$C103,IF(ROUND(SUM($O103:BC103),4)=ROUND($G103,4),0,IF(Oper!BD$10=Inputs!$L$16,$G103-SUM($O103:BC103),$G103/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G103-SUM($O103:BC103),0))","v":0},{"$f":"IF(Oper!BE$10>=$C103,IF(ROUND(SUM($O103:BD103),4)=ROUND($G103,4),0,IF(Oper!BE$10=Inputs!$L$16,$G103-SUM($O103:BD103),$G103/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G103-SUM($O103:BD103),0))","v":0},{"$f":"IF(Oper!BF$10>=$C103,IF(ROUND(SUM($O103:BE103),4)=ROUND($G103,4),0,IF(Oper!BF$10=Inputs!$L$16,$G103-SUM($O103:BE103),$G103/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G103-SUM($O103:BE103),0))","v":0},{"$f":"IF(Oper!BG$10>=$C103,IF(ROUND(SUM($O103:BF103),4)=ROUND($G103,4),0,IF(Oper!BG$10=Inputs!$L$16,$G103-SUM($O103:BF103),$G103/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G103-SUM($O103:BF103),0))","v":0},{"$f":"IF(Oper!BH$10>=$C103,IF(ROUND(SUM($O103:BG103),4)=ROUND($G103,4),0,IF(Oper!BH$10=Inputs!$L$16,$G103-SUM($O103:BG103),$G103/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G103-SUM($O103:BG103),0))","v":0},{"$f":"IF(Oper!BI$10>=$C103,IF(ROUND(SUM($O103:BH103),4)=ROUND($G103,4),0,IF(Oper!BI$10=Inputs!$L$16,$G103-SUM($O103:BH103),$G103/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G103-SUM($O103:BH103),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C103,IF(ROUND(SUM($O103:BI103),4)=ROUND($G103,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G103-SUM($O103:BI103),$G103/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G103-SUM($O103:BI103),0))","v":0},{"$f":"IF(Oper!BK$10>=$C103,IF(ROUND(SUM($O103:BJ103),4)=ROUND($G103,4),0,IF(Oper!BK$10=Inputs!$L$16,$G103-SUM($O103:BJ103),$G103/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G103-SUM($O103:BJ103),0))","v":0},{"$f":"IF(Oper!BL$10>=$C103,IF(ROUND(SUM($O103:BK103),4)=ROUND($G103,4),0,IF(Oper!BL$10=Inputs!$L$16,$G103-SUM($O103:BK103),$G103/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G103-SUM($O103:BK103),0))","v":0},{"$f":"IF(Oper!BM$10>=$C103,IF(ROUND(SUM($O103:BL103),4)=ROUND($G103,4),0,IF(Oper!BM$10=Inputs!$L$16,$G103-SUM($O103:BL103),$G103/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G103-SUM($O103:BL103),0))","v":0},{"$f":"IF(Oper!BN$10>=$C103,IF(ROUND(SUM($O103:BM103),4)=ROUND($G103,4),0,IF(Oper!BN$10=Inputs!$L$16,$G103-SUM($O103:BM103),$G103/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G103-SUM($O103:BM103),0))","v":0},{"$f":"IF(Oper!BO$10>=$C103,IF(ROUND(SUM($O103:BN103),4)=ROUND($G103,4),0,IF(Oper!BO$10=Inputs!$L$16,$G103-SUM($O103:BN103),$G103/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G103-SUM($O103:BN103),0))","v":0},{"$f":"IF(Oper!BP$10>=$C103,IF(ROUND(SUM($O103:BO103),4)=ROUND($G103,4),0,IF(Oper!BP$10=Inputs!$L$16,$G103-SUM($O103:BO103),$G103/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G103-SUM($O103:BO103),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C103,IF(ROUND(SUM($O103:BP103),4)=ROUND($G103,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G103-SUM($O103:BP103),$G103/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G103-SUM($O103:BP103),0))","v":0},{"$f":"IF(Oper!BR$10>=$C103,IF(ROUND(SUM($O103:BQ103),4)=ROUND($G103,4),0,IF(Oper!BR$10=Inputs!$L$16,$G103-SUM($O103:BQ103),$G103/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G103-SUM($O103:BQ103),0))","v":0},{"$f":"IF(Oper!BS$10>=$C103,IF(ROUND(SUM($O103:BR103),4)=ROUND($G103,4),0,IF(Oper!BS$10=Inputs!$L$16,$G103-SUM($O103:BR103),$G103/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G103-SUM($O103:BR103),0))","v":0},{"$f":"IF(Oper!BT$10>=$C103,IF(ROUND(SUM($O103:BS103),4)=ROUND($G103,4),0,IF(Oper!BT$10=Inputs!$L$16,$G103-SUM($O103:BS103),$G103/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G103-SUM($O103:BS103),0))","v":0},{"$f":"IF(Oper!BU$10>=$C103,IF(ROUND(SUM($O103:BT103),4)=ROUND($G103,4),0,IF(Oper!BU$10=Inputs!$L$16,$G103-SUM($O103:BT103),$G103/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G103-SUM($O103:BT103),0))","v":0},{"$f":"IF(Oper!BV$10>=$C103,IF(ROUND(SUM($O103:BU103),4)=ROUND($G103,4),0,IF(Oper!BV$10=Inputs!$L$16,$G103-SUM($O103:BU103),$G103/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G103-SUM($O103:BU103),0))","v":0},{"$f":"IF(Oper!BW$10>=$C103,IF(ROUND(SUM($O103:BV103),4)=ROUND($G103,4),0,IF(Oper!BW$10=Inputs!$L$16,$G103-SUM($O103:BV103),$G103/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G103-SUM($O103:BV103),0))","v":0},{"$f":"IF(Oper!BX$10>=$C103,IF(ROUND(SUM($O103:BW103),4)=ROUND($G103,4),0,IF(Oper!BX$10=Inputs!$L$16,$G103-SUM($O103:BW103),$G103/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G103-SUM($O103:BW103),0))","v":0},{"$f":"IF(Oper!BY$10>=$C103,IF(ROUND(SUM($O103:BX103),4)=ROUND($G103,4),0,IF(Oper!BY$10=Inputs!$L$16,$G103-SUM($O103:BX103),$G103/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G103-SUM($O103:BX103),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C103,IF(ROUND(SUM($O103:BY103),4)=ROUND($G103,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G103-SUM($O103:BY103),$G103/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G103-SUM($O103:BY103),0))","v":0},{"$f":"IF(Oper!CA$10>=$C103,IF(ROUND(SUM($O103:BZ103),4)=ROUND($G103,4),0,IF(Oper!CA$10=Inputs!$L$16,$G103-SUM($O103:BZ103),$G103/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G103-SUM($O103:BZ103),0))","v":0},{"$f":"IF(Oper!CB$10>=$C103,IF(ROUND(SUM($O103:CA103),4)=ROUND($G103,4),0,IF(Oper!CB$10=Inputs!$L$16,$G103-SUM($O103:CA103),$G103/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G103-SUM($O103:CA103),0))","v":0},{"$f":"IF(Oper!CC$10>=$C103,IF(ROUND(SUM($O103:CB103),4)=ROUND($G103,4),0,IF(Oper!CC$10=Inputs!$L$16,$G103-SUM($O103:CB103),$G103/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G103-SUM($O103:CB103),0))","v":0},{"$f":"IF(Oper!CD$10>=$C103,IF(ROUND(SUM($O103:CC103),4)=ROUND($G103,4),0,IF(Oper!CD$10=Inputs!$L$16,$G103-SUM($O103:CC103),$G103/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G103-SUM($O103:CC103),0))","v":0},{"$f":"IF(Oper!CE$10>=$C103,IF(ROUND(SUM($O103:CD103),4)=ROUND($G103,4),0,IF(Oper!CE$10=Inputs!$L$16,$G103-SUM($O103:CD103),$G103/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G103-SUM($O103:CD103),0))","v":0},{"$f":"IF(Oper!CF$10>=$C103,IF(ROUND(SUM($O103:CE103),4)=ROUND($G103,4),0,IF(Oper!CF$10=Inputs!$L$16,$G103-SUM($O103:CE103),$G103/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G103-SUM($O103:CE103),0))","v":0},{"$f":"IF(Oper!CG$10>=$C103,IF(ROUND(SUM($O103:CF103),4)=ROUND($G103,4),0,IF(Oper!CG$10=Inputs!$L$16,$G103-SUM($O103:CF103),$G103/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G103-SUM($O103:CF103),0))","v":0},{"$f":"IF(Oper!CH$10>=$C103,IF(ROUND(SUM($O103:CG103),4)=ROUND($G103,4),0,IF(Oper!CH$10=Inputs!$L$16,$G103-SUM($O103:CG103),$G103/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G103-SUM($O103:CG103),0))","v":0},{"$f":"IF(Oper!CI$10>=$C103,IF(ROUND(SUM($O103:CH103),4)=ROUND($G103,4),0,IF(Oper!CI$10=Inputs!$L$16,$G103-SUM($O103:CH103),$G103/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G103-SUM($O103:CH103),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C103,IF(ROUND(SUM($O103:CI103),4)=ROUND($G103,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G103-SUM($O103:CI103),$G103/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G103-SUM($O103:CI103),0))","v":0},{"$f":"IF(Oper!CK$10>=$C103,IF(ROUND(SUM($O103:CJ103),4)=ROUND($G103,4),0,IF(Oper!CK$10=Inputs!$L$16,$G103-SUM($O103:CJ103),$G103/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G103-SUM($O103:CJ103),0))","v":0},{"$f":"IF(Oper!CL$10>=$C103,IF(ROUND(SUM($O103:CK103),4)=ROUND($G103,4),0,IF(Oper!CL$10=Inputs!$L$16,$G103-SUM($O103:CK103),$G103/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G103-SUM($O103:CK103),0))","v":0},{"$f":"IF(Oper!CM$10>=$C103,IF(ROUND(SUM($O103:CL103),4)=ROUND($G103,4),0,IF(Oper!CM$10=Inputs!$L$16,$G103-SUM($O103:CL103),$G103/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G103-SUM($O103:CL103),0))","v":0},{"$f":"IF(Oper!CN$10>=$C103,IF(ROUND(SUM($O103:CM103),4)=ROUND($G103,4),0,IF(Oper!CN$10=Inputs!$L$16,$G103-SUM($O103:CM103),$G103/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G103-SUM($O103:CM103),0))","v":0},{"$f":"IF(Oper!CO$10>=$C103,IF(ROUND(SUM($O103:CN103),4)=ROUND($G103,4),0,IF(Oper!CO$10=Inputs!$L$16,$G103-SUM($O103:CN103),$G103/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G103-SUM($O103:CN103),0))","v":0},{"$f":"IF(Oper!CP$10>=$C103,IF(ROUND(SUM($O103:CO103),4)=ROUND($G103,4),0,IF(Oper!CP$10=Inputs!$L$16,$G103-SUM($O103:CO103),$G103/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G103-SUM($O103:CO103),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C103,IF(ROUND(SUM($O103:CP103),4)=ROUND($G103,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G103-SUM($O103:CP103),$G103/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G103-SUM($O103:CP103),0))","v":0},{"$f":"IF(Oper!CR$10>=$C103,IF(ROUND(SUM($O103:CQ103),4)=ROUND($G103,4),0,IF(Oper!CR$10=Inputs!$L$16,$G103-SUM($O103:CQ103),$G103/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G103-SUM($O103:CQ103),0))","v":0}]
[null,null,"2029-12-31",{"$nulls":3},{"v":-88.18156048400888,"d":"-88.2"},{"$nulls":3},"MCAD",null,{"v":-88.18156048400888,"d":"(88)"},null,null,{"$f":"IF(Oper!P$10>=$C104,IF(ROUND(SUM($O104:O104),4)=ROUND($G104,4),0,IF(Oper!P$10=Inputs!$L$16,$G104-SUM($O104:O104),$G104/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G104-SUM($O104:O104),0))","v":0},{"$f":"IF(Oper!Q$10>=$C104,IF(ROUND(SUM($O104:P104),4)=ROUND($G104,4),0,IF(Oper!Q$10=Inputs!$L$16,$G104-SUM($O104:P104),$G104/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G104-SUM($O104:P104),0))","v":0},{"$f":"IF(Oper!R$10>=$C104,IF(ROUND(SUM($O104:Q104),4)=ROUND($G104,4),0,IF(Oper!R$10=Inputs!$L$16,$G104-SUM($O104:Q104),$G104/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G104-SUM($O104:Q104),0))","v":0},{"$f":"IF(Oper!S$10>=$C104,IF(ROUND(SUM($O104:R104),4)=ROUND($G104,4),0,IF(Oper!S$10=Inputs!$L$16,$G104-SUM($O104:R104),$G104/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G104-SUM($O104:R104),0))","v":0},{"$f":"IF(Oper!T$10>=$C104,IF(ROUND(SUM($O104:S104),4)=ROUND($G104,4),0,IF(Oper!T$10=Inputs!$L$16,$G104-SUM($O104:S104),$G104/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G104-SUM($O104:S104),0))","v":0},{"$f":"IF(Oper!U$10>=$C104,IF(ROUND(SUM($O104:T104),4)=ROUND($G104,4),0,IF(Oper!U$10=Inputs!$L$16,$G104-SUM($O104:T104),$G104/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G104-SUM($O104:T104),0))","v":0},{"$f":"IF(Oper!V$10>=$C104,IF(ROUND(SUM($O104:U104),4)=ROUND($G104,4),0,IF(Oper!V$10=Inputs!$L$16,$G104-SUM($O104:U104),$G104/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G104-SUM($O104:U104),0))","v":0},{"$f":"IF(Oper!W$10>=$C104,IF(ROUND(SUM($O104:V104),4)=ROUND($G104,4),0,IF(Oper!W$10=Inputs!$L$16,$G104-SUM($O104:V104),$G104/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G104-SUM($O104:V104),0))","v":0},{"$f":"IF(Oper!X$10>=$C104,IF(ROUND(SUM($O104:W104),4)=ROUND($G104,4),0,IF(Oper!X$10=Inputs!$L$16,$G104-SUM($O104:W104),$G104/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G104-SUM($O104:W104),0))","v":0},{"$f":"IF(Oper!Y$10>=$C104,IF(ROUND(SUM($O104:X104),4)=ROUND($G104,4),0,IF(Oper!Y$10=Inputs!$L$16,$G104-SUM($O104:X104),$G104/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G104-SUM($O104:X104),0))","v":0},{"$f":"IF(Oper!Z$10>=$C104,IF(ROUND(SUM($O104:Y104),4)=ROUND($G104,4),0,IF(Oper!Z$10=Inputs!$L$16,$G104-SUM($O104:Y104),$G104/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G104-SUM($O104:Y104),0))","v":0},{"$f":"IF(Oper!AA$10>=$C104,IF(ROUND(SUM($O104:Z104),4)=ROUND($G104,4),0,IF(Oper!AA$10=Inputs!$L$16,$G104-SUM($O104:Z104),$G104/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G104-SUM($O104:Z104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AB$10>=$C104,IF(ROUND(SUM($O104:AA104),4)=ROUND($G104,4),0,IF(Oper!AB$10=Inputs!$L$16,$G104-SUM($O104:AA104),$G104/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G104-SUM($O104:AA104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AC$10>=$C104,IF(ROUND(SUM($O104:AB104),4)=ROUND($G104,4),0,IF(Oper!AC$10=Inputs!$L$16,$G104-SUM($O104:AB104),$G104/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G104-SUM($O104:AB104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AD$10>=$C104,IF(ROUND(SUM($O104:AC104),4)=ROUND($G104,4),0,IF(Oper!AD$10=Inputs!$L$16,$G104-SUM($O104:AC104),$G104/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G104-SUM($O104:AC104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AE$10>=$C104,IF(ROUND(SUM($O104:AD104),4)=ROUND($G104,4),0,IF(Oper!AE$10=Inputs!$L$16,$G104-SUM($O104:AD104),$G104/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G104-SUM($O104:AD104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AF$10>=$C104,IF(ROUND(SUM($O104:AE104),4)=ROUND($G104,4),0,IF(Oper!AF$10=Inputs!$L$16,$G104-SUM($O104:AE104),$G104/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G104-SUM($O104:AE104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AG$10>=$C104,IF(ROUND(SUM($O104:AF104),4)=ROUND($G104,4),0,IF(Oper!AG$10=Inputs!$L$16,$G104-SUM($O104:AF104),$G104/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G104-SUM($O104:AF104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AH$10>=$C104,IF(ROUND(SUM($O104:AG104),4)=ROUND($G104,4),0,IF(Oper!AH$10=Inputs!$L$16,$G104-SUM($O104:AG104),$G104/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G104-SUM($O104:AG104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AI$10>=$C104,IF(ROUND(SUM($O104:AH104),4)=ROUND($G104,4),0,IF(Oper!AI$10=Inputs!$L$16,$G104-SUM($O104:AH104),$G104/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G104-SUM($O104:AH104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AJ$10>=$C104,IF(ROUND(SUM($O104:AI104),4)=ROUND($G104,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G104-SUM($O104:AI104),$G104/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G104-SUM($O104:AI104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AK$10>=$C104,IF(ROUND(SUM($O104:AJ104),4)=ROUND($G104,4),0,IF(Oper!AK$10=Inputs!$L$16,$G104-SUM($O104:AJ104),$G104/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G104-SUM($O104:AJ104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AL$10>=$C104,IF(ROUND(SUM($O104:AK104),4)=ROUND($G104,4),0,IF(Oper!AL$10=Inputs!$L$16,$G104-SUM($O104:AK104),$G104/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G104-SUM($O104:AK104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AM$10>=$C104,IF(ROUND(SUM($O104:AL104),4)=ROUND($G104,4),0,IF(Oper!AM$10=Inputs!$L$16,$G104-SUM($O104:AL104),$G104/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G104-SUM($O104:AL104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AN$10>=$C104,IF(ROUND(SUM($O104:AM104),4)=ROUND($G104,4),0,IF(Oper!AN$10=Inputs!$L$16,$G104-SUM($O104:AM104),$G104/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G104-SUM($O104:AM104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AO$10>=$C104,IF(ROUND(SUM($O104:AN104),4)=ROUND($G104,4),0,IF(Oper!AO$10=Inputs!$L$16,$G104-SUM($O104:AN104),$G104/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G104-SUM($O104:AN104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AP$10>=$C104,IF(ROUND(SUM($O104:AO104),4)=ROUND($G104,4),0,IF(Oper!AP$10=Inputs!$L$16,$G104-SUM($O104:AO104),$G104/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G104-SUM($O104:AO104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AQ$10>=$C104,IF(ROUND(SUM($O104:AP104),4)=ROUND($G104,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G104-SUM($O104:AP104),$G104/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G104-SUM($O104:AP104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AR$10>=$C104,IF(ROUND(SUM($O104:AQ104),4)=ROUND($G104,4),0,IF(Oper!AR$10=Inputs!$L$16,$G104-SUM($O104:AQ104),$G104/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G104-SUM($O104:AQ104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AS$10>=$C104,IF(ROUND(SUM($O104:AR104),4)=ROUND($G104,4),0,IF(Oper!AS$10=Inputs!$L$16,$G104-SUM($O104:AR104),$G104/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G104-SUM($O104:AR104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AT$10>=$C104,IF(ROUND(SUM($O104:AS104),4)=ROUND($G104,4),0,IF(Oper!AT$10=Inputs!$L$16,$G104-SUM($O104:AS104),$G104/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G104-SUM($O104:AS104),0))","v":{"v":-4.409078024200444,"d":"(4.4)"}},{"$f":"IF(Oper!AU$10>=$C104,IF(ROUND(SUM($O104:AT104),4)=ROUND($G104,4),0,IF(Oper!AU$10=Inputs!$L$16,$G104-SUM($O104:AT104),$G104/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G104-SUM($O104:AT104),0))","v":0},{"$f":"IF(Oper!AV$10>=$C104,IF(ROUND(SUM($O104:AU104),4)=ROUND($G104,4),0,IF(Oper!AV$10=Inputs!$L$16,$G104-SUM($O104:AU104),$G104/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G104-SUM($O104:AU104),0))","v":0},{"$f":"IF(Oper!AW$10>=$C104,IF(ROUND(SUM($O104:AV104),4)=ROUND($G104,4),0,IF(Oper!AW$10=Inputs!$L$16,$G104-SUM($O104:AV104),$G104/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G104-SUM($O104:AV104),0))","v":0},{"$f":"IF(Oper!AX$10>=$C104,IF(ROUND(SUM($O104:AW104),4)=ROUND($G104,4),0,IF(Oper!AX$10=Inputs!$L$16,$G104-SUM($O104:AW104),$G104/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G104-SUM($O104:AW104),0))","v":0},{"$f":"IF(Oper!AY$10>=$C104,IF(ROUND(SUM($O104:AX104),4)=ROUND($G104,4),0,IF(Oper!AY$10=Inputs!$L$16,$G104-SUM($O104:AX104),$G104/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G104-SUM($O104:AX104),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C104,IF(ROUND(SUM($O104:AY104),4)=ROUND($G104,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G104-SUM($O104:AY104),$G104/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G104-SUM($O104:AY104),0))","v":0},{"$f":"IF(Oper!BA$10>=$C104,IF(ROUND(SUM($O104:AZ104),4)=ROUND($G104,4),0,IF(Oper!BA$10=Inputs!$L$16,$G104-SUM($O104:AZ104),$G104/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G104-SUM($O104:AZ104),0))","v":0},{"$f":"IF(Oper!BB$10>=$C104,IF(ROUND(SUM($O104:BA104),4)=ROUND($G104,4),0,IF(Oper!BB$10=Inputs!$L$16,$G104-SUM($O104:BA104),$G104/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G104-SUM($O104:BA104),0))","v":0},{"$f":"IF(Oper!BC$10>=$C104,IF(ROUND(SUM($O104:BB104),4)=ROUND($G104,4),0,IF(Oper!BC$10=Inputs!$L$16,$G104-SUM($O104:BB104),$G104/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G104-SUM($O104:BB104),0))","v":0},{"$f":"IF(Oper!BD$10>=$C104,IF(ROUND(SUM($O104:BC104),4)=ROUND($G104,4),0,IF(Oper!BD$10=Inputs!$L$16,$G104-SUM($O104:BC104),$G104/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G104-SUM($O104:BC104),0))","v":0},{"$f":"IF(Oper!BE$10>=$C104,IF(ROUND(SUM($O104:BD104),4)=ROUND($G104,4),0,IF(Oper!BE$10=Inputs!$L$16,$G104-SUM($O104:BD104),$G104/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G104-SUM($O104:BD104),0))","v":0},{"$f":"IF(Oper!BF$10>=$C104,IF(ROUND(SUM($O104:BE104),4)=ROUND($G104,4),0,IF(Oper!BF$10=Inputs!$L$16,$G104-SUM($O104:BE104),$G104/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G104-SUM($O104:BE104),0))","v":0},{"$f":"IF(Oper!BG$10>=$C104,IF(ROUND(SUM($O104:BF104),4)=ROUND($G104,4),0,IF(Oper!BG$10=Inputs!$L$16,$G104-SUM($O104:BF104),$G104/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G104-SUM($O104:BF104),0))","v":0},{"$f":"IF(Oper!BH$10>=$C104,IF(ROUND(SUM($O104:BG104),4)=ROUND($G104,4),0,IF(Oper!BH$10=Inputs!$L$16,$G104-SUM($O104:BG104),$G104/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G104-SUM($O104:BG104),0))","v":0},{"$f":"IF(Oper!BI$10>=$C104,IF(ROUND(SUM($O104:BH104),4)=ROUND($G104,4),0,IF(Oper!BI$10=Inputs!$L$16,$G104-SUM($O104:BH104),$G104/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G104-SUM($O104:BH104),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C104,IF(ROUND(SUM($O104:BI104),4)=ROUND($G104,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G104-SUM($O104:BI104),$G104/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G104-SUM($O104:BI104),0))","v":0},{"$f":"IF(Oper!BK$10>=$C104,IF(ROUND(SUM($O104:BJ104),4)=ROUND($G104,4),0,IF(Oper!BK$10=Inputs!$L$16,$G104-SUM($O104:BJ104),$G104/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G104-SUM($O104:BJ104),0))","v":0},{"$f":"IF(Oper!BL$10>=$C104,IF(ROUND(SUM($O104:BK104),4)=ROUND($G104,4),0,IF(Oper!BL$10=Inputs!$L$16,$G104-SUM($O104:BK104),$G104/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G104-SUM($O104:BK104),0))","v":0},{"$f":"IF(Oper!BM$10>=$C104,IF(ROUND(SUM($O104:BL104),4)=ROUND($G104,4),0,IF(Oper!BM$10=Inputs!$L$16,$G104-SUM($O104:BL104),$G104/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G104-SUM($O104:BL104),0))","v":0},{"$f":"IF(Oper!BN$10>=$C104,IF(ROUND(SUM($O104:BM104),4)=ROUND($G104,4),0,IF(Oper!BN$10=Inputs!$L$16,$G104-SUM($O104:BM104),$G104/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G104-SUM($O104:BM104),0))","v":0},{"$f":"IF(Oper!BO$10>=$C104,IF(ROUND(SUM($O104:BN104),4)=ROUND($G104,4),0,IF(Oper!BO$10=Inputs!$L$16,$G104-SUM($O104:BN104),$G104/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G104-SUM($O104:BN104),0))","v":0},{"$f":"IF(Oper!BP$10>=$C104,IF(ROUND(SUM($O104:BO104),4)=ROUND($G104,4),0,IF(Oper!BP$10=Inputs!$L$16,$G104-SUM($O104:BO104),$G104/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G104-SUM($O104:BO104),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C104,IF(ROUND(SUM($O104:BP104),4)=ROUND($G104,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G104-SUM($O104:BP104),$G104/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G104-SUM($O104:BP104),0))","v":0},{"$f":"IF(Oper!BR$10>=$C104,IF(ROUND(SUM($O104:BQ104),4)=ROUND($G104,4),0,IF(Oper!BR$10=Inputs!$L$16,$G104-SUM($O104:BQ104),$G104/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G104-SUM($O104:BQ104),0))","v":0},{"$f":"IF(Oper!BS$10>=$C104,IF(ROUND(SUM($O104:BR104),4)=ROUND($G104,4),0,IF(Oper!BS$10=Inputs!$L$16,$G104-SUM($O104:BR104),$G104/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G104-SUM($O104:BR104),0))","v":0},{"$f":"IF(Oper!BT$10>=$C104,IF(ROUND(SUM($O104:BS104),4)=ROUND($G104,4),0,IF(Oper!BT$10=Inputs!$L$16,$G104-SUM($O104:BS104),$G104/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G104-SUM($O104:BS104),0))","v":0},{"$f":"IF(Oper!BU$10>=$C104,IF(ROUND(SUM($O104:BT104),4)=ROUND($G104,4),0,IF(Oper!BU$10=Inputs!$L$16,$G104-SUM($O104:BT104),$G104/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G104-SUM($O104:BT104),0))","v":0},{"$f":"IF(Oper!BV$10>=$C104,IF(ROUND(SUM($O104:BU104),4)=ROUND($G104,4),0,IF(Oper!BV$10=Inputs!$L$16,$G104-SUM($O104:BU104),$G104/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G104-SUM($O104:BU104),0))","v":0},{"$f":"IF(Oper!BW$10>=$C104,IF(ROUND(SUM($O104:BV104),4)=ROUND($G104,4),0,IF(Oper!BW$10=Inputs!$L$16,$G104-SUM($O104:BV104),$G104/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G104-SUM($O104:BV104),0))","v":0},{"$f":"IF(Oper!BX$10>=$C104,IF(ROUND(SUM($O104:BW104),4)=ROUND($G104,4),0,IF(Oper!BX$10=Inputs!$L$16,$G104-SUM($O104:BW104),$G104/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G104-SUM($O104:BW104),0))","v":0},{"$f":"IF(Oper!BY$10>=$C104,IF(ROUND(SUM($O104:BX104),4)=ROUND($G104,4),0,IF(Oper!BY$10=Inputs!$L$16,$G104-SUM($O104:BX104),$G104/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G104-SUM($O104:BX104),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C104,IF(ROUND(SUM($O104:BY104),4)=ROUND($G104,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G104-SUM($O104:BY104),$G104/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G104-SUM($O104:BY104),0))","v":0},{"$f":"IF(Oper!CA$10>=$C104,IF(ROUND(SUM($O104:BZ104),4)=ROUND($G104,4),0,IF(Oper!CA$10=Inputs!$L$16,$G104-SUM($O104:BZ104),$G104/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G104-SUM($O104:BZ104),0))","v":0},{"$f":"IF(Oper!CB$10>=$C104,IF(ROUND(SUM($O104:CA104),4)=ROUND($G104,4),0,IF(Oper!CB$10=Inputs!$L$16,$G104-SUM($O104:CA104),$G104/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G104-SUM($O104:CA104),0))","v":0},{"$f":"IF(Oper!CC$10>=$C104,IF(ROUND(SUM($O104:CB104),4)=ROUND($G104,4),0,IF(Oper!CC$10=Inputs!$L$16,$G104-SUM($O104:CB104),$G104/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G104-SUM($O104:CB104),0))","v":0},{"$f":"IF(Oper!CD$10>=$C104,IF(ROUND(SUM($O104:CC104),4)=ROUND($G104,4),0,IF(Oper!CD$10=Inputs!$L$16,$G104-SUM($O104:CC104),$G104/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G104-SUM($O104:CC104),0))","v":0},{"$f":"IF(Oper!CE$10>=$C104,IF(ROUND(SUM($O104:CD104),4)=ROUND($G104,4),0,IF(Oper!CE$10=Inputs!$L$16,$G104-SUM($O104:CD104),$G104/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G104-SUM($O104:CD104),0))","v":0},{"$f":"IF(Oper!CF$10>=$C104,IF(ROUND(SUM($O104:CE104),4)=ROUND($G104,4),0,IF(Oper!CF$10=Inputs!$L$16,$G104-SUM($O104:CE104),$G104/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G104-SUM($O104:CE104),0))","v":0},{"$f":"IF(Oper!CG$10>=$C104,IF(ROUND(SUM($O104:CF104),4)=ROUND($G104,4),0,IF(Oper!CG$10=Inputs!$L$16,$G104-SUM($O104:CF104),$G104/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G104-SUM($O104:CF104),0))","v":0},{"$f":"IF(Oper!CH$10>=$C104,IF(ROUND(SUM($O104:CG104),4)=ROUND($G104,4),0,IF(Oper!CH$10=Inputs!$L$16,$G104-SUM($O104:CG104),$G104/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G104-SUM($O104:CG104),0))","v":0},{"$f":"IF(Oper!CI$10>=$C104,IF(ROUND(SUM($O104:CH104),4)=ROUND($G104,4),0,IF(Oper!CI$10=Inputs!$L$16,$G104-SUM($O104:CH104),$G104/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G104-SUM($O104:CH104),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C104,IF(ROUND(SUM($O104:CI104),4)=ROUND($G104,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G104-SUM($O104:CI104),$G104/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G104-SUM($O104:CI104),0))","v":0},{"$f":"IF(Oper!CK$10>=$C104,IF(ROUND(SUM($O104:CJ104),4)=ROUND($G104,4),0,IF(Oper!CK$10=Inputs!$L$16,$G104-SUM($O104:CJ104),$G104/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G104-SUM($O104:CJ104),0))","v":0},{"$f":"IF(Oper!CL$10>=$C104,IF(ROUND(SUM($O104:CK104),4)=ROUND($G104,4),0,IF(Oper!CL$10=Inputs!$L$16,$G104-SUM($O104:CK104),$G104/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G104-SUM($O104:CK104),0))","v":0},{"$f":"IF(Oper!CM$10>=$C104,IF(ROUND(SUM($O104:CL104),4)=ROUND($G104,4),0,IF(Oper!CM$10=Inputs!$L$16,$G104-SUM($O104:CL104),$G104/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G104-SUM($O104:CL104),0))","v":0},{"$f":"IF(Oper!CN$10>=$C104,IF(ROUND(SUM($O104:CM104),4)=ROUND($G104,4),0,IF(Oper!CN$10=Inputs!$L$16,$G104-SUM($O104:CM104),$G104/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G104-SUM($O104:CM104),0))","v":0},{"$f":"IF(Oper!CO$10>=$C104,IF(ROUND(SUM($O104:CN104),4)=ROUND($G104,4),0,IF(Oper!CO$10=Inputs!$L$16,$G104-SUM($O104:CN104),$G104/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G104-SUM($O104:CN104),0))","v":0},{"$f":"IF(Oper!CP$10>=$C104,IF(ROUND(SUM($O104:CO104),4)=ROUND($G104,4),0,IF(Oper!CP$10=Inputs!$L$16,$G104-SUM($O104:CO104),$G104/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G104-SUM($O104:CO104),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C104,IF(ROUND(SUM($O104:CP104),4)=ROUND($G104,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G104-SUM($O104:CP104),$G104/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G104-SUM($O104:CP104),0))","v":0},{"$f":"IF(Oper!CR$10>=$C104,IF(ROUND(SUM($O104:CQ104),4)=ROUND($G104,4),0,IF(Oper!CR$10=Inputs!$L$16,$G104-SUM($O104:CQ104),$G104/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G104-SUM($O104:CQ104),0))","v":0}]
[null,null,"2030-12-31",{"$nulls":3},{"v":-85.74342535632309,"d":"-85.7"},{"$nulls":3},"MCAD",null,{"v":-85.74342535632307,"d":"(86)"},null,null,{"$f":"IF(Oper!P$10>=$C105,IF(ROUND(SUM($O105:O105),4)=ROUND($G105,4),0,IF(Oper!P$10=Inputs!$L$16,$G105-SUM($O105:O105),$G105/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G105-SUM($O105:O105),0))","v":0},{"$f":"IF(Oper!Q$10>=$C105,IF(ROUND(SUM($O105:P105),4)=ROUND($G105,4),0,IF(Oper!Q$10=Inputs!$L$16,$G105-SUM($O105:P105),$G105/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G105-SUM($O105:P105),0))","v":0},{"$f":"IF(Oper!R$10>=$C105,IF(ROUND(SUM($O105:Q105),4)=ROUND($G105,4),0,IF(Oper!R$10=Inputs!$L$16,$G105-SUM($O105:Q105),$G105/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G105-SUM($O105:Q105),0))","v":0},{"$f":"IF(Oper!S$10>=$C105,IF(ROUND(SUM($O105:R105),4)=ROUND($G105,4),0,IF(Oper!S$10=Inputs!$L$16,$G105-SUM($O105:R105),$G105/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G105-SUM($O105:R105),0))","v":0},{"$f":"IF(Oper!T$10>=$C105,IF(ROUND(SUM($O105:S105),4)=ROUND($G105,4),0,IF(Oper!T$10=Inputs!$L$16,$G105-SUM($O105:S105),$G105/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G105-SUM($O105:S105),0))","v":0},{"$f":"IF(Oper!U$10>=$C105,IF(ROUND(SUM($O105:T105),4)=ROUND($G105,4),0,IF(Oper!U$10=Inputs!$L$16,$G105-SUM($O105:T105),$G105/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G105-SUM($O105:T105),0))","v":0},{"$f":"IF(Oper!V$10>=$C105,IF(ROUND(SUM($O105:U105),4)=ROUND($G105,4),0,IF(Oper!V$10=Inputs!$L$16,$G105-SUM($O105:U105),$G105/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G105-SUM($O105:U105),0))","v":0},{"$f":"IF(Oper!W$10>=$C105,IF(ROUND(SUM($O105:V105),4)=ROUND($G105,4),0,IF(Oper!W$10=Inputs!$L$16,$G105-SUM($O105:V105),$G105/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G105-SUM($O105:V105),0))","v":0},{"$f":"IF(Oper!X$10>=$C105,IF(ROUND(SUM($O105:W105),4)=ROUND($G105,4),0,IF(Oper!X$10=Inputs!$L$16,$G105-SUM($O105:W105),$G105/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G105-SUM($O105:W105),0))","v":0},{"$f":"IF(Oper!Y$10>=$C105,IF(ROUND(SUM($O105:X105),4)=ROUND($G105,4),0,IF(Oper!Y$10=Inputs!$L$16,$G105-SUM($O105:X105),$G105/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G105-SUM($O105:X105),0))","v":0},{"$f":"IF(Oper!Z$10>=$C105,IF(ROUND(SUM($O105:Y105),4)=ROUND($G105,4),0,IF(Oper!Z$10=Inputs!$L$16,$G105-SUM($O105:Y105),$G105/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G105-SUM($O105:Y105),0))","v":0},{"$f":"IF(Oper!AA$10>=$C105,IF(ROUND(SUM($O105:Z105),4)=ROUND($G105,4),0,IF(Oper!AA$10=Inputs!$L$16,$G105-SUM($O105:Z105),$G105/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G105-SUM($O105:Z105),0))","v":0},{"$f":"IF(Oper!AB$10>=$C105,IF(ROUND(SUM($O105:AA105),4)=ROUND($G105,4),0,IF(Oper!AB$10=Inputs!$L$16,$G105-SUM($O105:AA105),$G105/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G105-SUM($O105:AA105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AC$10>=$C105,IF(ROUND(SUM($O105:AB105),4)=ROUND($G105,4),0,IF(Oper!AC$10=Inputs!$L$16,$G105-SUM($O105:AB105),$G105/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G105-SUM($O105:AB105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AD$10>=$C105,IF(ROUND(SUM($O105:AC105),4)=ROUND($G105,4),0,IF(Oper!AD$10=Inputs!$L$16,$G105-SUM($O105:AC105),$G105/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G105-SUM($O105:AC105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AE$10>=$C105,IF(ROUND(SUM($O105:AD105),4)=ROUND($G105,4),0,IF(Oper!AE$10=Inputs!$L$16,$G105-SUM($O105:AD105),$G105/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G105-SUM($O105:AD105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AF$10>=$C105,IF(ROUND(SUM($O105:AE105),4)=ROUND($G105,4),0,IF(Oper!AF$10=Inputs!$L$16,$G105-SUM($O105:AE105),$G105/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G105-SUM($O105:AE105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AG$10>=$C105,IF(ROUND(SUM($O105:AF105),4)=ROUND($G105,4),0,IF(Oper!AG$10=Inputs!$L$16,$G105-SUM($O105:AF105),$G105/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G105-SUM($O105:AF105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AH$10>=$C105,IF(ROUND(SUM($O105:AG105),4)=ROUND($G105,4),0,IF(Oper!AH$10=Inputs!$L$16,$G105-SUM($O105:AG105),$G105/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G105-SUM($O105:AG105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AI$10>=$C105,IF(ROUND(SUM($O105:AH105),4)=ROUND($G105,4),0,IF(Oper!AI$10=Inputs!$L$16,$G105-SUM($O105:AH105),$G105/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G105-SUM($O105:AH105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AJ$10>=$C105,IF(ROUND(SUM($O105:AI105),4)=ROUND($G105,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G105-SUM($O105:AI105),$G105/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G105-SUM($O105:AI105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AK$10>=$C105,IF(ROUND(SUM($O105:AJ105),4)=ROUND($G105,4),0,IF(Oper!AK$10=Inputs!$L$16,$G105-SUM($O105:AJ105),$G105/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G105-SUM($O105:AJ105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AL$10>=$C105,IF(ROUND(SUM($O105:AK105),4)=ROUND($G105,4),0,IF(Oper!AL$10=Inputs!$L$16,$G105-SUM($O105:AK105),$G105/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G105-SUM($O105:AK105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AM$10>=$C105,IF(ROUND(SUM($O105:AL105),4)=ROUND($G105,4),0,IF(Oper!AM$10=Inputs!$L$16,$G105-SUM($O105:AL105),$G105/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G105-SUM($O105:AL105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AN$10>=$C105,IF(ROUND(SUM($O105:AM105),4)=ROUND($G105,4),0,IF(Oper!AN$10=Inputs!$L$16,$G105-SUM($O105:AM105),$G105/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G105-SUM($O105:AM105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AO$10>=$C105,IF(ROUND(SUM($O105:AN105),4)=ROUND($G105,4),0,IF(Oper!AO$10=Inputs!$L$16,$G105-SUM($O105:AN105),$G105/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G105-SUM($O105:AN105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AP$10>=$C105,IF(ROUND(SUM($O105:AO105),4)=ROUND($G105,4),0,IF(Oper!AP$10=Inputs!$L$16,$G105-SUM($O105:AO105),$G105/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G105-SUM($O105:AO105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AQ$10>=$C105,IF(ROUND(SUM($O105:AP105),4)=ROUND($G105,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G105-SUM($O105:AP105),$G105/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G105-SUM($O105:AP105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AR$10>=$C105,IF(ROUND(SUM($O105:AQ105),4)=ROUND($G105,4),0,IF(Oper!AR$10=Inputs!$L$16,$G105-SUM($O105:AQ105),$G105/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G105-SUM($O105:AQ105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AS$10>=$C105,IF(ROUND(SUM($O105:AR105),4)=ROUND($G105,4),0,IF(Oper!AS$10=Inputs!$L$16,$G105-SUM($O105:AR105),$G105/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G105-SUM($O105:AR105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AT$10>=$C105,IF(ROUND(SUM($O105:AS105),4)=ROUND($G105,4),0,IF(Oper!AT$10=Inputs!$L$16,$G105-SUM($O105:AS105),$G105/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G105-SUM($O105:AS105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AU$10>=$C105,IF(ROUND(SUM($O105:AT105),4)=ROUND($G105,4),0,IF(Oper!AU$10=Inputs!$L$16,$G105-SUM($O105:AT105),$G105/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G105-SUM($O105:AT105),0))","v":{"v":-4.287171267816154,"d":"(4.3)"}},{"$f":"IF(Oper!AV$10>=$C105,IF(ROUND(SUM($O105:AU105),4)=ROUND($G105,4),0,IF(Oper!AV$10=Inputs!$L$16,$G105-SUM($O105:AU105),$G105/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G105-SUM($O105:AU105),0))","v":0},{"$f":"IF(Oper!AW$10>=$C105,IF(ROUND(SUM($O105:AV105),4)=ROUND($G105,4),0,IF(Oper!AW$10=Inputs!$L$16,$G105-SUM($O105:AV105),$G105/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G105-SUM($O105:AV105),0))","v":0},{"$f":"IF(Oper!AX$10>=$C105,IF(ROUND(SUM($O105:AW105),4)=ROUND($G105,4),0,IF(Oper!AX$10=Inputs!$L$16,$G105-SUM($O105:AW105),$G105/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G105-SUM($O105:AW105),0))","v":0},{"$f":"IF(Oper!AY$10>=$C105,IF(ROUND(SUM($O105:AX105),4)=ROUND($G105,4),0,IF(Oper!AY$10=Inputs!$L$16,$G105-SUM($O105:AX105),$G105/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G105-SUM($O105:AX105),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C105,IF(ROUND(SUM($O105:AY105),4)=ROUND($G105,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G105-SUM($O105:AY105),$G105/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G105-SUM($O105:AY105),0))","v":0},{"$f":"IF(Oper!BA$10>=$C105,IF(ROUND(SUM($O105:AZ105),4)=ROUND($G105,4),0,IF(Oper!BA$10=Inputs!$L$16,$G105-SUM($O105:AZ105),$G105/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G105-SUM($O105:AZ105),0))","v":0},{"$f":"IF(Oper!BB$10>=$C105,IF(ROUND(SUM($O105:BA105),4)=ROUND($G105,4),0,IF(Oper!BB$10=Inputs!$L$16,$G105-SUM($O105:BA105),$G105/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G105-SUM($O105:BA105),0))","v":0},{"$f":"IF(Oper!BC$10>=$C105,IF(ROUND(SUM($O105:BB105),4)=ROUND($G105,4),0,IF(Oper!BC$10=Inputs!$L$16,$G105-SUM($O105:BB105),$G105/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G105-SUM($O105:BB105),0))","v":0},{"$f":"IF(Oper!BD$10>=$C105,IF(ROUND(SUM($O105:BC105),4)=ROUND($G105,4),0,IF(Oper!BD$10=Inputs!$L$16,$G105-SUM($O105:BC105),$G105/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G105-SUM($O105:BC105),0))","v":0},{"$f":"IF(Oper!BE$10>=$C105,IF(ROUND(SUM($O105:BD105),4)=ROUND($G105,4),0,IF(Oper!BE$10=Inputs!$L$16,$G105-SUM($O105:BD105),$G105/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G105-SUM($O105:BD105),0))","v":0},{"$f":"IF(Oper!BF$10>=$C105,IF(ROUND(SUM($O105:BE105),4)=ROUND($G105,4),0,IF(Oper!BF$10=Inputs!$L$16,$G105-SUM($O105:BE105),$G105/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G105-SUM($O105:BE105),0))","v":0},{"$f":"IF(Oper!BG$10>=$C105,IF(ROUND(SUM($O105:BF105),4)=ROUND($G105,4),0,IF(Oper!BG$10=Inputs!$L$16,$G105-SUM($O105:BF105),$G105/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G105-SUM($O105:BF105),0))","v":0},{"$f":"IF(Oper!BH$10>=$C105,IF(ROUND(SUM($O105:BG105),4)=ROUND($G105,4),0,IF(Oper!BH$10=Inputs!$L$16,$G105-SUM($O105:BG105),$G105/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G105-SUM($O105:BG105),0))","v":0},{"$f":"IF(Oper!BI$10>=$C105,IF(ROUND(SUM($O105:BH105),4)=ROUND($G105,4),0,IF(Oper!BI$10=Inputs!$L$16,$G105-SUM($O105:BH105),$G105/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G105-SUM($O105:BH105),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C105,IF(ROUND(SUM($O105:BI105),4)=ROUND($G105,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G105-SUM($O105:BI105),$G105/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G105-SUM($O105:BI105),0))","v":0},{"$f":"IF(Oper!BK$10>=$C105,IF(ROUND(SUM($O105:BJ105),4)=ROUND($G105,4),0,IF(Oper!BK$10=Inputs!$L$16,$G105-SUM($O105:BJ105),$G105/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G105-SUM($O105:BJ105),0))","v":0},{"$f":"IF(Oper!BL$10>=$C105,IF(ROUND(SUM($O105:BK105),4)=ROUND($G105,4),0,IF(Oper!BL$10=Inputs!$L$16,$G105-SUM($O105:BK105),$G105/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G105-SUM($O105:BK105),0))","v":0},{"$f":"IF(Oper!BM$10>=$C105,IF(ROUND(SUM($O105:BL105),4)=ROUND($G105,4),0,IF(Oper!BM$10=Inputs!$L$16,$G105-SUM($O105:BL105),$G105/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G105-SUM($O105:BL105),0))","v":0},{"$f":"IF(Oper!BN$10>=$C105,IF(ROUND(SUM($O105:BM105),4)=ROUND($G105,4),0,IF(Oper!BN$10=Inputs!$L$16,$G105-SUM($O105:BM105),$G105/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G105-SUM($O105:BM105),0))","v":0},{"$f":"IF(Oper!BO$10>=$C105,IF(ROUND(SUM($O105:BN105),4)=ROUND($G105,4),0,IF(Oper!BO$10=Inputs!$L$16,$G105-SUM($O105:BN105),$G105/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G105-SUM($O105:BN105),0))","v":0},{"$f":"IF(Oper!BP$10>=$C105,IF(ROUND(SUM($O105:BO105),4)=ROUND($G105,4),0,IF(Oper!BP$10=Inputs!$L$16,$G105-SUM($O105:BO105),$G105/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G105-SUM($O105:BO105),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C105,IF(ROUND(SUM($O105:BP105),4)=ROUND($G105,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G105-SUM($O105:BP105),$G105/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G105-SUM($O105:BP105),0))","v":0},{"$f":"IF(Oper!BR$10>=$C105,IF(ROUND(SUM($O105:BQ105),4)=ROUND($G105,4),0,IF(Oper!BR$10=Inputs!$L$16,$G105-SUM($O105:BQ105),$G105/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G105-SUM($O105:BQ105),0))","v":0},{"$f":"IF(Oper!BS$10>=$C105,IF(ROUND(SUM($O105:BR105),4)=ROUND($G105,4),0,IF(Oper!BS$10=Inputs!$L$16,$G105-SUM($O105:BR105),$G105/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G105-SUM($O105:BR105),0))","v":0},{"$f":"IF(Oper!BT$10>=$C105,IF(ROUND(SUM($O105:BS105),4)=ROUND($G105,4),0,IF(Oper!BT$10=Inputs!$L$16,$G105-SUM($O105:BS105),$G105/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G105-SUM($O105:BS105),0))","v":0},{"$f":"IF(Oper!BU$10>=$C105,IF(ROUND(SUM($O105:BT105),4)=ROUND($G105,4),0,IF(Oper!BU$10=Inputs!$L$16,$G105-SUM($O105:BT105),$G105/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G105-SUM($O105:BT105),0))","v":0},{"$f":"IF(Oper!BV$10>=$C105,IF(ROUND(SUM($O105:BU105),4)=ROUND($G105,4),0,IF(Oper!BV$10=Inputs!$L$16,$G105-SUM($O105:BU105),$G105/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G105-SUM($O105:BU105),0))","v":0},{"$f":"IF(Oper!BW$10>=$C105,IF(ROUND(SUM($O105:BV105),4)=ROUND($G105,4),0,IF(Oper!BW$10=Inputs!$L$16,$G105-SUM($O105:BV105),$G105/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G105-SUM($O105:BV105),0))","v":0},{"$f":"IF(Oper!BX$10>=$C105,IF(ROUND(SUM($O105:BW105),4)=ROUND($G105,4),0,IF(Oper!BX$10=Inputs!$L$16,$G105-SUM($O105:BW105),$G105/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G105-SUM($O105:BW105),0))","v":0},{"$f":"IF(Oper!BY$10>=$C105,IF(ROUND(SUM($O105:BX105),4)=ROUND($G105,4),0,IF(Oper!BY$10=Inputs!$L$16,$G105-SUM($O105:BX105),$G105/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G105-SUM($O105:BX105),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C105,IF(ROUND(SUM($O105:BY105),4)=ROUND($G105,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G105-SUM($O105:BY105),$G105/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G105-SUM($O105:BY105),0))","v":0},{"$f":"IF(Oper!CA$10>=$C105,IF(ROUND(SUM($O105:BZ105),4)=ROUND($G105,4),0,IF(Oper!CA$10=Inputs!$L$16,$G105-SUM($O105:BZ105),$G105/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G105-SUM($O105:BZ105),0))","v":0},{"$f":"IF(Oper!CB$10>=$C105,IF(ROUND(SUM($O105:CA105),4)=ROUND($G105,4),0,IF(Oper!CB$10=Inputs!$L$16,$G105-SUM($O105:CA105),$G105/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G105-SUM($O105:CA105),0))","v":0},{"$f":"IF(Oper!CC$10>=$C105,IF(ROUND(SUM($O105:CB105),4)=ROUND($G105,4),0,IF(Oper!CC$10=Inputs!$L$16,$G105-SUM($O105:CB105),$G105/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G105-SUM($O105:CB105),0))","v":0},{"$f":"IF(Oper!CD$10>=$C105,IF(ROUND(SUM($O105:CC105),4)=ROUND($G105,4),0,IF(Oper!CD$10=Inputs!$L$16,$G105-SUM($O105:CC105),$G105/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G105-SUM($O105:CC105),0))","v":0},{"$f":"IF(Oper!CE$10>=$C105,IF(ROUND(SUM($O105:CD105),4)=ROUND($G105,4),0,IF(Oper!CE$10=Inputs!$L$16,$G105-SUM($O105:CD105),$G105/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G105-SUM($O105:CD105),0))","v":0},{"$f":"IF(Oper!CF$10>=$C105,IF(ROUND(SUM($O105:CE105),4)=ROUND($G105,4),0,IF(Oper!CF$10=Inputs!$L$16,$G105-SUM($O105:CE105),$G105/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G105-SUM($O105:CE105),0))","v":0},{"$f":"IF(Oper!CG$10>=$C105,IF(ROUND(SUM($O105:CF105),4)=ROUND($G105,4),0,IF(Oper!CG$10=Inputs!$L$16,$G105-SUM($O105:CF105),$G105/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G105-SUM($O105:CF105),0))","v":0},{"$f":"IF(Oper!CH$10>=$C105,IF(ROUND(SUM($O105:CG105),4)=ROUND($G105,4),0,IF(Oper!CH$10=Inputs!$L$16,$G105-SUM($O105:CG105),$G105/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G105-SUM($O105:CG105),0))","v":0},{"$f":"IF(Oper!CI$10>=$C105,IF(ROUND(SUM($O105:CH105),4)=ROUND($G105,4),0,IF(Oper!CI$10=Inputs!$L$16,$G105-SUM($O105:CH105),$G105/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G105-SUM($O105:CH105),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C105,IF(ROUND(SUM($O105:CI105),4)=ROUND($G105,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G105-SUM($O105:CI105),$G105/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G105-SUM($O105:CI105),0))","v":0},{"$f":"IF(Oper!CK$10>=$C105,IF(ROUND(SUM($O105:CJ105),4)=ROUND($G105,4),0,IF(Oper!CK$10=Inputs!$L$16,$G105-SUM($O105:CJ105),$G105/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G105-SUM($O105:CJ105),0))","v":0},{"$f":"IF(Oper!CL$10>=$C105,IF(ROUND(SUM($O105:CK105),4)=ROUND($G105,4),0,IF(Oper!CL$10=Inputs!$L$16,$G105-SUM($O105:CK105),$G105/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G105-SUM($O105:CK105),0))","v":0},{"$f":"IF(Oper!CM$10>=$C105,IF(ROUND(SUM($O105:CL105),4)=ROUND($G105,4),0,IF(Oper!CM$10=Inputs!$L$16,$G105-SUM($O105:CL105),$G105/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G105-SUM($O105:CL105),0))","v":0},{"$f":"IF(Oper!CN$10>=$C105,IF(ROUND(SUM($O105:CM105),4)=ROUND($G105,4),0,IF(Oper!CN$10=Inputs!$L$16,$G105-SUM($O105:CM105),$G105/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G105-SUM($O105:CM105),0))","v":0},{"$f":"IF(Oper!CO$10>=$C105,IF(ROUND(SUM($O105:CN105),4)=ROUND($G105,4),0,IF(Oper!CO$10=Inputs!$L$16,$G105-SUM($O105:CN105),$G105/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G105-SUM($O105:CN105),0))","v":0},{"$f":"IF(Oper!CP$10>=$C105,IF(ROUND(SUM($O105:CO105),4)=ROUND($G105,4),0,IF(Oper!CP$10=Inputs!$L$16,$G105-SUM($O105:CO105),$G105/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G105-SUM($O105:CO105),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C105,IF(ROUND(SUM($O105:CP105),4)=ROUND($G105,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G105-SUM($O105:CP105),$G105/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G105-SUM($O105:CP105),0))","v":0},{"$f":"IF(Oper!CR$10>=$C105,IF(ROUND(SUM($O105:CQ105),4)=ROUND($G105,4),0,IF(Oper!CR$10=Inputs!$L$16,$G105-SUM($O105:CQ105),$G105/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G105-SUM($O105:CQ105),0))","v":0}]
[null,null,"2031-12-31",{"$nulls":3},{"v":-83.37270231420518,"d":"-83.4"},{"$nulls":3},"MCAD",null,{"v":-83.37270231420518,"d":"(83)"},null,null,{"$f":"IF(Oper!P$10>=$C106,IF(ROUND(SUM($O106:O106),4)=ROUND($G106,4),0,IF(Oper!P$10=Inputs!$L$16,$G106-SUM($O106:O106),$G106/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G106-SUM($O106:O106),0))","v":0},{"$f":"IF(Oper!Q$10>=$C106,IF(ROUND(SUM($O106:P106),4)=ROUND($G106,4),0,IF(Oper!Q$10=Inputs!$L$16,$G106-SUM($O106:P106),$G106/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G106-SUM($O106:P106),0))","v":0},{"$f":"IF(Oper!R$10>=$C106,IF(ROUND(SUM($O106:Q106),4)=ROUND($G106,4),0,IF(Oper!R$10=Inputs!$L$16,$G106-SUM($O106:Q106),$G106/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G106-SUM($O106:Q106),0))","v":0},{"$f":"IF(Oper!S$10>=$C106,IF(ROUND(SUM($O106:R106),4)=ROUND($G106,4),0,IF(Oper!S$10=Inputs!$L$16,$G106-SUM($O106:R106),$G106/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G106-SUM($O106:R106),0))","v":0},{"$f":"IF(Oper!T$10>=$C106,IF(ROUND(SUM($O106:S106),4)=ROUND($G106,4),0,IF(Oper!T$10=Inputs!$L$16,$G106-SUM($O106:S106),$G106/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G106-SUM($O106:S106),0))","v":0},{"$f":"IF(Oper!U$10>=$C106,IF(ROUND(SUM($O106:T106),4)=ROUND($G106,4),0,IF(Oper!U$10=Inputs!$L$16,$G106-SUM($O106:T106),$G106/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G106-SUM($O106:T106),0))","v":0},{"$f":"IF(Oper!V$10>=$C106,IF(ROUND(SUM($O106:U106),4)=ROUND($G106,4),0,IF(Oper!V$10=Inputs!$L$16,$G106-SUM($O106:U106),$G106/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G106-SUM($O106:U106),0))","v":0},{"$f":"IF(Oper!W$10>=$C106,IF(ROUND(SUM($O106:V106),4)=ROUND($G106,4),0,IF(Oper!W$10=Inputs!$L$16,$G106-SUM($O106:V106),$G106/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G106-SUM($O106:V106),0))","v":0},{"$f":"IF(Oper!X$10>=$C106,IF(ROUND(SUM($O106:W106),4)=ROUND($G106,4),0,IF(Oper!X$10=Inputs!$L$16,$G106-SUM($O106:W106),$G106/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G106-SUM($O106:W106),0))","v":0},{"$f":"IF(Oper!Y$10>=$C106,IF(ROUND(SUM($O106:X106),4)=ROUND($G106,4),0,IF(Oper!Y$10=Inputs!$L$16,$G106-SUM($O106:X106),$G106/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G106-SUM($O106:X106),0))","v":0},{"$f":"IF(Oper!Z$10>=$C106,IF(ROUND(SUM($O106:Y106),4)=ROUND($G106,4),0,IF(Oper!Z$10=Inputs!$L$16,$G106-SUM($O106:Y106),$G106/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G106-SUM($O106:Y106),0))","v":0},{"$f":"IF(Oper!AA$10>=$C106,IF(ROUND(SUM($O106:Z106),4)=ROUND($G106,4),0,IF(Oper!AA$10=Inputs!$L$16,$G106-SUM($O106:Z106),$G106/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G106-SUM($O106:Z106),0))","v":0},{"$f":"IF(Oper!AB$10>=$C106,IF(ROUND(SUM($O106:AA106),4)=ROUND($G106,4),0,IF(Oper!AB$10=Inputs!$L$16,$G106-SUM($O106:AA106),$G106/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G106-SUM($O106:AA106),0))","v":0},{"$f":"IF(Oper!AC$10>=$C106,IF(ROUND(SUM($O106:AB106),4)=ROUND($G106,4),0,IF(Oper!AC$10=Inputs!$L$16,$G106-SUM($O106:AB106),$G106/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G106-SUM($O106:AB106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AD$10>=$C106,IF(ROUND(SUM($O106:AC106),4)=ROUND($G106,4),0,IF(Oper!AD$10=Inputs!$L$16,$G106-SUM($O106:AC106),$G106/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G106-SUM($O106:AC106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AE$10>=$C106,IF(ROUND(SUM($O106:AD106),4)=ROUND($G106,4),0,IF(Oper!AE$10=Inputs!$L$16,$G106-SUM($O106:AD106),$G106/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G106-SUM($O106:AD106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AF$10>=$C106,IF(ROUND(SUM($O106:AE106),4)=ROUND($G106,4),0,IF(Oper!AF$10=Inputs!$L$16,$G106-SUM($O106:AE106),$G106/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G106-SUM($O106:AE106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AG$10>=$C106,IF(ROUND(SUM($O106:AF106),4)=ROUND($G106,4),0,IF(Oper!AG$10=Inputs!$L$16,$G106-SUM($O106:AF106),$G106/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G106-SUM($O106:AF106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AH$10>=$C106,IF(ROUND(SUM($O106:AG106),4)=ROUND($G106,4),0,IF(Oper!AH$10=Inputs!$L$16,$G106-SUM($O106:AG106),$G106/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G106-SUM($O106:AG106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AI$10>=$C106,IF(ROUND(SUM($O106:AH106),4)=ROUND($G106,4),0,IF(Oper!AI$10=Inputs!$L$16,$G106-SUM($O106:AH106),$G106/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G106-SUM($O106:AH106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AJ$10>=$C106,IF(ROUND(SUM($O106:AI106),4)=ROUND($G106,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G106-SUM($O106:AI106),$G106/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G106-SUM($O106:AI106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AK$10>=$C106,IF(ROUND(SUM($O106:AJ106),4)=ROUND($G106,4),0,IF(Oper!AK$10=Inputs!$L$16,$G106-SUM($O106:AJ106),$G106/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G106-SUM($O106:AJ106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AL$10>=$C106,IF(ROUND(SUM($O106:AK106),4)=ROUND($G106,4),0,IF(Oper!AL$10=Inputs!$L$16,$G106-SUM($O106:AK106),$G106/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G106-SUM($O106:AK106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AM$10>=$C106,IF(ROUND(SUM($O106:AL106),4)=ROUND($G106,4),0,IF(Oper!AM$10=Inputs!$L$16,$G106-SUM($O106:AL106),$G106/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G106-SUM($O106:AL106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AN$10>=$C106,IF(ROUND(SUM($O106:AM106),4)=ROUND($G106,4),0,IF(Oper!AN$10=Inputs!$L$16,$G106-SUM($O106:AM106),$G106/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G106-SUM($O106:AM106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AO$10>=$C106,IF(ROUND(SUM($O106:AN106),4)=ROUND($G106,4),0,IF(Oper!AO$10=Inputs!$L$16,$G106-SUM($O106:AN106),$G106/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G106-SUM($O106:AN106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AP$10>=$C106,IF(ROUND(SUM($O106:AO106),4)=ROUND($G106,4),0,IF(Oper!AP$10=Inputs!$L$16,$G106-SUM($O106:AO106),$G106/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G106-SUM($O106:AO106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AQ$10>=$C106,IF(ROUND(SUM($O106:AP106),4)=ROUND($G106,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G106-SUM($O106:AP106),$G106/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G106-SUM($O106:AP106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AR$10>=$C106,IF(ROUND(SUM($O106:AQ106),4)=ROUND($G106,4),0,IF(Oper!AR$10=Inputs!$L$16,$G106-SUM($O106:AQ106),$G106/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G106-SUM($O106:AQ106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AS$10>=$C106,IF(ROUND(SUM($O106:AR106),4)=ROUND($G106,4),0,IF(Oper!AS$10=Inputs!$L$16,$G106-SUM($O106:AR106),$G106/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G106-SUM($O106:AR106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AT$10>=$C106,IF(ROUND(SUM($O106:AS106),4)=ROUND($G106,4),0,IF(Oper!AT$10=Inputs!$L$16,$G106-SUM($O106:AS106),$G106/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G106-SUM($O106:AS106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AU$10>=$C106,IF(ROUND(SUM($O106:AT106),4)=ROUND($G106,4),0,IF(Oper!AU$10=Inputs!$L$16,$G106-SUM($O106:AT106),$G106/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G106-SUM($O106:AT106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AV$10>=$C106,IF(ROUND(SUM($O106:AU106),4)=ROUND($G106,4),0,IF(Oper!AV$10=Inputs!$L$16,$G106-SUM($O106:AU106),$G106/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G106-SUM($O106:AU106),0))","v":{"v":-4.168635115710259,"d":"(4.2)"}},{"$f":"IF(Oper!AW$10>=$C106,IF(ROUND(SUM($O106:AV106),4)=ROUND($G106,4),0,IF(Oper!AW$10=Inputs!$L$16,$G106-SUM($O106:AV106),$G106/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G106-SUM($O106:AV106),0))","v":0},{"$f":"IF(Oper!AX$10>=$C106,IF(ROUND(SUM($O106:AW106),4)=ROUND($G106,4),0,IF(Oper!AX$10=Inputs!$L$16,$G106-SUM($O106:AW106),$G106/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G106-SUM($O106:AW106),0))","v":0},{"$f":"IF(Oper!AY$10>=$C106,IF(ROUND(SUM($O106:AX106),4)=ROUND($G106,4),0,IF(Oper!AY$10=Inputs!$L$16,$G106-SUM($O106:AX106),$G106/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G106-SUM($O106:AX106),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C106,IF(ROUND(SUM($O106:AY106),4)=ROUND($G106,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G106-SUM($O106:AY106),$G106/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G106-SUM($O106:AY106),0))","v":0},{"$f":"IF(Oper!BA$10>=$C106,IF(ROUND(SUM($O106:AZ106),4)=ROUND($G106,4),0,IF(Oper!BA$10=Inputs!$L$16,$G106-SUM($O106:AZ106),$G106/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G106-SUM($O106:AZ106),0))","v":0},{"$f":"IF(Oper!BB$10>=$C106,IF(ROUND(SUM($O106:BA106),4)=ROUND($G106,4),0,IF(Oper!BB$10=Inputs!$L$16,$G106-SUM($O106:BA106),$G106/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G106-SUM($O106:BA106),0))","v":0},{"$f":"IF(Oper!BC$10>=$C106,IF(ROUND(SUM($O106:BB106),4)=ROUND($G106,4),0,IF(Oper!BC$10=Inputs!$L$16,$G106-SUM($O106:BB106),$G106/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G106-SUM($O106:BB106),0))","v":0},{"$f":"IF(Oper!BD$10>=$C106,IF(ROUND(SUM($O106:BC106),4)=ROUND($G106,4),0,IF(Oper!BD$10=Inputs!$L$16,$G106-SUM($O106:BC106),$G106/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G106-SUM($O106:BC106),0))","v":0},{"$f":"IF(Oper!BE$10>=$C106,IF(ROUND(SUM($O106:BD106),4)=ROUND($G106,4),0,IF(Oper!BE$10=Inputs!$L$16,$G106-SUM($O106:BD106),$G106/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G106-SUM($O106:BD106),0))","v":0},{"$f":"IF(Oper!BF$10>=$C106,IF(ROUND(SUM($O106:BE106),4)=ROUND($G106,4),0,IF(Oper!BF$10=Inputs!$L$16,$G106-SUM($O106:BE106),$G106/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G106-SUM($O106:BE106),0))","v":0},{"$f":"IF(Oper!BG$10>=$C106,IF(ROUND(SUM($O106:BF106),4)=ROUND($G106,4),0,IF(Oper!BG$10=Inputs!$L$16,$G106-SUM($O106:BF106),$G106/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G106-SUM($O106:BF106),0))","v":0},{"$f":"IF(Oper!BH$10>=$C106,IF(ROUND(SUM($O106:BG106),4)=ROUND($G106,4),0,IF(Oper!BH$10=Inputs!$L$16,$G106-SUM($O106:BG106),$G106/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G106-SUM($O106:BG106),0))","v":0},{"$f":"IF(Oper!BI$10>=$C106,IF(ROUND(SUM($O106:BH106),4)=ROUND($G106,4),0,IF(Oper!BI$10=Inputs!$L$16,$G106-SUM($O106:BH106),$G106/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G106-SUM($O106:BH106),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C106,IF(ROUND(SUM($O106:BI106),4)=ROUND($G106,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G106-SUM($O106:BI106),$G106/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G106-SUM($O106:BI106),0))","v":0},{"$f":"IF(Oper!BK$10>=$C106,IF(ROUND(SUM($O106:BJ106),4)=ROUND($G106,4),0,IF(Oper!BK$10=Inputs!$L$16,$G106-SUM($O106:BJ106),$G106/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G106-SUM($O106:BJ106),0))","v":0},{"$f":"IF(Oper!BL$10>=$C106,IF(ROUND(SUM($O106:BK106),4)=ROUND($G106,4),0,IF(Oper!BL$10=Inputs!$L$16,$G106-SUM($O106:BK106),$G106/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G106-SUM($O106:BK106),0))","v":0},{"$f":"IF(Oper!BM$10>=$C106,IF(ROUND(SUM($O106:BL106),4)=ROUND($G106,4),0,IF(Oper!BM$10=Inputs!$L$16,$G106-SUM($O106:BL106),$G106/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G106-SUM($O106:BL106),0))","v":0},{"$f":"IF(Oper!BN$10>=$C106,IF(ROUND(SUM($O106:BM106),4)=ROUND($G106,4),0,IF(Oper!BN$10=Inputs!$L$16,$G106-SUM($O106:BM106),$G106/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G106-SUM($O106:BM106),0))","v":0},{"$f":"IF(Oper!BO$10>=$C106,IF(ROUND(SUM($O106:BN106),4)=ROUND($G106,4),0,IF(Oper!BO$10=Inputs!$L$16,$G106-SUM($O106:BN106),$G106/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G106-SUM($O106:BN106),0))","v":0},{"$f":"IF(Oper!BP$10>=$C106,IF(ROUND(SUM($O106:BO106),4)=ROUND($G106,4),0,IF(Oper!BP$10=Inputs!$L$16,$G106-SUM($O106:BO106),$G106/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G106-SUM($O106:BO106),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C106,IF(ROUND(SUM($O106:BP106),4)=ROUND($G106,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G106-SUM($O106:BP106),$G106/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G106-SUM($O106:BP106),0))","v":0},{"$f":"IF(Oper!BR$10>=$C106,IF(ROUND(SUM($O106:BQ106),4)=ROUND($G106,4),0,IF(Oper!BR$10=Inputs!$L$16,$G106-SUM($O106:BQ106),$G106/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G106-SUM($O106:BQ106),0))","v":0},{"$f":"IF(Oper!BS$10>=$C106,IF(ROUND(SUM($O106:BR106),4)=ROUND($G106,4),0,IF(Oper!BS$10=Inputs!$L$16,$G106-SUM($O106:BR106),$G106/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G106-SUM($O106:BR106),0))","v":0},{"$f":"IF(Oper!BT$10>=$C106,IF(ROUND(SUM($O106:BS106),4)=ROUND($G106,4),0,IF(Oper!BT$10=Inputs!$L$16,$G106-SUM($O106:BS106),$G106/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G106-SUM($O106:BS106),0))","v":0},{"$f":"IF(Oper!BU$10>=$C106,IF(ROUND(SUM($O106:BT106),4)=ROUND($G106,4),0,IF(Oper!BU$10=Inputs!$L$16,$G106-SUM($O106:BT106),$G106/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G106-SUM($O106:BT106),0))","v":0},{"$f":"IF(Oper!BV$10>=$C106,IF(ROUND(SUM($O106:BU106),4)=ROUND($G106,4),0,IF(Oper!BV$10=Inputs!$L$16,$G106-SUM($O106:BU106),$G106/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G106-SUM($O106:BU106),0))","v":0},{"$f":"IF(Oper!BW$10>=$C106,IF(ROUND(SUM($O106:BV106),4)=ROUND($G106,4),0,IF(Oper!BW$10=Inputs!$L$16,$G106-SUM($O106:BV106),$G106/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G106-SUM($O106:BV106),0))","v":0},{"$f":"IF(Oper!BX$10>=$C106,IF(ROUND(SUM($O106:BW106),4)=ROUND($G106,4),0,IF(Oper!BX$10=Inputs!$L$16,$G106-SUM($O106:BW106),$G106/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G106-SUM($O106:BW106),0))","v":0},{"$f":"IF(Oper!BY$10>=$C106,IF(ROUND(SUM($O106:BX106),4)=ROUND($G106,4),0,IF(Oper!BY$10=Inputs!$L$16,$G106-SUM($O106:BX106),$G106/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G106-SUM($O106:BX106),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C106,IF(ROUND(SUM($O106:BY106),4)=ROUND($G106,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G106-SUM($O106:BY106),$G106/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G106-SUM($O106:BY106),0))","v":0},{"$f":"IF(Oper!CA$10>=$C106,IF(ROUND(SUM($O106:BZ106),4)=ROUND($G106,4),0,IF(Oper!CA$10=Inputs!$L$16,$G106-SUM($O106:BZ106),$G106/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G106-SUM($O106:BZ106),0))","v":0},{"$f":"IF(Oper!CB$10>=$C106,IF(ROUND(SUM($O106:CA106),4)=ROUND($G106,4),0,IF(Oper!CB$10=Inputs!$L$16,$G106-SUM($O106:CA106),$G106/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G106-SUM($O106:CA106),0))","v":0},{"$f":"IF(Oper!CC$10>=$C106,IF(ROUND(SUM($O106:CB106),4)=ROUND($G106,4),0,IF(Oper!CC$10=Inputs!$L$16,$G106-SUM($O106:CB106),$G106/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G106-SUM($O106:CB106),0))","v":0},{"$f":"IF(Oper!CD$10>=$C106,IF(ROUND(SUM($O106:CC106),4)=ROUND($G106,4),0,IF(Oper!CD$10=Inputs!$L$16,$G106-SUM($O106:CC106),$G106/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G106-SUM($O106:CC106),0))","v":0},{"$f":"IF(Oper!CE$10>=$C106,IF(ROUND(SUM($O106:CD106),4)=ROUND($G106,4),0,IF(Oper!CE$10=Inputs!$L$16,$G106-SUM($O106:CD106),$G106/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G106-SUM($O106:CD106),0))","v":0},{"$f":"IF(Oper!CF$10>=$C106,IF(ROUND(SUM($O106:CE106),4)=ROUND($G106,4),0,IF(Oper!CF$10=Inputs!$L$16,$G106-SUM($O106:CE106),$G106/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G106-SUM($O106:CE106),0))","v":0},{"$f":"IF(Oper!CG$10>=$C106,IF(ROUND(SUM($O106:CF106),4)=ROUND($G106,4),0,IF(Oper!CG$10=Inputs!$L$16,$G106-SUM($O106:CF106),$G106/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G106-SUM($O106:CF106),0))","v":0},{"$f":"IF(Oper!CH$10>=$C106,IF(ROUND(SUM($O106:CG106),4)=ROUND($G106,4),0,IF(Oper!CH$10=Inputs!$L$16,$G106-SUM($O106:CG106),$G106/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G106-SUM($O106:CG106),0))","v":0},{"$f":"IF(Oper!CI$10>=$C106,IF(ROUND(SUM($O106:CH106),4)=ROUND($G106,4),0,IF(Oper!CI$10=Inputs!$L$16,$G106-SUM($O106:CH106),$G106/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G106-SUM($O106:CH106),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C106,IF(ROUND(SUM($O106:CI106),4)=ROUND($G106,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G106-SUM($O106:CI106),$G106/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G106-SUM($O106:CI106),0))","v":0},{"$f":"IF(Oper!CK$10>=$C106,IF(ROUND(SUM($O106:CJ106),4)=ROUND($G106,4),0,IF(Oper!CK$10=Inputs!$L$16,$G106-SUM($O106:CJ106),$G106/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G106-SUM($O106:CJ106),0))","v":0},{"$f":"IF(Oper!CL$10>=$C106,IF(ROUND(SUM($O106:CK106),4)=ROUND($G106,4),0,IF(Oper!CL$10=Inputs!$L$16,$G106-SUM($O106:CK106),$G106/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G106-SUM($O106:CK106),0))","v":0},{"$f":"IF(Oper!CM$10>=$C106,IF(ROUND(SUM($O106:CL106),4)=ROUND($G106,4),0,IF(Oper!CM$10=Inputs!$L$16,$G106-SUM($O106:CL106),$G106/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G106-SUM($O106:CL106),0))","v":0},{"$f":"IF(Oper!CN$10>=$C106,IF(ROUND(SUM($O106:CM106),4)=ROUND($G106,4),0,IF(Oper!CN$10=Inputs!$L$16,$G106-SUM($O106:CM106),$G106/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G106-SUM($O106:CM106),0))","v":0},{"$f":"IF(Oper!CO$10>=$C106,IF(ROUND(SUM($O106:CN106),4)=ROUND($G106,4),0,IF(Oper!CO$10=Inputs!$L$16,$G106-SUM($O106:CN106),$G106/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G106-SUM($O106:CN106),0))","v":0},{"$f":"IF(Oper!CP$10>=$C106,IF(ROUND(SUM($O106:CO106),4)=ROUND($G106,4),0,IF(Oper!CP$10=Inputs!$L$16,$G106-SUM($O106:CO106),$G106/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G106-SUM($O106:CO106),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C106,IF(ROUND(SUM($O106:CP106),4)=ROUND($G106,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G106-SUM($O106:CP106),$G106/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G106-SUM($O106:CP106),0))","v":0},{"$f":"IF(Oper!CR$10>=$C106,IF(ROUND(SUM($O106:CQ106),4)=ROUND($G106,4),0,IF(Oper!CR$10=Inputs!$L$16,$G106-SUM($O106:CQ106),$G106/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G106-SUM($O106:CQ106),0))","v":0}]
[null,null,"2032-12-31",{"$nulls":3},{"v":-84.4879312238108,"d":"-84.5"},{"$nulls":3},"MCAD",null,{"v":-84.4879312238108,"d":"(84)"},null,null,{"$f":"IF(Oper!P$10>=$C107,IF(ROUND(SUM($O107:O107),4)=ROUND($G107,4),0,IF(Oper!P$10=Inputs!$L$16,$G107-SUM($O107:O107),$G107/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G107-SUM($O107:O107),0))","v":0},{"$f":"IF(Oper!Q$10>=$C107,IF(ROUND(SUM($O107:P107),4)=ROUND($G107,4),0,IF(Oper!Q$10=Inputs!$L$16,$G107-SUM($O107:P107),$G107/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G107-SUM($O107:P107),0))","v":0},{"$f":"IF(Oper!R$10>=$C107,IF(ROUND(SUM($O107:Q107),4)=ROUND($G107,4),0,IF(Oper!R$10=Inputs!$L$16,$G107-SUM($O107:Q107),$G107/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G107-SUM($O107:Q107),0))","v":0},{"$f":"IF(Oper!S$10>=$C107,IF(ROUND(SUM($O107:R107),4)=ROUND($G107,4),0,IF(Oper!S$10=Inputs!$L$16,$G107-SUM($O107:R107),$G107/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G107-SUM($O107:R107),0))","v":0},{"$f":"IF(Oper!T$10>=$C107,IF(ROUND(SUM($O107:S107),4)=ROUND($G107,4),0,IF(Oper!T$10=Inputs!$L$16,$G107-SUM($O107:S107),$G107/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G107-SUM($O107:S107),0))","v":0},{"$f":"IF(Oper!U$10>=$C107,IF(ROUND(SUM($O107:T107),4)=ROUND($G107,4),0,IF(Oper!U$10=Inputs!$L$16,$G107-SUM($O107:T107),$G107/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G107-SUM($O107:T107),0))","v":0},{"$f":"IF(Oper!V$10>=$C107,IF(ROUND(SUM($O107:U107),4)=ROUND($G107,4),0,IF(Oper!V$10=Inputs!$L$16,$G107-SUM($O107:U107),$G107/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G107-SUM($O107:U107),0))","v":0},{"$f":"IF(Oper!W$10>=$C107,IF(ROUND(SUM($O107:V107),4)=ROUND($G107,4),0,IF(Oper!W$10=Inputs!$L$16,$G107-SUM($O107:V107),$G107/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G107-SUM($O107:V107),0))","v":0},{"$f":"IF(Oper!X$10>=$C107,IF(ROUND(SUM($O107:W107),4)=ROUND($G107,4),0,IF(Oper!X$10=Inputs!$L$16,$G107-SUM($O107:W107),$G107/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G107-SUM($O107:W107),0))","v":0},{"$f":"IF(Oper!Y$10>=$C107,IF(ROUND(SUM($O107:X107),4)=ROUND($G107,4),0,IF(Oper!Y$10=Inputs!$L$16,$G107-SUM($O107:X107),$G107/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G107-SUM($O107:X107),0))","v":0},{"$f":"IF(Oper!Z$10>=$C107,IF(ROUND(SUM($O107:Y107),4)=ROUND($G107,4),0,IF(Oper!Z$10=Inputs!$L$16,$G107-SUM($O107:Y107),$G107/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G107-SUM($O107:Y107),0))","v":0},{"$f":"IF(Oper!AA$10>=$C107,IF(ROUND(SUM($O107:Z107),4)=ROUND($G107,4),0,IF(Oper!AA$10=Inputs!$L$16,$G107-SUM($O107:Z107),$G107/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G107-SUM($O107:Z107),0))","v":0},{"$f":"IF(Oper!AB$10>=$C107,IF(ROUND(SUM($O107:AA107),4)=ROUND($G107,4),0,IF(Oper!AB$10=Inputs!$L$16,$G107-SUM($O107:AA107),$G107/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G107-SUM($O107:AA107),0))","v":0},{"$f":"IF(Oper!AC$10>=$C107,IF(ROUND(SUM($O107:AB107),4)=ROUND($G107,4),0,IF(Oper!AC$10=Inputs!$L$16,$G107-SUM($O107:AB107),$G107/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G107-SUM($O107:AB107),0))","v":0},{"$f":"IF(Oper!AD$10>=$C107,IF(ROUND(SUM($O107:AC107),4)=ROUND($G107,4),0,IF(Oper!AD$10=Inputs!$L$16,$G107-SUM($O107:AC107),$G107/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G107-SUM($O107:AC107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AE$10>=$C107,IF(ROUND(SUM($O107:AD107),4)=ROUND($G107,4),0,IF(Oper!AE$10=Inputs!$L$16,$G107-SUM($O107:AD107),$G107/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G107-SUM($O107:AD107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AF$10>=$C107,IF(ROUND(SUM($O107:AE107),4)=ROUND($G107,4),0,IF(Oper!AF$10=Inputs!$L$16,$G107-SUM($O107:AE107),$G107/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G107-SUM($O107:AE107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AG$10>=$C107,IF(ROUND(SUM($O107:AF107),4)=ROUND($G107,4),0,IF(Oper!AG$10=Inputs!$L$16,$G107-SUM($O107:AF107),$G107/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G107-SUM($O107:AF107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AH$10>=$C107,IF(ROUND(SUM($O107:AG107),4)=ROUND($G107,4),0,IF(Oper!AH$10=Inputs!$L$16,$G107-SUM($O107:AG107),$G107/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G107-SUM($O107:AG107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AI$10>=$C107,IF(ROUND(SUM($O107:AH107),4)=ROUND($G107,4),0,IF(Oper!AI$10=Inputs!$L$16,$G107-SUM($O107:AH107),$G107/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G107-SUM($O107:AH107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AJ$10>=$C107,IF(ROUND(SUM($O107:AI107),4)=ROUND($G107,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G107-SUM($O107:AI107),$G107/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G107-SUM($O107:AI107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AK$10>=$C107,IF(ROUND(SUM($O107:AJ107),4)=ROUND($G107,4),0,IF(Oper!AK$10=Inputs!$L$16,$G107-SUM($O107:AJ107),$G107/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G107-SUM($O107:AJ107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AL$10>=$C107,IF(ROUND(SUM($O107:AK107),4)=ROUND($G107,4),0,IF(Oper!AL$10=Inputs!$L$16,$G107-SUM($O107:AK107),$G107/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G107-SUM($O107:AK107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AM$10>=$C107,IF(ROUND(SUM($O107:AL107),4)=ROUND($G107,4),0,IF(Oper!AM$10=Inputs!$L$16,$G107-SUM($O107:AL107),$G107/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G107-SUM($O107:AL107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AN$10>=$C107,IF(ROUND(SUM($O107:AM107),4)=ROUND($G107,4),0,IF(Oper!AN$10=Inputs!$L$16,$G107-SUM($O107:AM107),$G107/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G107-SUM($O107:AM107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AO$10>=$C107,IF(ROUND(SUM($O107:AN107),4)=ROUND($G107,4),0,IF(Oper!AO$10=Inputs!$L$16,$G107-SUM($O107:AN107),$G107/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G107-SUM($O107:AN107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AP$10>=$C107,IF(ROUND(SUM($O107:AO107),4)=ROUND($G107,4),0,IF(Oper!AP$10=Inputs!$L$16,$G107-SUM($O107:AO107),$G107/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G107-SUM($O107:AO107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AQ$10>=$C107,IF(ROUND(SUM($O107:AP107),4)=ROUND($G107,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G107-SUM($O107:AP107),$G107/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G107-SUM($O107:AP107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AR$10>=$C107,IF(ROUND(SUM($O107:AQ107),4)=ROUND($G107,4),0,IF(Oper!AR$10=Inputs!$L$16,$G107-SUM($O107:AQ107),$G107/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G107-SUM($O107:AQ107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AS$10>=$C107,IF(ROUND(SUM($O107:AR107),4)=ROUND($G107,4),0,IF(Oper!AS$10=Inputs!$L$16,$G107-SUM($O107:AR107),$G107/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G107-SUM($O107:AR107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AT$10>=$C107,IF(ROUND(SUM($O107:AS107),4)=ROUND($G107,4),0,IF(Oper!AT$10=Inputs!$L$16,$G107-SUM($O107:AS107),$G107/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G107-SUM($O107:AS107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AU$10>=$C107,IF(ROUND(SUM($O107:AT107),4)=ROUND($G107,4),0,IF(Oper!AU$10=Inputs!$L$16,$G107-SUM($O107:AT107),$G107/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G107-SUM($O107:AT107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AV$10>=$C107,IF(ROUND(SUM($O107:AU107),4)=ROUND($G107,4),0,IF(Oper!AV$10=Inputs!$L$16,$G107-SUM($O107:AU107),$G107/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G107-SUM($O107:AU107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AW$10>=$C107,IF(ROUND(SUM($O107:AV107),4)=ROUND($G107,4),0,IF(Oper!AW$10=Inputs!$L$16,$G107-SUM($O107:AV107),$G107/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G107-SUM($O107:AV107),0))","v":{"v":-4.22439656119054,"d":"(4.2)"}},{"$f":"IF(Oper!AX$10>=$C107,IF(ROUND(SUM($O107:AW107),4)=ROUND($G107,4),0,IF(Oper!AX$10=Inputs!$L$16,$G107-SUM($O107:AW107),$G107/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G107-SUM($O107:AW107),0))","v":0},{"$f":"IF(Oper!AY$10>=$C107,IF(ROUND(SUM($O107:AX107),4)=ROUND($G107,4),0,IF(Oper!AY$10=Inputs!$L$16,$G107-SUM($O107:AX107),$G107/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G107-SUM($O107:AX107),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C107,IF(ROUND(SUM($O107:AY107),4)=ROUND($G107,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G107-SUM($O107:AY107),$G107/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G107-SUM($O107:AY107),0))","v":0},{"$f":"IF(Oper!BA$10>=$C107,IF(ROUND(SUM($O107:AZ107),4)=ROUND($G107,4),0,IF(Oper!BA$10=Inputs!$L$16,$G107-SUM($O107:AZ107),$G107/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G107-SUM($O107:AZ107),0))","v":0},{"$f":"IF(Oper!BB$10>=$C107,IF(ROUND(SUM($O107:BA107),4)=ROUND($G107,4),0,IF(Oper!BB$10=Inputs!$L$16,$G107-SUM($O107:BA107),$G107/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G107-SUM($O107:BA107),0))","v":0},{"$f":"IF(Oper!BC$10>=$C107,IF(ROUND(SUM($O107:BB107),4)=ROUND($G107,4),0,IF(Oper!BC$10=Inputs!$L$16,$G107-SUM($O107:BB107),$G107/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G107-SUM($O107:BB107),0))","v":0},{"$f":"IF(Oper!BD$10>=$C107,IF(ROUND(SUM($O107:BC107),4)=ROUND($G107,4),0,IF(Oper!BD$10=Inputs!$L$16,$G107-SUM($O107:BC107),$G107/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G107-SUM($O107:BC107),0))","v":0},{"$f":"IF(Oper!BE$10>=$C107,IF(ROUND(SUM($O107:BD107),4)=ROUND($G107,4),0,IF(Oper!BE$10=Inputs!$L$16,$G107-SUM($O107:BD107),$G107/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G107-SUM($O107:BD107),0))","v":0},{"$f":"IF(Oper!BF$10>=$C107,IF(ROUND(SUM($O107:BE107),4)=ROUND($G107,4),0,IF(Oper!BF$10=Inputs!$L$16,$G107-SUM($O107:BE107),$G107/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G107-SUM($O107:BE107),0))","v":0},{"$f":"IF(Oper!BG$10>=$C107,IF(ROUND(SUM($O107:BF107),4)=ROUND($G107,4),0,IF(Oper!BG$10=Inputs!$L$16,$G107-SUM($O107:BF107),$G107/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G107-SUM($O107:BF107),0))","v":0},{"$f":"IF(Oper!BH$10>=$C107,IF(ROUND(SUM($O107:BG107),4)=ROUND($G107,4),0,IF(Oper!BH$10=Inputs!$L$16,$G107-SUM($O107:BG107),$G107/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G107-SUM($O107:BG107),0))","v":0},{"$f":"IF(Oper!BI$10>=$C107,IF(ROUND(SUM($O107:BH107),4)=ROUND($G107,4),0,IF(Oper!BI$10=Inputs!$L$16,$G107-SUM($O107:BH107),$G107/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G107-SUM($O107:BH107),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C107,IF(ROUND(SUM($O107:BI107),4)=ROUND($G107,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G107-SUM($O107:BI107),$G107/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G107-SUM($O107:BI107),0))","v":0},{"$f":"IF(Oper!BK$10>=$C107,IF(ROUND(SUM($O107:BJ107),4)=ROUND($G107,4),0,IF(Oper!BK$10=Inputs!$L$16,$G107-SUM($O107:BJ107),$G107/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G107-SUM($O107:BJ107),0))","v":0},{"$f":"IF(Oper!BL$10>=$C107,IF(ROUND(SUM($O107:BK107),4)=ROUND($G107,4),0,IF(Oper!BL$10=Inputs!$L$16,$G107-SUM($O107:BK107),$G107/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G107-SUM($O107:BK107),0))","v":0},{"$f":"IF(Oper!BM$10>=$C107,IF(ROUND(SUM($O107:BL107),4)=ROUND($G107,4),0,IF(Oper!BM$10=Inputs!$L$16,$G107-SUM($O107:BL107),$G107/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G107-SUM($O107:BL107),0))","v":0},{"$f":"IF(Oper!BN$10>=$C107,IF(ROUND(SUM($O107:BM107),4)=ROUND($G107,4),0,IF(Oper!BN$10=Inputs!$L$16,$G107-SUM($O107:BM107),$G107/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G107-SUM($O107:BM107),0))","v":0},{"$f":"IF(Oper!BO$10>=$C107,IF(ROUND(SUM($O107:BN107),4)=ROUND($G107,4),0,IF(Oper!BO$10=Inputs!$L$16,$G107-SUM($O107:BN107),$G107/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G107-SUM($O107:BN107),0))","v":0},{"$f":"IF(Oper!BP$10>=$C107,IF(ROUND(SUM($O107:BO107),4)=ROUND($G107,4),0,IF(Oper!BP$10=Inputs!$L$16,$G107-SUM($O107:BO107),$G107/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G107-SUM($O107:BO107),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C107,IF(ROUND(SUM($O107:BP107),4)=ROUND($G107,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G107-SUM($O107:BP107),$G107/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G107-SUM($O107:BP107),0))","v":0},{"$f":"IF(Oper!BR$10>=$C107,IF(ROUND(SUM($O107:BQ107),4)=ROUND($G107,4),0,IF(Oper!BR$10=Inputs!$L$16,$G107-SUM($O107:BQ107),$G107/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G107-SUM($O107:BQ107),0))","v":0},{"$f":"IF(Oper!BS$10>=$C107,IF(ROUND(SUM($O107:BR107),4)=ROUND($G107,4),0,IF(Oper!BS$10=Inputs!$L$16,$G107-SUM($O107:BR107),$G107/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G107-SUM($O107:BR107),0))","v":0},{"$f":"IF(Oper!BT$10>=$C107,IF(ROUND(SUM($O107:BS107),4)=ROUND($G107,4),0,IF(Oper!BT$10=Inputs!$L$16,$G107-SUM($O107:BS107),$G107/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G107-SUM($O107:BS107),0))","v":0},{"$f":"IF(Oper!BU$10>=$C107,IF(ROUND(SUM($O107:BT107),4)=ROUND($G107,4),0,IF(Oper!BU$10=Inputs!$L$16,$G107-SUM($O107:BT107),$G107/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G107-SUM($O107:BT107),0))","v":0},{"$f":"IF(Oper!BV$10>=$C107,IF(ROUND(SUM($O107:BU107),4)=ROUND($G107,4),0,IF(Oper!BV$10=Inputs!$L$16,$G107-SUM($O107:BU107),$G107/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G107-SUM($O107:BU107),0))","v":0},{"$f":"IF(Oper!BW$10>=$C107,IF(ROUND(SUM($O107:BV107),4)=ROUND($G107,4),0,IF(Oper!BW$10=Inputs!$L$16,$G107-SUM($O107:BV107),$G107/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G107-SUM($O107:BV107),0))","v":0},{"$f":"IF(Oper!BX$10>=$C107,IF(ROUND(SUM($O107:BW107),4)=ROUND($G107,4),0,IF(Oper!BX$10=Inputs!$L$16,$G107-SUM($O107:BW107),$G107/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G107-SUM($O107:BW107),0))","v":0},{"$f":"IF(Oper!BY$10>=$C107,IF(ROUND(SUM($O107:BX107),4)=ROUND($G107,4),0,IF(Oper!BY$10=Inputs!$L$16,$G107-SUM($O107:BX107),$G107/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G107-SUM($O107:BX107),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C107,IF(ROUND(SUM($O107:BY107),4)=ROUND($G107,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G107-SUM($O107:BY107),$G107/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G107-SUM($O107:BY107),0))","v":0},{"$f":"IF(Oper!CA$10>=$C107,IF(ROUND(SUM($O107:BZ107),4)=ROUND($G107,4),0,IF(Oper!CA$10=Inputs!$L$16,$G107-SUM($O107:BZ107),$G107/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G107-SUM($O107:BZ107),0))","v":0},{"$f":"IF(Oper!CB$10>=$C107,IF(ROUND(SUM($O107:CA107),4)=ROUND($G107,4),0,IF(Oper!CB$10=Inputs!$L$16,$G107-SUM($O107:CA107),$G107/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G107-SUM($O107:CA107),0))","v":0},{"$f":"IF(Oper!CC$10>=$C107,IF(ROUND(SUM($O107:CB107),4)=ROUND($G107,4),0,IF(Oper!CC$10=Inputs!$L$16,$G107-SUM($O107:CB107),$G107/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G107-SUM($O107:CB107),0))","v":0},{"$f":"IF(Oper!CD$10>=$C107,IF(ROUND(SUM($O107:CC107),4)=ROUND($G107,4),0,IF(Oper!CD$10=Inputs!$L$16,$G107-SUM($O107:CC107),$G107/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G107-SUM($O107:CC107),0))","v":0},{"$f":"IF(Oper!CE$10>=$C107,IF(ROUND(SUM($O107:CD107),4)=ROUND($G107,4),0,IF(Oper!CE$10=Inputs!$L$16,$G107-SUM($O107:CD107),$G107/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G107-SUM($O107:CD107),0))","v":0},{"$f":"IF(Oper!CF$10>=$C107,IF(ROUND(SUM($O107:CE107),4)=ROUND($G107,4),0,IF(Oper!CF$10=Inputs!$L$16,$G107-SUM($O107:CE107),$G107/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G107-SUM($O107:CE107),0))","v":0},{"$f":"IF(Oper!CG$10>=$C107,IF(ROUND(SUM($O107:CF107),4)=ROUND($G107,4),0,IF(Oper!CG$10=Inputs!$L$16,$G107-SUM($O107:CF107),$G107/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G107-SUM($O107:CF107),0))","v":0},{"$f":"IF(Oper!CH$10>=$C107,IF(ROUND(SUM($O107:CG107),4)=ROUND($G107,4),0,IF(Oper!CH$10=Inputs!$L$16,$G107-SUM($O107:CG107),$G107/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G107-SUM($O107:CG107),0))","v":0},{"$f":"IF(Oper!CI$10>=$C107,IF(ROUND(SUM($O107:CH107),4)=ROUND($G107,4),0,IF(Oper!CI$10=Inputs!$L$16,$G107-SUM($O107:CH107),$G107/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G107-SUM($O107:CH107),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C107,IF(ROUND(SUM($O107:CI107),4)=ROUND($G107,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G107-SUM($O107:CI107),$G107/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G107-SUM($O107:CI107),0))","v":0},{"$f":"IF(Oper!CK$10>=$C107,IF(ROUND(SUM($O107:CJ107),4)=ROUND($G107,4),0,IF(Oper!CK$10=Inputs!$L$16,$G107-SUM($O107:CJ107),$G107/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G107-SUM($O107:CJ107),0))","v":0},{"$f":"IF(Oper!CL$10>=$C107,IF(ROUND(SUM($O107:CK107),4)=ROUND($G107,4),0,IF(Oper!CL$10=Inputs!$L$16,$G107-SUM($O107:CK107),$G107/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G107-SUM($O107:CK107),0))","v":0},{"$f":"IF(Oper!CM$10>=$C107,IF(ROUND(SUM($O107:CL107),4)=ROUND($G107,4),0,IF(Oper!CM$10=Inputs!$L$16,$G107-SUM($O107:CL107),$G107/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G107-SUM($O107:CL107),0))","v":0},{"$f":"IF(Oper!CN$10>=$C107,IF(ROUND(SUM($O107:CM107),4)=ROUND($G107,4),0,IF(Oper!CN$10=Inputs!$L$16,$G107-SUM($O107:CM107),$G107/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G107-SUM($O107:CM107),0))","v":0},{"$f":"IF(Oper!CO$10>=$C107,IF(ROUND(SUM($O107:CN107),4)=ROUND($G107,4),0,IF(Oper!CO$10=Inputs!$L$16,$G107-SUM($O107:CN107),$G107/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G107-SUM($O107:CN107),0))","v":0},{"$f":"IF(Oper!CP$10>=$C107,IF(ROUND(SUM($O107:CO107),4)=ROUND($G107,4),0,IF(Oper!CP$10=Inputs!$L$16,$G107-SUM($O107:CO107),$G107/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G107-SUM($O107:CO107),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C107,IF(ROUND(SUM($O107:CP107),4)=ROUND($G107,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G107-SUM($O107:CP107),$G107/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G107-SUM($O107:CP107),0))","v":0},{"$f":"IF(Oper!CR$10>=$C107,IF(ROUND(SUM($O107:CQ107),4)=ROUND($G107,4),0,IF(Oper!CR$10=Inputs!$L$16,$G107-SUM($O107:CQ107),$G107/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G107-SUM($O107:CQ107),0))","v":0}]
[null,null,"2033-12-31",{"$nulls":3},{"v":-85.61807791209334,"d":"-85.6"},{"$nulls":3},"MCAD",null,{"v":-85.61807791209334,"d":"(86)"},null,null,{"$f":"IF(Oper!P$10>=$C108,IF(ROUND(SUM($O108:O108),4)=ROUND($G108,4),0,IF(Oper!P$10=Inputs!$L$16,$G108-SUM($O108:O108),$G108/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G108-SUM($O108:O108),0))","v":0},{"$f":"IF(Oper!Q$10>=$C108,IF(ROUND(SUM($O108:P108),4)=ROUND($G108,4),0,IF(Oper!Q$10=Inputs!$L$16,$G108-SUM($O108:P108),$G108/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G108-SUM($O108:P108),0))","v":0},{"$f":"IF(Oper!R$10>=$C108,IF(ROUND(SUM($O108:Q108),4)=ROUND($G108,4),0,IF(Oper!R$10=Inputs!$L$16,$G108-SUM($O108:Q108),$G108/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G108-SUM($O108:Q108),0))","v":0},{"$f":"IF(Oper!S$10>=$C108,IF(ROUND(SUM($O108:R108),4)=ROUND($G108,4),0,IF(Oper!S$10=Inputs!$L$16,$G108-SUM($O108:R108),$G108/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G108-SUM($O108:R108),0))","v":0},{"$f":"IF(Oper!T$10>=$C108,IF(ROUND(SUM($O108:S108),4)=ROUND($G108,4),0,IF(Oper!T$10=Inputs!$L$16,$G108-SUM($O108:S108),$G108/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G108-SUM($O108:S108),0))","v":0},{"$f":"IF(Oper!U$10>=$C108,IF(ROUND(SUM($O108:T108),4)=ROUND($G108,4),0,IF(Oper!U$10=Inputs!$L$16,$G108-SUM($O108:T108),$G108/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G108-SUM($O108:T108),0))","v":0},{"$f":"IF(Oper!V$10>=$C108,IF(ROUND(SUM($O108:U108),4)=ROUND($G108,4),0,IF(Oper!V$10=Inputs!$L$16,$G108-SUM($O108:U108),$G108/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G108-SUM($O108:U108),0))","v":0},{"$f":"IF(Oper!W$10>=$C108,IF(ROUND(SUM($O108:V108),4)=ROUND($G108,4),0,IF(Oper!W$10=Inputs!$L$16,$G108-SUM($O108:V108),$G108/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G108-SUM($O108:V108),0))","v":0},{"$f":"IF(Oper!X$10>=$C108,IF(ROUND(SUM($O108:W108),4)=ROUND($G108,4),0,IF(Oper!X$10=Inputs!$L$16,$G108-SUM($O108:W108),$G108/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G108-SUM($O108:W108),0))","v":0},{"$f":"IF(Oper!Y$10>=$C108,IF(ROUND(SUM($O108:X108),4)=ROUND($G108,4),0,IF(Oper!Y$10=Inputs!$L$16,$G108-SUM($O108:X108),$G108/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G108-SUM($O108:X108),0))","v":0},{"$f":"IF(Oper!Z$10>=$C108,IF(ROUND(SUM($O108:Y108),4)=ROUND($G108,4),0,IF(Oper!Z$10=Inputs!$L$16,$G108-SUM($O108:Y108),$G108/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G108-SUM($O108:Y108),0))","v":0},{"$f":"IF(Oper!AA$10>=$C108,IF(ROUND(SUM($O108:Z108),4)=ROUND($G108,4),0,IF(Oper!AA$10=Inputs!$L$16,$G108-SUM($O108:Z108),$G108/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G108-SUM($O108:Z108),0))","v":0},{"$f":"IF(Oper!AB$10>=$C108,IF(ROUND(SUM($O108:AA108),4)=ROUND($G108,4),0,IF(Oper!AB$10=Inputs!$L$16,$G108-SUM($O108:AA108),$G108/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G108-SUM($O108:AA108),0))","v":0},{"$f":"IF(Oper!AC$10>=$C108,IF(ROUND(SUM($O108:AB108),4)=ROUND($G108,4),0,IF(Oper!AC$10=Inputs!$L$16,$G108-SUM($O108:AB108),$G108/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G108-SUM($O108:AB108),0))","v":0},{"$f":"IF(Oper!AD$10>=$C108,IF(ROUND(SUM($O108:AC108),4)=ROUND($G108,4),0,IF(Oper!AD$10=Inputs!$L$16,$G108-SUM($O108:AC108),$G108/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G108-SUM($O108:AC108),0))","v":0},{"$f":"IF(Oper!AE$10>=$C108,IF(ROUND(SUM($O108:AD108),4)=ROUND($G108,4),0,IF(Oper!AE$10=Inputs!$L$16,$G108-SUM($O108:AD108),$G108/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G108-SUM($O108:AD108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AF$10>=$C108,IF(ROUND(SUM($O108:AE108),4)=ROUND($G108,4),0,IF(Oper!AF$10=Inputs!$L$16,$G108-SUM($O108:AE108),$G108/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G108-SUM($O108:AE108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AG$10>=$C108,IF(ROUND(SUM($O108:AF108),4)=ROUND($G108,4),0,IF(Oper!AG$10=Inputs!$L$16,$G108-SUM($O108:AF108),$G108/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G108-SUM($O108:AF108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AH$10>=$C108,IF(ROUND(SUM($O108:AG108),4)=ROUND($G108,4),0,IF(Oper!AH$10=Inputs!$L$16,$G108-SUM($O108:AG108),$G108/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G108-SUM($O108:AG108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AI$10>=$C108,IF(ROUND(SUM($O108:AH108),4)=ROUND($G108,4),0,IF(Oper!AI$10=Inputs!$L$16,$G108-SUM($O108:AH108),$G108/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G108-SUM($O108:AH108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AJ$10>=$C108,IF(ROUND(SUM($O108:AI108),4)=ROUND($G108,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G108-SUM($O108:AI108),$G108/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G108-SUM($O108:AI108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AK$10>=$C108,IF(ROUND(SUM($O108:AJ108),4)=ROUND($G108,4),0,IF(Oper!AK$10=Inputs!$L$16,$G108-SUM($O108:AJ108),$G108/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G108-SUM($O108:AJ108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AL$10>=$C108,IF(ROUND(SUM($O108:AK108),4)=ROUND($G108,4),0,IF(Oper!AL$10=Inputs!$L$16,$G108-SUM($O108:AK108),$G108/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G108-SUM($O108:AK108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AM$10>=$C108,IF(ROUND(SUM($O108:AL108),4)=ROUND($G108,4),0,IF(Oper!AM$10=Inputs!$L$16,$G108-SUM($O108:AL108),$G108/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G108-SUM($O108:AL108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AN$10>=$C108,IF(ROUND(SUM($O108:AM108),4)=ROUND($G108,4),0,IF(Oper!AN$10=Inputs!$L$16,$G108-SUM($O108:AM108),$G108/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G108-SUM($O108:AM108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AO$10>=$C108,IF(ROUND(SUM($O108:AN108),4)=ROUND($G108,4),0,IF(Oper!AO$10=Inputs!$L$16,$G108-SUM($O108:AN108),$G108/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G108-SUM($O108:AN108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AP$10>=$C108,IF(ROUND(SUM($O108:AO108),4)=ROUND($G108,4),0,IF(Oper!AP$10=Inputs!$L$16,$G108-SUM($O108:AO108),$G108/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G108-SUM($O108:AO108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AQ$10>=$C108,IF(ROUND(SUM($O108:AP108),4)=ROUND($G108,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G108-SUM($O108:AP108),$G108/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G108-SUM($O108:AP108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AR$10>=$C108,IF(ROUND(SUM($O108:AQ108),4)=ROUND($G108,4),0,IF(Oper!AR$10=Inputs!$L$16,$G108-SUM($O108:AQ108),$G108/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G108-SUM($O108:AQ108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AS$10>=$C108,IF(ROUND(SUM($O108:AR108),4)=ROUND($G108,4),0,IF(Oper!AS$10=Inputs!$L$16,$G108-SUM($O108:AR108),$G108/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G108-SUM($O108:AR108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AT$10>=$C108,IF(ROUND(SUM($O108:AS108),4)=ROUND($G108,4),0,IF(Oper!AT$10=Inputs!$L$16,$G108-SUM($O108:AS108),$G108/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G108-SUM($O108:AS108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AU$10>=$C108,IF(ROUND(SUM($O108:AT108),4)=ROUND($G108,4),0,IF(Oper!AU$10=Inputs!$L$16,$G108-SUM($O108:AT108),$G108/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G108-SUM($O108:AT108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AV$10>=$C108,IF(ROUND(SUM($O108:AU108),4)=ROUND($G108,4),0,IF(Oper!AV$10=Inputs!$L$16,$G108-SUM($O108:AU108),$G108/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G108-SUM($O108:AU108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AW$10>=$C108,IF(ROUND(SUM($O108:AV108),4)=ROUND($G108,4),0,IF(Oper!AW$10=Inputs!$L$16,$G108-SUM($O108:AV108),$G108/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G108-SUM($O108:AV108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AX$10>=$C108,IF(ROUND(SUM($O108:AW108),4)=ROUND($G108,4),0,IF(Oper!AX$10=Inputs!$L$16,$G108-SUM($O108:AW108),$G108/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G108-SUM($O108:AW108),0))","v":{"v":-4.280903895604667,"d":"(4.3)"}},{"$f":"IF(Oper!AY$10>=$C108,IF(ROUND(SUM($O108:AX108),4)=ROUND($G108,4),0,IF(Oper!AY$10=Inputs!$L$16,$G108-SUM($O108:AX108),$G108/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G108-SUM($O108:AX108),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C108,IF(ROUND(SUM($O108:AY108),4)=ROUND($G108,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G108-SUM($O108:AY108),$G108/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G108-SUM($O108:AY108),0))","v":0},{"$f":"IF(Oper!BA$10>=$C108,IF(ROUND(SUM($O108:AZ108),4)=ROUND($G108,4),0,IF(Oper!BA$10=Inputs!$L$16,$G108-SUM($O108:AZ108),$G108/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G108-SUM($O108:AZ108),0))","v":0},{"$f":"IF(Oper!BB$10>=$C108,IF(ROUND(SUM($O108:BA108),4)=ROUND($G108,4),0,IF(Oper!BB$10=Inputs!$L$16,$G108-SUM($O108:BA108),$G108/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G108-SUM($O108:BA108),0))","v":0},{"$f":"IF(Oper!BC$10>=$C108,IF(ROUND(SUM($O108:BB108),4)=ROUND($G108,4),0,IF(Oper!BC$10=Inputs!$L$16,$G108-SUM($O108:BB108),$G108/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G108-SUM($O108:BB108),0))","v":0},{"$f":"IF(Oper!BD$10>=$C108,IF(ROUND(SUM($O108:BC108),4)=ROUND($G108,4),0,IF(Oper!BD$10=Inputs!$L$16,$G108-SUM($O108:BC108),$G108/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G108-SUM($O108:BC108),0))","v":0},{"$f":"IF(Oper!BE$10>=$C108,IF(ROUND(SUM($O108:BD108),4)=ROUND($G108,4),0,IF(Oper!BE$10=Inputs!$L$16,$G108-SUM($O108:BD108),$G108/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G108-SUM($O108:BD108),0))","v":0},{"$f":"IF(Oper!BF$10>=$C108,IF(ROUND(SUM($O108:BE108),4)=ROUND($G108,4),0,IF(Oper!BF$10=Inputs!$L$16,$G108-SUM($O108:BE108),$G108/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G108-SUM($O108:BE108),0))","v":0},{"$f":"IF(Oper!BG$10>=$C108,IF(ROUND(SUM($O108:BF108),4)=ROUND($G108,4),0,IF(Oper!BG$10=Inputs!$L$16,$G108-SUM($O108:BF108),$G108/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G108-SUM($O108:BF108),0))","v":0},{"$f":"IF(Oper!BH$10>=$C108,IF(ROUND(SUM($O108:BG108),4)=ROUND($G108,4),0,IF(Oper!BH$10=Inputs!$L$16,$G108-SUM($O108:BG108),$G108/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G108-SUM($O108:BG108),0))","v":0},{"$f":"IF(Oper!BI$10>=$C108,IF(ROUND(SUM($O108:BH108),4)=ROUND($G108,4),0,IF(Oper!BI$10=Inputs!$L$16,$G108-SUM($O108:BH108),$G108/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G108-SUM($O108:BH108),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C108,IF(ROUND(SUM($O108:BI108),4)=ROUND($G108,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G108-SUM($O108:BI108),$G108/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G108-SUM($O108:BI108),0))","v":0},{"$f":"IF(Oper!BK$10>=$C108,IF(ROUND(SUM($O108:BJ108),4)=ROUND($G108,4),0,IF(Oper!BK$10=Inputs!$L$16,$G108-SUM($O108:BJ108),$G108/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G108-SUM($O108:BJ108),0))","v":0},{"$f":"IF(Oper!BL$10>=$C108,IF(ROUND(SUM($O108:BK108),4)=ROUND($G108,4),0,IF(Oper!BL$10=Inputs!$L$16,$G108-SUM($O108:BK108),$G108/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G108-SUM($O108:BK108),0))","v":0},{"$f":"IF(Oper!BM$10>=$C108,IF(ROUND(SUM($O108:BL108),4)=ROUND($G108,4),0,IF(Oper!BM$10=Inputs!$L$16,$G108-SUM($O108:BL108),$G108/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G108-SUM($O108:BL108),0))","v":0},{"$f":"IF(Oper!BN$10>=$C108,IF(ROUND(SUM($O108:BM108),4)=ROUND($G108,4),0,IF(Oper!BN$10=Inputs!$L$16,$G108-SUM($O108:BM108),$G108/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G108-SUM($O108:BM108),0))","v":0},{"$f":"IF(Oper!BO$10>=$C108,IF(ROUND(SUM($O108:BN108),4)=ROUND($G108,4),0,IF(Oper!BO$10=Inputs!$L$16,$G108-SUM($O108:BN108),$G108/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G108-SUM($O108:BN108),0))","v":0},{"$f":"IF(Oper!BP$10>=$C108,IF(ROUND(SUM($O108:BO108),4)=ROUND($G108,4),0,IF(Oper!BP$10=Inputs!$L$16,$G108-SUM($O108:BO108),$G108/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G108-SUM($O108:BO108),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C108,IF(ROUND(SUM($O108:BP108),4)=ROUND($G108,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G108-SUM($O108:BP108),$G108/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G108-SUM($O108:BP108),0))","v":0},{"$f":"IF(Oper!BR$10>=$C108,IF(ROUND(SUM($O108:BQ108),4)=ROUND($G108,4),0,IF(Oper!BR$10=Inputs!$L$16,$G108-SUM($O108:BQ108),$G108/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G108-SUM($O108:BQ108),0))","v":0},{"$f":"IF(Oper!BS$10>=$C108,IF(ROUND(SUM($O108:BR108),4)=ROUND($G108,4),0,IF(Oper!BS$10=Inputs!$L$16,$G108-SUM($O108:BR108),$G108/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G108-SUM($O108:BR108),0))","v":0},{"$f":"IF(Oper!BT$10>=$C108,IF(ROUND(SUM($O108:BS108),4)=ROUND($G108,4),0,IF(Oper!BT$10=Inputs!$L$16,$G108-SUM($O108:BS108),$G108/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G108-SUM($O108:BS108),0))","v":0},{"$f":"IF(Oper!BU$10>=$C108,IF(ROUND(SUM($O108:BT108),4)=ROUND($G108,4),0,IF(Oper!BU$10=Inputs!$L$16,$G108-SUM($O108:BT108),$G108/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G108-SUM($O108:BT108),0))","v":0},{"$f":"IF(Oper!BV$10>=$C108,IF(ROUND(SUM($O108:BU108),4)=ROUND($G108,4),0,IF(Oper!BV$10=Inputs!$L$16,$G108-SUM($O108:BU108),$G108/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G108-SUM($O108:BU108),0))","v":0},{"$f":"IF(Oper!BW$10>=$C108,IF(ROUND(SUM($O108:BV108),4)=ROUND($G108,4),0,IF(Oper!BW$10=Inputs!$L$16,$G108-SUM($O108:BV108),$G108/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G108-SUM($O108:BV108),0))","v":0},{"$f":"IF(Oper!BX$10>=$C108,IF(ROUND(SUM($O108:BW108),4)=ROUND($G108,4),0,IF(Oper!BX$10=Inputs!$L$16,$G108-SUM($O108:BW108),$G108/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G108-SUM($O108:BW108),0))","v":0},{"$f":"IF(Oper!BY$10>=$C108,IF(ROUND(SUM($O108:BX108),4)=ROUND($G108,4),0,IF(Oper!BY$10=Inputs!$L$16,$G108-SUM($O108:BX108),$G108/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G108-SUM($O108:BX108),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C108,IF(ROUND(SUM($O108:BY108),4)=ROUND($G108,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G108-SUM($O108:BY108),$G108/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G108-SUM($O108:BY108),0))","v":0},{"$f":"IF(Oper!CA$10>=$C108,IF(ROUND(SUM($O108:BZ108),4)=ROUND($G108,4),0,IF(Oper!CA$10=Inputs!$L$16,$G108-SUM($O108:BZ108),$G108/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G108-SUM($O108:BZ108),0))","v":0},{"$f":"IF(Oper!CB$10>=$C108,IF(ROUND(SUM($O108:CA108),4)=ROUND($G108,4),0,IF(Oper!CB$10=Inputs!$L$16,$G108-SUM($O108:CA108),$G108/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G108-SUM($O108:CA108),0))","v":0},{"$f":"IF(Oper!CC$10>=$C108,IF(ROUND(SUM($O108:CB108),4)=ROUND($G108,4),0,IF(Oper!CC$10=Inputs!$L$16,$G108-SUM($O108:CB108),$G108/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G108-SUM($O108:CB108),0))","v":0},{"$f":"IF(Oper!CD$10>=$C108,IF(ROUND(SUM($O108:CC108),4)=ROUND($G108,4),0,IF(Oper!CD$10=Inputs!$L$16,$G108-SUM($O108:CC108),$G108/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G108-SUM($O108:CC108),0))","v":0},{"$f":"IF(Oper!CE$10>=$C108,IF(ROUND(SUM($O108:CD108),4)=ROUND($G108,4),0,IF(Oper!CE$10=Inputs!$L$16,$G108-SUM($O108:CD108),$G108/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G108-SUM($O108:CD108),0))","v":0},{"$f":"IF(Oper!CF$10>=$C108,IF(ROUND(SUM($O108:CE108),4)=ROUND($G108,4),0,IF(Oper!CF$10=Inputs!$L$16,$G108-SUM($O108:CE108),$G108/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G108-SUM($O108:CE108),0))","v":0},{"$f":"IF(Oper!CG$10>=$C108,IF(ROUND(SUM($O108:CF108),4)=ROUND($G108,4),0,IF(Oper!CG$10=Inputs!$L$16,$G108-SUM($O108:CF108),$G108/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G108-SUM($O108:CF108),0))","v":0},{"$f":"IF(Oper!CH$10>=$C108,IF(ROUND(SUM($O108:CG108),4)=ROUND($G108,4),0,IF(Oper!CH$10=Inputs!$L$16,$G108-SUM($O108:CG108),$G108/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G108-SUM($O108:CG108),0))","v":0},{"$f":"IF(Oper!CI$10>=$C108,IF(ROUND(SUM($O108:CH108),4)=ROUND($G108,4),0,IF(Oper!CI$10=Inputs!$L$16,$G108-SUM($O108:CH108),$G108/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G108-SUM($O108:CH108),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C108,IF(ROUND(SUM($O108:CI108),4)=ROUND($G108,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G108-SUM($O108:CI108),$G108/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G108-SUM($O108:CI108),0))","v":0},{"$f":"IF(Oper!CK$10>=$C108,IF(ROUND(SUM($O108:CJ108),4)=ROUND($G108,4),0,IF(Oper!CK$10=Inputs!$L$16,$G108-SUM($O108:CJ108),$G108/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G108-SUM($O108:CJ108),0))","v":0},{"$f":"IF(Oper!CL$10>=$C108,IF(ROUND(SUM($O108:CK108),4)=ROUND($G108,4),0,IF(Oper!CL$10=Inputs!$L$16,$G108-SUM($O108:CK108),$G108/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G108-SUM($O108:CK108),0))","v":0},{"$f":"IF(Oper!CM$10>=$C108,IF(ROUND(SUM($O108:CL108),4)=ROUND($G108,4),0,IF(Oper!CM$10=Inputs!$L$16,$G108-SUM($O108:CL108),$G108/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G108-SUM($O108:CL108),0))","v":0},{"$f":"IF(Oper!CN$10>=$C108,IF(ROUND(SUM($O108:CM108),4)=ROUND($G108,4),0,IF(Oper!CN$10=Inputs!$L$16,$G108-SUM($O108:CM108),$G108/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G108-SUM($O108:CM108),0))","v":0},{"$f":"IF(Oper!CO$10>=$C108,IF(ROUND(SUM($O108:CN108),4)=ROUND($G108,4),0,IF(Oper!CO$10=Inputs!$L$16,$G108-SUM($O108:CN108),$G108/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G108-SUM($O108:CN108),0))","v":0},{"$f":"IF(Oper!CP$10>=$C108,IF(ROUND(SUM($O108:CO108),4)=ROUND($G108,4),0,IF(Oper!CP$10=Inputs!$L$16,$G108-SUM($O108:CO108),$G108/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G108-SUM($O108:CO108),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C108,IF(ROUND(SUM($O108:CP108),4)=ROUND($G108,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G108-SUM($O108:CP108),$G108/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G108-SUM($O108:CP108),0))","v":0},{"$f":"IF(Oper!CR$10>=$C108,IF(ROUND(SUM($O108:CQ108),4)=ROUND($G108,4),0,IF(Oper!CR$10=Inputs!$L$16,$G108-SUM($O108:CQ108),$G108/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G108-SUM($O108:CQ108),0))","v":0}]
[null,null,"2034-12-31",{"$nulls":3},{"v":-86.76334192563803,"d":"-86.8"},{"$nulls":3},"MCAD",null,{"v":-86.76334192563804,"d":"(87)"},null,null,{"$f":"IF(Oper!P$10>=$C109,IF(ROUND(SUM($O109:O109),4)=ROUND($G109,4),0,IF(Oper!P$10=Inputs!$L$16,$G109-SUM($O109:O109),$G109/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G109-SUM($O109:O109),0))","v":0},{"$f":"IF(Oper!Q$10>=$C109,IF(ROUND(SUM($O109:P109),4)=ROUND($G109,4),0,IF(Oper!Q$10=Inputs!$L$16,$G109-SUM($O109:P109),$G109/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G109-SUM($O109:P109),0))","v":0},{"$f":"IF(Oper!R$10>=$C109,IF(ROUND(SUM($O109:Q109),4)=ROUND($G109,4),0,IF(Oper!R$10=Inputs!$L$16,$G109-SUM($O109:Q109),$G109/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G109-SUM($O109:Q109),0))","v":0},{"$f":"IF(Oper!S$10>=$C109,IF(ROUND(SUM($O109:R109),4)=ROUND($G109,4),0,IF(Oper!S$10=Inputs!$L$16,$G109-SUM($O109:R109),$G109/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G109-SUM($O109:R109),0))","v":0},{"$f":"IF(Oper!T$10>=$C109,IF(ROUND(SUM($O109:S109),4)=ROUND($G109,4),0,IF(Oper!T$10=Inputs!$L$16,$G109-SUM($O109:S109),$G109/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G109-SUM($O109:S109),0))","v":0},{"$f":"IF(Oper!U$10>=$C109,IF(ROUND(SUM($O109:T109),4)=ROUND($G109,4),0,IF(Oper!U$10=Inputs!$L$16,$G109-SUM($O109:T109),$G109/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G109-SUM($O109:T109),0))","v":0},{"$f":"IF(Oper!V$10>=$C109,IF(ROUND(SUM($O109:U109),4)=ROUND($G109,4),0,IF(Oper!V$10=Inputs!$L$16,$G109-SUM($O109:U109),$G109/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G109-SUM($O109:U109),0))","v":0},{"$f":"IF(Oper!W$10>=$C109,IF(ROUND(SUM($O109:V109),4)=ROUND($G109,4),0,IF(Oper!W$10=Inputs!$L$16,$G109-SUM($O109:V109),$G109/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G109-SUM($O109:V109),0))","v":0},{"$f":"IF(Oper!X$10>=$C109,IF(ROUND(SUM($O109:W109),4)=ROUND($G109,4),0,IF(Oper!X$10=Inputs!$L$16,$G109-SUM($O109:W109),$G109/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G109-SUM($O109:W109),0))","v":0},{"$f":"IF(Oper!Y$10>=$C109,IF(ROUND(SUM($O109:X109),4)=ROUND($G109,4),0,IF(Oper!Y$10=Inputs!$L$16,$G109-SUM($O109:X109),$G109/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G109-SUM($O109:X109),0))","v":0},{"$f":"IF(Oper!Z$10>=$C109,IF(ROUND(SUM($O109:Y109),4)=ROUND($G109,4),0,IF(Oper!Z$10=Inputs!$L$16,$G109-SUM($O109:Y109),$G109/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G109-SUM($O109:Y109),0))","v":0},{"$f":"IF(Oper!AA$10>=$C109,IF(ROUND(SUM($O109:Z109),4)=ROUND($G109,4),0,IF(Oper!AA$10=Inputs!$L$16,$G109-SUM($O109:Z109),$G109/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G109-SUM($O109:Z109),0))","v":0},{"$f":"IF(Oper!AB$10>=$C109,IF(ROUND(SUM($O109:AA109),4)=ROUND($G109,4),0,IF(Oper!AB$10=Inputs!$L$16,$G109-SUM($O109:AA109),$G109/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G109-SUM($O109:AA109),0))","v":0},{"$f":"IF(Oper!AC$10>=$C109,IF(ROUND(SUM($O109:AB109),4)=ROUND($G109,4),0,IF(Oper!AC$10=Inputs!$L$16,$G109-SUM($O109:AB109),$G109/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G109-SUM($O109:AB109),0))","v":0},{"$f":"IF(Oper!AD$10>=$C109,IF(ROUND(SUM($O109:AC109),4)=ROUND($G109,4),0,IF(Oper!AD$10=Inputs!$L$16,$G109-SUM($O109:AC109),$G109/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G109-SUM($O109:AC109),0))","v":0},{"$f":"IF(Oper!AE$10>=$C109,IF(ROUND(SUM($O109:AD109),4)=ROUND($G109,4),0,IF(Oper!AE$10=Inputs!$L$16,$G109-SUM($O109:AD109),$G109/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G109-SUM($O109:AD109),0))","v":0},{"$f":"IF(Oper!AF$10>=$C109,IF(ROUND(SUM($O109:AE109),4)=ROUND($G109,4),0,IF(Oper!AF$10=Inputs!$L$16,$G109-SUM($O109:AE109),$G109/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G109-SUM($O109:AE109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AG$10>=$C109,IF(ROUND(SUM($O109:AF109),4)=ROUND($G109,4),0,IF(Oper!AG$10=Inputs!$L$16,$G109-SUM($O109:AF109),$G109/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G109-SUM($O109:AF109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AH$10>=$C109,IF(ROUND(SUM($O109:AG109),4)=ROUND($G109,4),0,IF(Oper!AH$10=Inputs!$L$16,$G109-SUM($O109:AG109),$G109/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G109-SUM($O109:AG109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AI$10>=$C109,IF(ROUND(SUM($O109:AH109),4)=ROUND($G109,4),0,IF(Oper!AI$10=Inputs!$L$16,$G109-SUM($O109:AH109),$G109/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G109-SUM($O109:AH109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AJ$10>=$C109,IF(ROUND(SUM($O109:AI109),4)=ROUND($G109,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G109-SUM($O109:AI109),$G109/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G109-SUM($O109:AI109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AK$10>=$C109,IF(ROUND(SUM($O109:AJ109),4)=ROUND($G109,4),0,IF(Oper!AK$10=Inputs!$L$16,$G109-SUM($O109:AJ109),$G109/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G109-SUM($O109:AJ109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AL$10>=$C109,IF(ROUND(SUM($O109:AK109),4)=ROUND($G109,4),0,IF(Oper!AL$10=Inputs!$L$16,$G109-SUM($O109:AK109),$G109/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G109-SUM($O109:AK109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AM$10>=$C109,IF(ROUND(SUM($O109:AL109),4)=ROUND($G109,4),0,IF(Oper!AM$10=Inputs!$L$16,$G109-SUM($O109:AL109),$G109/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G109-SUM($O109:AL109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AN$10>=$C109,IF(ROUND(SUM($O109:AM109),4)=ROUND($G109,4),0,IF(Oper!AN$10=Inputs!$L$16,$G109-SUM($O109:AM109),$G109/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G109-SUM($O109:AM109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AO$10>=$C109,IF(ROUND(SUM($O109:AN109),4)=ROUND($G109,4),0,IF(Oper!AO$10=Inputs!$L$16,$G109-SUM($O109:AN109),$G109/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G109-SUM($O109:AN109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AP$10>=$C109,IF(ROUND(SUM($O109:AO109),4)=ROUND($G109,4),0,IF(Oper!AP$10=Inputs!$L$16,$G109-SUM($O109:AO109),$G109/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G109-SUM($O109:AO109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AQ$10>=$C109,IF(ROUND(SUM($O109:AP109),4)=ROUND($G109,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G109-SUM($O109:AP109),$G109/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G109-SUM($O109:AP109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AR$10>=$C109,IF(ROUND(SUM($O109:AQ109),4)=ROUND($G109,4),0,IF(Oper!AR$10=Inputs!$L$16,$G109-SUM($O109:AQ109),$G109/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G109-SUM($O109:AQ109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AS$10>=$C109,IF(ROUND(SUM($O109:AR109),4)=ROUND($G109,4),0,IF(Oper!AS$10=Inputs!$L$16,$G109-SUM($O109:AR109),$G109/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G109-SUM($O109:AR109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AT$10>=$C109,IF(ROUND(SUM($O109:AS109),4)=ROUND($G109,4),0,IF(Oper!AT$10=Inputs!$L$16,$G109-SUM($O109:AS109),$G109/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G109-SUM($O109:AS109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AU$10>=$C109,IF(ROUND(SUM($O109:AT109),4)=ROUND($G109,4),0,IF(Oper!AU$10=Inputs!$L$16,$G109-SUM($O109:AT109),$G109/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G109-SUM($O109:AT109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AV$10>=$C109,IF(ROUND(SUM($O109:AU109),4)=ROUND($G109,4),0,IF(Oper!AV$10=Inputs!$L$16,$G109-SUM($O109:AU109),$G109/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G109-SUM($O109:AU109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AW$10>=$C109,IF(ROUND(SUM($O109:AV109),4)=ROUND($G109,4),0,IF(Oper!AW$10=Inputs!$L$16,$G109-SUM($O109:AV109),$G109/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G109-SUM($O109:AV109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AX$10>=$C109,IF(ROUND(SUM($O109:AW109),4)=ROUND($G109,4),0,IF(Oper!AX$10=Inputs!$L$16,$G109-SUM($O109:AW109),$G109/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G109-SUM($O109:AW109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AY$10>=$C109,IF(ROUND(SUM($O109:AX109),4)=ROUND($G109,4),0,IF(Oper!AY$10=Inputs!$L$16,$G109-SUM($O109:AX109),$G109/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G109-SUM($O109:AX109),0))","v":{"v":-4.338167096281902,"d":"(4.3)"}},{"$f":"IF(Oper!AZ$10>=$C109,IF(ROUND(SUM($O109:AY109),4)=ROUND($G109,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G109-SUM($O109:AY109),$G109/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G109-SUM($O109:AY109),0))","v":0},{"$f":"IF(Oper!BA$10>=$C109,IF(ROUND(SUM($O109:AZ109),4)=ROUND($G109,4),0,IF(Oper!BA$10=Inputs!$L$16,$G109-SUM($O109:AZ109),$G109/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G109-SUM($O109:AZ109),0))","v":0},{"$f":"IF(Oper!BB$10>=$C109,IF(ROUND(SUM($O109:BA109),4)=ROUND($G109,4),0,IF(Oper!BB$10=Inputs!$L$16,$G109-SUM($O109:BA109),$G109/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G109-SUM($O109:BA109),0))","v":0},{"$f":"IF(Oper!BC$10>=$C109,IF(ROUND(SUM($O109:BB109),4)=ROUND($G109,4),0,IF(Oper!BC$10=Inputs!$L$16,$G109-SUM($O109:BB109),$G109/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G109-SUM($O109:BB109),0))","v":0},{"$f":"IF(Oper!BD$10>=$C109,IF(ROUND(SUM($O109:BC109),4)=ROUND($G109,4),0,IF(Oper!BD$10=Inputs!$L$16,$G109-SUM($O109:BC109),$G109/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G109-SUM($O109:BC109),0))","v":0},{"$f":"IF(Oper!BE$10>=$C109,IF(ROUND(SUM($O109:BD109),4)=ROUND($G109,4),0,IF(Oper!BE$10=Inputs!$L$16,$G109-SUM($O109:BD109),$G109/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G109-SUM($O109:BD109),0))","v":0},{"$f":"IF(Oper!BF$10>=$C109,IF(ROUND(SUM($O109:BE109),4)=ROUND($G109,4),0,IF(Oper!BF$10=Inputs!$L$16,$G109-SUM($O109:BE109),$G109/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G109-SUM($O109:BE109),0))","v":0},{"$f":"IF(Oper!BG$10>=$C109,IF(ROUND(SUM($O109:BF109),4)=ROUND($G109,4),0,IF(Oper!BG$10=Inputs!$L$16,$G109-SUM($O109:BF109),$G109/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G109-SUM($O109:BF109),0))","v":0},{"$f":"IF(Oper!BH$10>=$C109,IF(ROUND(SUM($O109:BG109),4)=ROUND($G109,4),0,IF(Oper!BH$10=Inputs!$L$16,$G109-SUM($O109:BG109),$G109/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G109-SUM($O109:BG109),0))","v":0},{"$f":"IF(Oper!BI$10>=$C109,IF(ROUND(SUM($O109:BH109),4)=ROUND($G109,4),0,IF(Oper!BI$10=Inputs!$L$16,$G109-SUM($O109:BH109),$G109/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G109-SUM($O109:BH109),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C109,IF(ROUND(SUM($O109:BI109),4)=ROUND($G109,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G109-SUM($O109:BI109),$G109/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G109-SUM($O109:BI109),0))","v":0},{"$f":"IF(Oper!BK$10>=$C109,IF(ROUND(SUM($O109:BJ109),4)=ROUND($G109,4),0,IF(Oper!BK$10=Inputs!$L$16,$G109-SUM($O109:BJ109),$G109/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G109-SUM($O109:BJ109),0))","v":0},{"$f":"IF(Oper!BL$10>=$C109,IF(ROUND(SUM($O109:BK109),4)=ROUND($G109,4),0,IF(Oper!BL$10=Inputs!$L$16,$G109-SUM($O109:BK109),$G109/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G109-SUM($O109:BK109),0))","v":0},{"$f":"IF(Oper!BM$10>=$C109,IF(ROUND(SUM($O109:BL109),4)=ROUND($G109,4),0,IF(Oper!BM$10=Inputs!$L$16,$G109-SUM($O109:BL109),$G109/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G109-SUM($O109:BL109),0))","v":0},{"$f":"IF(Oper!BN$10>=$C109,IF(ROUND(SUM($O109:BM109),4)=ROUND($G109,4),0,IF(Oper!BN$10=Inputs!$L$16,$G109-SUM($O109:BM109),$G109/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G109-SUM($O109:BM109),0))","v":0},{"$f":"IF(Oper!BO$10>=$C109,IF(ROUND(SUM($O109:BN109),4)=ROUND($G109,4),0,IF(Oper!BO$10=Inputs!$L$16,$G109-SUM($O109:BN109),$G109/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G109-SUM($O109:BN109),0))","v":0},{"$f":"IF(Oper!BP$10>=$C109,IF(ROUND(SUM($O109:BO109),4)=ROUND($G109,4),0,IF(Oper!BP$10=Inputs!$L$16,$G109-SUM($O109:BO109),$G109/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G109-SUM($O109:BO109),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C109,IF(ROUND(SUM($O109:BP109),4)=ROUND($G109,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G109-SUM($O109:BP109),$G109/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G109-SUM($O109:BP109),0))","v":0},{"$f":"IF(Oper!BR$10>=$C109,IF(ROUND(SUM($O109:BQ109),4)=ROUND($G109,4),0,IF(Oper!BR$10=Inputs!$L$16,$G109-SUM($O109:BQ109),$G109/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G109-SUM($O109:BQ109),0))","v":0},{"$f":"IF(Oper!BS$10>=$C109,IF(ROUND(SUM($O109:BR109),4)=ROUND($G109,4),0,IF(Oper!BS$10=Inputs!$L$16,$G109-SUM($O109:BR109),$G109/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G109-SUM($O109:BR109),0))","v":0},{"$f":"IF(Oper!BT$10>=$C109,IF(ROUND(SUM($O109:BS109),4)=ROUND($G109,4),0,IF(Oper!BT$10=Inputs!$L$16,$G109-SUM($O109:BS109),$G109/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G109-SUM($O109:BS109),0))","v":0},{"$f":"IF(Oper!BU$10>=$C109,IF(ROUND(SUM($O109:BT109),4)=ROUND($G109,4),0,IF(Oper!BU$10=Inputs!$L$16,$G109-SUM($O109:BT109),$G109/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G109-SUM($O109:BT109),0))","v":0},{"$f":"IF(Oper!BV$10>=$C109,IF(ROUND(SUM($O109:BU109),4)=ROUND($G109,4),0,IF(Oper!BV$10=Inputs!$L$16,$G109-SUM($O109:BU109),$G109/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G109-SUM($O109:BU109),0))","v":0},{"$f":"IF(Oper!BW$10>=$C109,IF(ROUND(SUM($O109:BV109),4)=ROUND($G109,4),0,IF(Oper!BW$10=Inputs!$L$16,$G109-SUM($O109:BV109),$G109/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G109-SUM($O109:BV109),0))","v":0},{"$f":"IF(Oper!BX$10>=$C109,IF(ROUND(SUM($O109:BW109),4)=ROUND($G109,4),0,IF(Oper!BX$10=Inputs!$L$16,$G109-SUM($O109:BW109),$G109/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G109-SUM($O109:BW109),0))","v":0},{"$f":"IF(Oper!BY$10>=$C109,IF(ROUND(SUM($O109:BX109),4)=ROUND($G109,4),0,IF(Oper!BY$10=Inputs!$L$16,$G109-SUM($O109:BX109),$G109/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G109-SUM($O109:BX109),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C109,IF(ROUND(SUM($O109:BY109),4)=ROUND($G109,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G109-SUM($O109:BY109),$G109/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G109-SUM($O109:BY109),0))","v":0},{"$f":"IF(Oper!CA$10>=$C109,IF(ROUND(SUM($O109:BZ109),4)=ROUND($G109,4),0,IF(Oper!CA$10=Inputs!$L$16,$G109-SUM($O109:BZ109),$G109/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G109-SUM($O109:BZ109),0))","v":0},{"$f":"IF(Oper!CB$10>=$C109,IF(ROUND(SUM($O109:CA109),4)=ROUND($G109,4),0,IF(Oper!CB$10=Inputs!$L$16,$G109-SUM($O109:CA109),$G109/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G109-SUM($O109:CA109),0))","v":0},{"$f":"IF(Oper!CC$10>=$C109,IF(ROUND(SUM($O109:CB109),4)=ROUND($G109,4),0,IF(Oper!CC$10=Inputs!$L$16,$G109-SUM($O109:CB109),$G109/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G109-SUM($O109:CB109),0))","v":0},{"$f":"IF(Oper!CD$10>=$C109,IF(ROUND(SUM($O109:CC109),4)=ROUND($G109,4),0,IF(Oper!CD$10=Inputs!$L$16,$G109-SUM($O109:CC109),$G109/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G109-SUM($O109:CC109),0))","v":0},{"$f":"IF(Oper!CE$10>=$C109,IF(ROUND(SUM($O109:CD109),4)=ROUND($G109,4),0,IF(Oper!CE$10=Inputs!$L$16,$G109-SUM($O109:CD109),$G109/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G109-SUM($O109:CD109),0))","v":0},{"$f":"IF(Oper!CF$10>=$C109,IF(ROUND(SUM($O109:CE109),4)=ROUND($G109,4),0,IF(Oper!CF$10=Inputs!$L$16,$G109-SUM($O109:CE109),$G109/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G109-SUM($O109:CE109),0))","v":0},{"$f":"IF(Oper!CG$10>=$C109,IF(ROUND(SUM($O109:CF109),4)=ROUND($G109,4),0,IF(Oper!CG$10=Inputs!$L$16,$G109-SUM($O109:CF109),$G109/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G109-SUM($O109:CF109),0))","v":0},{"$f":"IF(Oper!CH$10>=$C109,IF(ROUND(SUM($O109:CG109),4)=ROUND($G109,4),0,IF(Oper!CH$10=Inputs!$L$16,$G109-SUM($O109:CG109),$G109/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G109-SUM($O109:CG109),0))","v":0},{"$f":"IF(Oper!CI$10>=$C109,IF(ROUND(SUM($O109:CH109),4)=ROUND($G109,4),0,IF(Oper!CI$10=Inputs!$L$16,$G109-SUM($O109:CH109),$G109/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G109-SUM($O109:CH109),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C109,IF(ROUND(SUM($O109:CI109),4)=ROUND($G109,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G109-SUM($O109:CI109),$G109/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G109-SUM($O109:CI109),0))","v":0},{"$f":"IF(Oper!CK$10>=$C109,IF(ROUND(SUM($O109:CJ109),4)=ROUND($G109,4),0,IF(Oper!CK$10=Inputs!$L$16,$G109-SUM($O109:CJ109),$G109/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G109-SUM($O109:CJ109),0))","v":0},{"$f":"IF(Oper!CL$10>=$C109,IF(ROUND(SUM($O109:CK109),4)=ROUND($G109,4),0,IF(Oper!CL$10=Inputs!$L$16,$G109-SUM($O109:CK109),$G109/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G109-SUM($O109:CK109),0))","v":0},{"$f":"IF(Oper!CM$10>=$C109,IF(ROUND(SUM($O109:CL109),4)=ROUND($G109,4),0,IF(Oper!CM$10=Inputs!$L$16,$G109-SUM($O109:CL109),$G109/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G109-SUM($O109:CL109),0))","v":0},{"$f":"IF(Oper!CN$10>=$C109,IF(ROUND(SUM($O109:CM109),4)=ROUND($G109,4),0,IF(Oper!CN$10=Inputs!$L$16,$G109-SUM($O109:CM109),$G109/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G109-SUM($O109:CM109),0))","v":0},{"$f":"IF(Oper!CO$10>=$C109,IF(ROUND(SUM($O109:CN109),4)=ROUND($G109,4),0,IF(Oper!CO$10=Inputs!$L$16,$G109-SUM($O109:CN109),$G109/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G109-SUM($O109:CN109),0))","v":0},{"$f":"IF(Oper!CP$10>=$C109,IF(ROUND(SUM($O109:CO109),4)=ROUND($G109,4),0,IF(Oper!CP$10=Inputs!$L$16,$G109-SUM($O109:CO109),$G109/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G109-SUM($O109:CO109),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C109,IF(ROUND(SUM($O109:CP109),4)=ROUND($G109,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G109-SUM($O109:CP109),$G109/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G109-SUM($O109:CP109),0))","v":0},{"$f":"IF(Oper!CR$10>=$C109,IF(ROUND(SUM($O109:CQ109),4)=ROUND($G109,4),0,IF(Oper!CR$10=Inputs!$L$16,$G109-SUM($O109:CQ109),$G109/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G109-SUM($O109:CQ109),0))","v":0}]
[null,null,"2035-12-31",{"$nulls":3},{"v":-87.92392548025052,"d":"-87.9"},{"$nulls":3},"MCAD",null,{"v":-87.9239254802505,"d":"(88)"},null,null,{"$f":"IF(Oper!P$10>=$C110,IF(ROUND(SUM($O110:O110),4)=ROUND($G110,4),0,IF(Oper!P$10=Inputs!$L$16,$G110-SUM($O110:O110),$G110/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G110-SUM($O110:O110),0))","v":0},{"$f":"IF(Oper!Q$10>=$C110,IF(ROUND(SUM($O110:P110),4)=ROUND($G110,4),0,IF(Oper!Q$10=Inputs!$L$16,$G110-SUM($O110:P110),$G110/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G110-SUM($O110:P110),0))","v":0},{"$f":"IF(Oper!R$10>=$C110,IF(ROUND(SUM($O110:Q110),4)=ROUND($G110,4),0,IF(Oper!R$10=Inputs!$L$16,$G110-SUM($O110:Q110),$G110/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G110-SUM($O110:Q110),0))","v":0},{"$f":"IF(Oper!S$10>=$C110,IF(ROUND(SUM($O110:R110),4)=ROUND($G110,4),0,IF(Oper!S$10=Inputs!$L$16,$G110-SUM($O110:R110),$G110/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G110-SUM($O110:R110),0))","v":0},{"$f":"IF(Oper!T$10>=$C110,IF(ROUND(SUM($O110:S110),4)=ROUND($G110,4),0,IF(Oper!T$10=Inputs!$L$16,$G110-SUM($O110:S110),$G110/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G110-SUM($O110:S110),0))","v":0},{"$f":"IF(Oper!U$10>=$C110,IF(ROUND(SUM($O110:T110),4)=ROUND($G110,4),0,IF(Oper!U$10=Inputs!$L$16,$G110-SUM($O110:T110),$G110/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G110-SUM($O110:T110),0))","v":0},{"$f":"IF(Oper!V$10>=$C110,IF(ROUND(SUM($O110:U110),4)=ROUND($G110,4),0,IF(Oper!V$10=Inputs!$L$16,$G110-SUM($O110:U110),$G110/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G110-SUM($O110:U110),0))","v":0},{"$f":"IF(Oper!W$10>=$C110,IF(ROUND(SUM($O110:V110),4)=ROUND($G110,4),0,IF(Oper!W$10=Inputs!$L$16,$G110-SUM($O110:V110),$G110/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G110-SUM($O110:V110),0))","v":0},{"$f":"IF(Oper!X$10>=$C110,IF(ROUND(SUM($O110:W110),4)=ROUND($G110,4),0,IF(Oper!X$10=Inputs!$L$16,$G110-SUM($O110:W110),$G110/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G110-SUM($O110:W110),0))","v":0},{"$f":"IF(Oper!Y$10>=$C110,IF(ROUND(SUM($O110:X110),4)=ROUND($G110,4),0,IF(Oper!Y$10=Inputs!$L$16,$G110-SUM($O110:X110),$G110/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G110-SUM($O110:X110),0))","v":0},{"$f":"IF(Oper!Z$10>=$C110,IF(ROUND(SUM($O110:Y110),4)=ROUND($G110,4),0,IF(Oper!Z$10=Inputs!$L$16,$G110-SUM($O110:Y110),$G110/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G110-SUM($O110:Y110),0))","v":0},{"$f":"IF(Oper!AA$10>=$C110,IF(ROUND(SUM($O110:Z110),4)=ROUND($G110,4),0,IF(Oper!AA$10=Inputs!$L$16,$G110-SUM($O110:Z110),$G110/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G110-SUM($O110:Z110),0))","v":0},{"$f":"IF(Oper!AB$10>=$C110,IF(ROUND(SUM($O110:AA110),4)=ROUND($G110,4),0,IF(Oper!AB$10=Inputs!$L$16,$G110-SUM($O110:AA110),$G110/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G110-SUM($O110:AA110),0))","v":0},{"$f":"IF(Oper!AC$10>=$C110,IF(ROUND(SUM($O110:AB110),4)=ROUND($G110,4),0,IF(Oper!AC$10=Inputs!$L$16,$G110-SUM($O110:AB110),$G110/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G110-SUM($O110:AB110),0))","v":0},{"$f":"IF(Oper!AD$10>=$C110,IF(ROUND(SUM($O110:AC110),4)=ROUND($G110,4),0,IF(Oper!AD$10=Inputs!$L$16,$G110-SUM($O110:AC110),$G110/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G110-SUM($O110:AC110),0))","v":0},{"$f":"IF(Oper!AE$10>=$C110,IF(ROUND(SUM($O110:AD110),4)=ROUND($G110,4),0,IF(Oper!AE$10=Inputs!$L$16,$G110-SUM($O110:AD110),$G110/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G110-SUM($O110:AD110),0))","v":0},{"$f":"IF(Oper!AF$10>=$C110,IF(ROUND(SUM($O110:AE110),4)=ROUND($G110,4),0,IF(Oper!AF$10=Inputs!$L$16,$G110-SUM($O110:AE110),$G110/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G110-SUM($O110:AE110),0))","v":0},{"$f":"IF(Oper!AG$10>=$C110,IF(ROUND(SUM($O110:AF110),4)=ROUND($G110,4),0,IF(Oper!AG$10=Inputs!$L$16,$G110-SUM($O110:AF110),$G110/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G110-SUM($O110:AF110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AH$10>=$C110,IF(ROUND(SUM($O110:AG110),4)=ROUND($G110,4),0,IF(Oper!AH$10=Inputs!$L$16,$G110-SUM($O110:AG110),$G110/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G110-SUM($O110:AG110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AI$10>=$C110,IF(ROUND(SUM($O110:AH110),4)=ROUND($G110,4),0,IF(Oper!AI$10=Inputs!$L$16,$G110-SUM($O110:AH110),$G110/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G110-SUM($O110:AH110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AJ$10>=$C110,IF(ROUND(SUM($O110:AI110),4)=ROUND($G110,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G110-SUM($O110:AI110),$G110/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G110-SUM($O110:AI110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AK$10>=$C110,IF(ROUND(SUM($O110:AJ110),4)=ROUND($G110,4),0,IF(Oper!AK$10=Inputs!$L$16,$G110-SUM($O110:AJ110),$G110/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G110-SUM($O110:AJ110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AL$10>=$C110,IF(ROUND(SUM($O110:AK110),4)=ROUND($G110,4),0,IF(Oper!AL$10=Inputs!$L$16,$G110-SUM($O110:AK110),$G110/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G110-SUM($O110:AK110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AM$10>=$C110,IF(ROUND(SUM($O110:AL110),4)=ROUND($G110,4),0,IF(Oper!AM$10=Inputs!$L$16,$G110-SUM($O110:AL110),$G110/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G110-SUM($O110:AL110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AN$10>=$C110,IF(ROUND(SUM($O110:AM110),4)=ROUND($G110,4),0,IF(Oper!AN$10=Inputs!$L$16,$G110-SUM($O110:AM110),$G110/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G110-SUM($O110:AM110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AO$10>=$C110,IF(ROUND(SUM($O110:AN110),4)=ROUND($G110,4),0,IF(Oper!AO$10=Inputs!$L$16,$G110-SUM($O110:AN110),$G110/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G110-SUM($O110:AN110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AP$10>=$C110,IF(ROUND(SUM($O110:AO110),4)=ROUND($G110,4),0,IF(Oper!AP$10=Inputs!$L$16,$G110-SUM($O110:AO110),$G110/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G110-SUM($O110:AO110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AQ$10>=$C110,IF(ROUND(SUM($O110:AP110),4)=ROUND($G110,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G110-SUM($O110:AP110),$G110/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G110-SUM($O110:AP110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AR$10>=$C110,IF(ROUND(SUM($O110:AQ110),4)=ROUND($G110,4),0,IF(Oper!AR$10=Inputs!$L$16,$G110-SUM($O110:AQ110),$G110/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G110-SUM($O110:AQ110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AS$10>=$C110,IF(ROUND(SUM($O110:AR110),4)=ROUND($G110,4),0,IF(Oper!AS$10=Inputs!$L$16,$G110-SUM($O110:AR110),$G110/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G110-SUM($O110:AR110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AT$10>=$C110,IF(ROUND(SUM($O110:AS110),4)=ROUND($G110,4),0,IF(Oper!AT$10=Inputs!$L$16,$G110-SUM($O110:AS110),$G110/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G110-SUM($O110:AS110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AU$10>=$C110,IF(ROUND(SUM($O110:AT110),4)=ROUND($G110,4),0,IF(Oper!AU$10=Inputs!$L$16,$G110-SUM($O110:AT110),$G110/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G110-SUM($O110:AT110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AV$10>=$C110,IF(ROUND(SUM($O110:AU110),4)=ROUND($G110,4),0,IF(Oper!AV$10=Inputs!$L$16,$G110-SUM($O110:AU110),$G110/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G110-SUM($O110:AU110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AW$10>=$C110,IF(ROUND(SUM($O110:AV110),4)=ROUND($G110,4),0,IF(Oper!AW$10=Inputs!$L$16,$G110-SUM($O110:AV110),$G110/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G110-SUM($O110:AV110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AX$10>=$C110,IF(ROUND(SUM($O110:AW110),4)=ROUND($G110,4),0,IF(Oper!AX$10=Inputs!$L$16,$G110-SUM($O110:AW110),$G110/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G110-SUM($O110:AW110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AY$10>=$C110,IF(ROUND(SUM($O110:AX110),4)=ROUND($G110,4),0,IF(Oper!AY$10=Inputs!$L$16,$G110-SUM($O110:AX110),$G110/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G110-SUM($O110:AX110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!AZ$10>=$C110,IF(ROUND(SUM($O110:AY110),4)=ROUND($G110,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G110-SUM($O110:AY110),$G110/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G110-SUM($O110:AY110),0))","v":{"v":-4.396196274012526,"d":"(4.4)"}},{"$f":"IF(Oper!BA$10>=$C110,IF(ROUND(SUM($O110:AZ110),4)=ROUND($G110,4),0,IF(Oper!BA$10=Inputs!$L$16,$G110-SUM($O110:AZ110),$G110/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G110-SUM($O110:AZ110),0))","v":0},{"$f":"IF(Oper!BB$10>=$C110,IF(ROUND(SUM($O110:BA110),4)=ROUND($G110,4),0,IF(Oper!BB$10=Inputs!$L$16,$G110-SUM($O110:BA110),$G110/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G110-SUM($O110:BA110),0))","v":0},{"$f":"IF(Oper!BC$10>=$C110,IF(ROUND(SUM($O110:BB110),4)=ROUND($G110,4),0,IF(Oper!BC$10=Inputs!$L$16,$G110-SUM($O110:BB110),$G110/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G110-SUM($O110:BB110),0))","v":0},{"$f":"IF(Oper!BD$10>=$C110,IF(ROUND(SUM($O110:BC110),4)=ROUND($G110,4),0,IF(Oper!BD$10=Inputs!$L$16,$G110-SUM($O110:BC110),$G110/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G110-SUM($O110:BC110),0))","v":0},{"$f":"IF(Oper!BE$10>=$C110,IF(ROUND(SUM($O110:BD110),4)=ROUND($G110,4),0,IF(Oper!BE$10=Inputs!$L$16,$G110-SUM($O110:BD110),$G110/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G110-SUM($O110:BD110),0))","v":0},{"$f":"IF(Oper!BF$10>=$C110,IF(ROUND(SUM($O110:BE110),4)=ROUND($G110,4),0,IF(Oper!BF$10=Inputs!$L$16,$G110-SUM($O110:BE110),$G110/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G110-SUM($O110:BE110),0))","v":0},{"$f":"IF(Oper!BG$10>=$C110,IF(ROUND(SUM($O110:BF110),4)=ROUND($G110,4),0,IF(Oper!BG$10=Inputs!$L$16,$G110-SUM($O110:BF110),$G110/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G110-SUM($O110:BF110),0))","v":0},{"$f":"IF(Oper!BH$10>=$C110,IF(ROUND(SUM($O110:BG110),4)=ROUND($G110,4),0,IF(Oper!BH$10=Inputs!$L$16,$G110-SUM($O110:BG110),$G110/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G110-SUM($O110:BG110),0))","v":0},{"$f":"IF(Oper!BI$10>=$C110,IF(ROUND(SUM($O110:BH110),4)=ROUND($G110,4),0,IF(Oper!BI$10=Inputs!$L$16,$G110-SUM($O110:BH110),$G110/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G110-SUM($O110:BH110),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C110,IF(ROUND(SUM($O110:BI110),4)=ROUND($G110,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G110-SUM($O110:BI110),$G110/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G110-SUM($O110:BI110),0))","v":0},{"$f":"IF(Oper!BK$10>=$C110,IF(ROUND(SUM($O110:BJ110),4)=ROUND($G110,4),0,IF(Oper!BK$10=Inputs!$L$16,$G110-SUM($O110:BJ110),$G110/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G110-SUM($O110:BJ110),0))","v":0},{"$f":"IF(Oper!BL$10>=$C110,IF(ROUND(SUM($O110:BK110),4)=ROUND($G110,4),0,IF(Oper!BL$10=Inputs!$L$16,$G110-SUM($O110:BK110),$G110/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G110-SUM($O110:BK110),0))","v":0},{"$f":"IF(Oper!BM$10>=$C110,IF(ROUND(SUM($O110:BL110),4)=ROUND($G110,4),0,IF(Oper!BM$10=Inputs!$L$16,$G110-SUM($O110:BL110),$G110/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G110-SUM($O110:BL110),0))","v":0},{"$f":"IF(Oper!BN$10>=$C110,IF(ROUND(SUM($O110:BM110),4)=ROUND($G110,4),0,IF(Oper!BN$10=Inputs!$L$16,$G110-SUM($O110:BM110),$G110/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G110-SUM($O110:BM110),0))","v":0},{"$f":"IF(Oper!BO$10>=$C110,IF(ROUND(SUM($O110:BN110),4)=ROUND($G110,4),0,IF(Oper!BO$10=Inputs!$L$16,$G110-SUM($O110:BN110),$G110/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G110-SUM($O110:BN110),0))","v":0},{"$f":"IF(Oper!BP$10>=$C110,IF(ROUND(SUM($O110:BO110),4)=ROUND($G110,4),0,IF(Oper!BP$10=Inputs!$L$16,$G110-SUM($O110:BO110),$G110/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G110-SUM($O110:BO110),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C110,IF(ROUND(SUM($O110:BP110),4)=ROUND($G110,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G110-SUM($O110:BP110),$G110/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G110-SUM($O110:BP110),0))","v":0},{"$f":"IF(Oper!BR$10>=$C110,IF(ROUND(SUM($O110:BQ110),4)=ROUND($G110,4),0,IF(Oper!BR$10=Inputs!$L$16,$G110-SUM($O110:BQ110),$G110/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G110-SUM($O110:BQ110),0))","v":0},{"$f":"IF(Oper!BS$10>=$C110,IF(ROUND(SUM($O110:BR110),4)=ROUND($G110,4),0,IF(Oper!BS$10=Inputs!$L$16,$G110-SUM($O110:BR110),$G110/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G110-SUM($O110:BR110),0))","v":0},{"$f":"IF(Oper!BT$10>=$C110,IF(ROUND(SUM($O110:BS110),4)=ROUND($G110,4),0,IF(Oper!BT$10=Inputs!$L$16,$G110-SUM($O110:BS110),$G110/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G110-SUM($O110:BS110),0))","v":0},{"$f":"IF(Oper!BU$10>=$C110,IF(ROUND(SUM($O110:BT110),4)=ROUND($G110,4),0,IF(Oper!BU$10=Inputs!$L$16,$G110-SUM($O110:BT110),$G110/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G110-SUM($O110:BT110),0))","v":0},{"$f":"IF(Oper!BV$10>=$C110,IF(ROUND(SUM($O110:BU110),4)=ROUND($G110,4),0,IF(Oper!BV$10=Inputs!$L$16,$G110-SUM($O110:BU110),$G110/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G110-SUM($O110:BU110),0))","v":0},{"$f":"IF(Oper!BW$10>=$C110,IF(ROUND(SUM($O110:BV110),4)=ROUND($G110,4),0,IF(Oper!BW$10=Inputs!$L$16,$G110-SUM($O110:BV110),$G110/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G110-SUM($O110:BV110),0))","v":0},{"$f":"IF(Oper!BX$10>=$C110,IF(ROUND(SUM($O110:BW110),4)=ROUND($G110,4),0,IF(Oper!BX$10=Inputs!$L$16,$G110-SUM($O110:BW110),$G110/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G110-SUM($O110:BW110),0))","v":0},{"$f":"IF(Oper!BY$10>=$C110,IF(ROUND(SUM($O110:BX110),4)=ROUND($G110,4),0,IF(Oper!BY$10=Inputs!$L$16,$G110-SUM($O110:BX110),$G110/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G110-SUM($O110:BX110),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C110,IF(ROUND(SUM($O110:BY110),4)=ROUND($G110,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G110-SUM($O110:BY110),$G110/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G110-SUM($O110:BY110),0))","v":0},{"$f":"IF(Oper!CA$10>=$C110,IF(ROUND(SUM($O110:BZ110),4)=ROUND($G110,4),0,IF(Oper!CA$10=Inputs!$L$16,$G110-SUM($O110:BZ110),$G110/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G110-SUM($O110:BZ110),0))","v":0},{"$f":"IF(Oper!CB$10>=$C110,IF(ROUND(SUM($O110:CA110),4)=ROUND($G110,4),0,IF(Oper!CB$10=Inputs!$L$16,$G110-SUM($O110:CA110),$G110/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G110-SUM($O110:CA110),0))","v":0},{"$f":"IF(Oper!CC$10>=$C110,IF(ROUND(SUM($O110:CB110),4)=ROUND($G110,4),0,IF(Oper!CC$10=Inputs!$L$16,$G110-SUM($O110:CB110),$G110/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G110-SUM($O110:CB110),0))","v":0},{"$f":"IF(Oper!CD$10>=$C110,IF(ROUND(SUM($O110:CC110),4)=ROUND($G110,4),0,IF(Oper!CD$10=Inputs!$L$16,$G110-SUM($O110:CC110),$G110/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G110-SUM($O110:CC110),0))","v":0},{"$f":"IF(Oper!CE$10>=$C110,IF(ROUND(SUM($O110:CD110),4)=ROUND($G110,4),0,IF(Oper!CE$10=Inputs!$L$16,$G110-SUM($O110:CD110),$G110/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G110-SUM($O110:CD110),0))","v":0},{"$f":"IF(Oper!CF$10>=$C110,IF(ROUND(SUM($O110:CE110),4)=ROUND($G110,4),0,IF(Oper!CF$10=Inputs!$L$16,$G110-SUM($O110:CE110),$G110/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G110-SUM($O110:CE110),0))","v":0},{"$f":"IF(Oper!CG$10>=$C110,IF(ROUND(SUM($O110:CF110),4)=ROUND($G110,4),0,IF(Oper!CG$10=Inputs!$L$16,$G110-SUM($O110:CF110),$G110/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G110-SUM($O110:CF110),0))","v":0},{"$f":"IF(Oper!CH$10>=$C110,IF(ROUND(SUM($O110:CG110),4)=ROUND($G110,4),0,IF(Oper!CH$10=Inputs!$L$16,$G110-SUM($O110:CG110),$G110/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G110-SUM($O110:CG110),0))","v":0},{"$f":"IF(Oper!CI$10>=$C110,IF(ROUND(SUM($O110:CH110),4)=ROUND($G110,4),0,IF(Oper!CI$10=Inputs!$L$16,$G110-SUM($O110:CH110),$G110/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G110-SUM($O110:CH110),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C110,IF(ROUND(SUM($O110:CI110),4)=ROUND($G110,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G110-SUM($O110:CI110),$G110/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G110-SUM($O110:CI110),0))","v":0},{"$f":"IF(Oper!CK$10>=$C110,IF(ROUND(SUM($O110:CJ110),4)=ROUND($G110,4),0,IF(Oper!CK$10=Inputs!$L$16,$G110-SUM($O110:CJ110),$G110/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G110-SUM($O110:CJ110),0))","v":0},{"$f":"IF(Oper!CL$10>=$C110,IF(ROUND(SUM($O110:CK110),4)=ROUND($G110,4),0,IF(Oper!CL$10=Inputs!$L$16,$G110-SUM($O110:CK110),$G110/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G110-SUM($O110:CK110),0))","v":0},{"$f":"IF(Oper!CM$10>=$C110,IF(ROUND(SUM($O110:CL110),4)=ROUND($G110,4),0,IF(Oper!CM$10=Inputs!$L$16,$G110-SUM($O110:CL110),$G110/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G110-SUM($O110:CL110),0))","v":0},{"$f":"IF(Oper!CN$10>=$C110,IF(ROUND(SUM($O110:CM110),4)=ROUND($G110,4),0,IF(Oper!CN$10=Inputs!$L$16,$G110-SUM($O110:CM110),$G110/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G110-SUM($O110:CM110),0))","v":0},{"$f":"IF(Oper!CO$10>=$C110,IF(ROUND(SUM($O110:CN110),4)=ROUND($G110,4),0,IF(Oper!CO$10=Inputs!$L$16,$G110-SUM($O110:CN110),$G110/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G110-SUM($O110:CN110),0))","v":0},{"$f":"IF(Oper!CP$10>=$C110,IF(ROUND(SUM($O110:CO110),4)=ROUND($G110,4),0,IF(Oper!CP$10=Inputs!$L$16,$G110-SUM($O110:CO110),$G110/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G110-SUM($O110:CO110),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C110,IF(ROUND(SUM($O110:CP110),4)=ROUND($G110,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G110-SUM($O110:CP110),$G110/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G110-SUM($O110:CP110),0))","v":0},{"$f":"IF(Oper!CR$10>=$C110,IF(ROUND(SUM($O110:CQ110),4)=ROUND($G110,4),0,IF(Oper!CR$10=Inputs!$L$16,$G110-SUM($O110:CQ110),$G110/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G110-SUM($O110:CQ110),0))","v":0}]
[null,null,"2036-12-31",{"$nulls":3},{"v":-89.10003349666157,"d":"-89.1"},{"$nulls":3},"MCAD",null,{"v":-89.1000334966616,"d":"(89)"},null,null,{"$f":"IF(Oper!P$10>=$C111,IF(ROUND(SUM($O111:O111),4)=ROUND($G111,4),0,IF(Oper!P$10=Inputs!$L$16,$G111-SUM($O111:O111),$G111/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G111-SUM($O111:O111),0))","v":0},{"$f":"IF(Oper!Q$10>=$C111,IF(ROUND(SUM($O111:P111),4)=ROUND($G111,4),0,IF(Oper!Q$10=Inputs!$L$16,$G111-SUM($O111:P111),$G111/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G111-SUM($O111:P111),0))","v":0},{"$f":"IF(Oper!R$10>=$C111,IF(ROUND(SUM($O111:Q111),4)=ROUND($G111,4),0,IF(Oper!R$10=Inputs!$L$16,$G111-SUM($O111:Q111),$G111/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G111-SUM($O111:Q111),0))","v":0},{"$f":"IF(Oper!S$10>=$C111,IF(ROUND(SUM($O111:R111),4)=ROUND($G111,4),0,IF(Oper!S$10=Inputs!$L$16,$G111-SUM($O111:R111),$G111/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G111-SUM($O111:R111),0))","v":0},{"$f":"IF(Oper!T$10>=$C111,IF(ROUND(SUM($O111:S111),4)=ROUND($G111,4),0,IF(Oper!T$10=Inputs!$L$16,$G111-SUM($O111:S111),$G111/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G111-SUM($O111:S111),0))","v":0},{"$f":"IF(Oper!U$10>=$C111,IF(ROUND(SUM($O111:T111),4)=ROUND($G111,4),0,IF(Oper!U$10=Inputs!$L$16,$G111-SUM($O111:T111),$G111/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G111-SUM($O111:T111),0))","v":0},{"$f":"IF(Oper!V$10>=$C111,IF(ROUND(SUM($O111:U111),4)=ROUND($G111,4),0,IF(Oper!V$10=Inputs!$L$16,$G111-SUM($O111:U111),$G111/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G111-SUM($O111:U111),0))","v":0},{"$f":"IF(Oper!W$10>=$C111,IF(ROUND(SUM($O111:V111),4)=ROUND($G111,4),0,IF(Oper!W$10=Inputs!$L$16,$G111-SUM($O111:V111),$G111/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G111-SUM($O111:V111),0))","v":0},{"$f":"IF(Oper!X$10>=$C111,IF(ROUND(SUM($O111:W111),4)=ROUND($G111,4),0,IF(Oper!X$10=Inputs!$L$16,$G111-SUM($O111:W111),$G111/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G111-SUM($O111:W111),0))","v":0},{"$f":"IF(Oper!Y$10>=$C111,IF(ROUND(SUM($O111:X111),4)=ROUND($G111,4),0,IF(Oper!Y$10=Inputs!$L$16,$G111-SUM($O111:X111),$G111/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G111-SUM($O111:X111),0))","v":0},{"$f":"IF(Oper!Z$10>=$C111,IF(ROUND(SUM($O111:Y111),4)=ROUND($G111,4),0,IF(Oper!Z$10=Inputs!$L$16,$G111-SUM($O111:Y111),$G111/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G111-SUM($O111:Y111),0))","v":0},{"$f":"IF(Oper!AA$10>=$C111,IF(ROUND(SUM($O111:Z111),4)=ROUND($G111,4),0,IF(Oper!AA$10=Inputs!$L$16,$G111-SUM($O111:Z111),$G111/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G111-SUM($O111:Z111),0))","v":0},{"$f":"IF(Oper!AB$10>=$C111,IF(ROUND(SUM($O111:AA111),4)=ROUND($G111,4),0,IF(Oper!AB$10=Inputs!$L$16,$G111-SUM($O111:AA111),$G111/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G111-SUM($O111:AA111),0))","v":0},{"$f":"IF(Oper!AC$10>=$C111,IF(ROUND(SUM($O111:AB111),4)=ROUND($G111,4),0,IF(Oper!AC$10=Inputs!$L$16,$G111-SUM($O111:AB111),$G111/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G111-SUM($O111:AB111),0))","v":0},{"$f":"IF(Oper!AD$10>=$C111,IF(ROUND(SUM($O111:AC111),4)=ROUND($G111,4),0,IF(Oper!AD$10=Inputs!$L$16,$G111-SUM($O111:AC111),$G111/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G111-SUM($O111:AC111),0))","v":0},{"$f":"IF(Oper!AE$10>=$C111,IF(ROUND(SUM($O111:AD111),4)=ROUND($G111,4),0,IF(Oper!AE$10=Inputs!$L$16,$G111-SUM($O111:AD111),$G111/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G111-SUM($O111:AD111),0))","v":0},{"$f":"IF(Oper!AF$10>=$C111,IF(ROUND(SUM($O111:AE111),4)=ROUND($G111,4),0,IF(Oper!AF$10=Inputs!$L$16,$G111-SUM($O111:AE111),$G111/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G111-SUM($O111:AE111),0))","v":0},{"$f":"IF(Oper!AG$10>=$C111,IF(ROUND(SUM($O111:AF111),4)=ROUND($G111,4),0,IF(Oper!AG$10=Inputs!$L$16,$G111-SUM($O111:AF111),$G111/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G111-SUM($O111:AF111),0))","v":0},{"$f":"IF(Oper!AH$10>=$C111,IF(ROUND(SUM($O111:AG111),4)=ROUND($G111,4),0,IF(Oper!AH$10=Inputs!$L$16,$G111-SUM($O111:AG111),$G111/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G111-SUM($O111:AG111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AI$10>=$C111,IF(ROUND(SUM($O111:AH111),4)=ROUND($G111,4),0,IF(Oper!AI$10=Inputs!$L$16,$G111-SUM($O111:AH111),$G111/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G111-SUM($O111:AH111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AJ$10>=$C111,IF(ROUND(SUM($O111:AI111),4)=ROUND($G111,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G111-SUM($O111:AI111),$G111/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G111-SUM($O111:AI111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AK$10>=$C111,IF(ROUND(SUM($O111:AJ111),4)=ROUND($G111,4),0,IF(Oper!AK$10=Inputs!$L$16,$G111-SUM($O111:AJ111),$G111/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G111-SUM($O111:AJ111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AL$10>=$C111,IF(ROUND(SUM($O111:AK111),4)=ROUND($G111,4),0,IF(Oper!AL$10=Inputs!$L$16,$G111-SUM($O111:AK111),$G111/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G111-SUM($O111:AK111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AM$10>=$C111,IF(ROUND(SUM($O111:AL111),4)=ROUND($G111,4),0,IF(Oper!AM$10=Inputs!$L$16,$G111-SUM($O111:AL111),$G111/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G111-SUM($O111:AL111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AN$10>=$C111,IF(ROUND(SUM($O111:AM111),4)=ROUND($G111,4),0,IF(Oper!AN$10=Inputs!$L$16,$G111-SUM($O111:AM111),$G111/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G111-SUM($O111:AM111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AO$10>=$C111,IF(ROUND(SUM($O111:AN111),4)=ROUND($G111,4),0,IF(Oper!AO$10=Inputs!$L$16,$G111-SUM($O111:AN111),$G111/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G111-SUM($O111:AN111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AP$10>=$C111,IF(ROUND(SUM($O111:AO111),4)=ROUND($G111,4),0,IF(Oper!AP$10=Inputs!$L$16,$G111-SUM($O111:AO111),$G111/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G111-SUM($O111:AO111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AQ$10>=$C111,IF(ROUND(SUM($O111:AP111),4)=ROUND($G111,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G111-SUM($O111:AP111),$G111/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G111-SUM($O111:AP111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AR$10>=$C111,IF(ROUND(SUM($O111:AQ111),4)=ROUND($G111,4),0,IF(Oper!AR$10=Inputs!$L$16,$G111-SUM($O111:AQ111),$G111/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G111-SUM($O111:AQ111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AS$10>=$C111,IF(ROUND(SUM($O111:AR111),4)=ROUND($G111,4),0,IF(Oper!AS$10=Inputs!$L$16,$G111-SUM($O111:AR111),$G111/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G111-SUM($O111:AR111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AT$10>=$C111,IF(ROUND(SUM($O111:AS111),4)=ROUND($G111,4),0,IF(Oper!AT$10=Inputs!$L$16,$G111-SUM($O111:AS111),$G111/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G111-SUM($O111:AS111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AU$10>=$C111,IF(ROUND(SUM($O111:AT111),4)=ROUND($G111,4),0,IF(Oper!AU$10=Inputs!$L$16,$G111-SUM($O111:AT111),$G111/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G111-SUM($O111:AT111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AV$10>=$C111,IF(ROUND(SUM($O111:AU111),4)=ROUND($G111,4),0,IF(Oper!AV$10=Inputs!$L$16,$G111-SUM($O111:AU111),$G111/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G111-SUM($O111:AU111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AW$10>=$C111,IF(ROUND(SUM($O111:AV111),4)=ROUND($G111,4),0,IF(Oper!AW$10=Inputs!$L$16,$G111-SUM($O111:AV111),$G111/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G111-SUM($O111:AV111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AX$10>=$C111,IF(ROUND(SUM($O111:AW111),4)=ROUND($G111,4),0,IF(Oper!AX$10=Inputs!$L$16,$G111-SUM($O111:AW111),$G111/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G111-SUM($O111:AW111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AY$10>=$C111,IF(ROUND(SUM($O111:AX111),4)=ROUND($G111,4),0,IF(Oper!AY$10=Inputs!$L$16,$G111-SUM($O111:AX111),$G111/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G111-SUM($O111:AX111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!AZ$10>=$C111,IF(ROUND(SUM($O111:AY111),4)=ROUND($G111,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G111-SUM($O111:AY111),$G111/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G111-SUM($O111:AY111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!BA$10>=$C111,IF(ROUND(SUM($O111:AZ111),4)=ROUND($G111,4),0,IF(Oper!BA$10=Inputs!$L$16,$G111-SUM($O111:AZ111),$G111/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G111-SUM($O111:AZ111),0))","v":{"v":-4.4550016748330785,"d":"(4.5)"}},{"$f":"IF(Oper!BB$10>=$C111,IF(ROUND(SUM($O111:BA111),4)=ROUND($G111,4),0,IF(Oper!BB$10=Inputs!$L$16,$G111-SUM($O111:BA111),$G111/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G111-SUM($O111:BA111),0))","v":0},{"$f":"IF(Oper!BC$10>=$C111,IF(ROUND(SUM($O111:BB111),4)=ROUND($G111,4),0,IF(Oper!BC$10=Inputs!$L$16,$G111-SUM($O111:BB111),$G111/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G111-SUM($O111:BB111),0))","v":0},{"$f":"IF(Oper!BD$10>=$C111,IF(ROUND(SUM($O111:BC111),4)=ROUND($G111,4),0,IF(Oper!BD$10=Inputs!$L$16,$G111-SUM($O111:BC111),$G111/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G111-SUM($O111:BC111),0))","v":0},{"$f":"IF(Oper!BE$10>=$C111,IF(ROUND(SUM($O111:BD111),4)=ROUND($G111,4),0,IF(Oper!BE$10=Inputs!$L$16,$G111-SUM($O111:BD111),$G111/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G111-SUM($O111:BD111),0))","v":0},{"$f":"IF(Oper!BF$10>=$C111,IF(ROUND(SUM($O111:BE111),4)=ROUND($G111,4),0,IF(Oper!BF$10=Inputs!$L$16,$G111-SUM($O111:BE111),$G111/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G111-SUM($O111:BE111),0))","v":0},{"$f":"IF(Oper!BG$10>=$C111,IF(ROUND(SUM($O111:BF111),4)=ROUND($G111,4),0,IF(Oper!BG$10=Inputs!$L$16,$G111-SUM($O111:BF111),$G111/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G111-SUM($O111:BF111),0))","v":0},{"$f":"IF(Oper!BH$10>=$C111,IF(ROUND(SUM($O111:BG111),4)=ROUND($G111,4),0,IF(Oper!BH$10=Inputs!$L$16,$G111-SUM($O111:BG111),$G111/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G111-SUM($O111:BG111),0))","v":0},{"$f":"IF(Oper!BI$10>=$C111,IF(ROUND(SUM($O111:BH111),4)=ROUND($G111,4),0,IF(Oper!BI$10=Inputs!$L$16,$G111-SUM($O111:BH111),$G111/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G111-SUM($O111:BH111),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C111,IF(ROUND(SUM($O111:BI111),4)=ROUND($G111,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G111-SUM($O111:BI111),$G111/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G111-SUM($O111:BI111),0))","v":0},{"$f":"IF(Oper!BK$10>=$C111,IF(ROUND(SUM($O111:BJ111),4)=ROUND($G111,4),0,IF(Oper!BK$10=Inputs!$L$16,$G111-SUM($O111:BJ111),$G111/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G111-SUM($O111:BJ111),0))","v":0},{"$f":"IF(Oper!BL$10>=$C111,IF(ROUND(SUM($O111:BK111),4)=ROUND($G111,4),0,IF(Oper!BL$10=Inputs!$L$16,$G111-SUM($O111:BK111),$G111/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G111-SUM($O111:BK111),0))","v":0},{"$f":"IF(Oper!BM$10>=$C111,IF(ROUND(SUM($O111:BL111),4)=ROUND($G111,4),0,IF(Oper!BM$10=Inputs!$L$16,$G111-SUM($O111:BL111),$G111/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G111-SUM($O111:BL111),0))","v":0},{"$f":"IF(Oper!BN$10>=$C111,IF(ROUND(SUM($O111:BM111),4)=ROUND($G111,4),0,IF(Oper!BN$10=Inputs!$L$16,$G111-SUM($O111:BM111),$G111/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G111-SUM($O111:BM111),0))","v":0},{"$f":"IF(Oper!BO$10>=$C111,IF(ROUND(SUM($O111:BN111),4)=ROUND($G111,4),0,IF(Oper!BO$10=Inputs!$L$16,$G111-SUM($O111:BN111),$G111/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G111-SUM($O111:BN111),0))","v":0},{"$f":"IF(Oper!BP$10>=$C111,IF(ROUND(SUM($O111:BO111),4)=ROUND($G111,4),0,IF(Oper!BP$10=Inputs!$L$16,$G111-SUM($O111:BO111),$G111/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G111-SUM($O111:BO111),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C111,IF(ROUND(SUM($O111:BP111),4)=ROUND($G111,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G111-SUM($O111:BP111),$G111/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G111-SUM($O111:BP111),0))","v":0},{"$f":"IF(Oper!BR$10>=$C111,IF(ROUND(SUM($O111:BQ111),4)=ROUND($G111,4),0,IF(Oper!BR$10=Inputs!$L$16,$G111-SUM($O111:BQ111),$G111/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G111-SUM($O111:BQ111),0))","v":0},{"$f":"IF(Oper!BS$10>=$C111,IF(ROUND(SUM($O111:BR111),4)=ROUND($G111,4),0,IF(Oper!BS$10=Inputs!$L$16,$G111-SUM($O111:BR111),$G111/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G111-SUM($O111:BR111),0))","v":0},{"$f":"IF(Oper!BT$10>=$C111,IF(ROUND(SUM($O111:BS111),4)=ROUND($G111,4),0,IF(Oper!BT$10=Inputs!$L$16,$G111-SUM($O111:BS111),$G111/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G111-SUM($O111:BS111),0))","v":0},{"$f":"IF(Oper!BU$10>=$C111,IF(ROUND(SUM($O111:BT111),4)=ROUND($G111,4),0,IF(Oper!BU$10=Inputs!$L$16,$G111-SUM($O111:BT111),$G111/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G111-SUM($O111:BT111),0))","v":0},{"$f":"IF(Oper!BV$10>=$C111,IF(ROUND(SUM($O111:BU111),4)=ROUND($G111,4),0,IF(Oper!BV$10=Inputs!$L$16,$G111-SUM($O111:BU111),$G111/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G111-SUM($O111:BU111),0))","v":0},{"$f":"IF(Oper!BW$10>=$C111,IF(ROUND(SUM($O111:BV111),4)=ROUND($G111,4),0,IF(Oper!BW$10=Inputs!$L$16,$G111-SUM($O111:BV111),$G111/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G111-SUM($O111:BV111),0))","v":0},{"$f":"IF(Oper!BX$10>=$C111,IF(ROUND(SUM($O111:BW111),4)=ROUND($G111,4),0,IF(Oper!BX$10=Inputs!$L$16,$G111-SUM($O111:BW111),$G111/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G111-SUM($O111:BW111),0))","v":0},{"$f":"IF(Oper!BY$10>=$C111,IF(ROUND(SUM($O111:BX111),4)=ROUND($G111,4),0,IF(Oper!BY$10=Inputs!$L$16,$G111-SUM($O111:BX111),$G111/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G111-SUM($O111:BX111),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C111,IF(ROUND(SUM($O111:BY111),4)=ROUND($G111,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G111-SUM($O111:BY111),$G111/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G111-SUM($O111:BY111),0))","v":0},{"$f":"IF(Oper!CA$10>=$C111,IF(ROUND(SUM($O111:BZ111),4)=ROUND($G111,4),0,IF(Oper!CA$10=Inputs!$L$16,$G111-SUM($O111:BZ111),$G111/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G111-SUM($O111:BZ111),0))","v":0},{"$f":"IF(Oper!CB$10>=$C111,IF(ROUND(SUM($O111:CA111),4)=ROUND($G111,4),0,IF(Oper!CB$10=Inputs!$L$16,$G111-SUM($O111:CA111),$G111/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G111-SUM($O111:CA111),0))","v":0},{"$f":"IF(Oper!CC$10>=$C111,IF(ROUND(SUM($O111:CB111),4)=ROUND($G111,4),0,IF(Oper!CC$10=Inputs!$L$16,$G111-SUM($O111:CB111),$G111/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G111-SUM($O111:CB111),0))","v":0},{"$f":"IF(Oper!CD$10>=$C111,IF(ROUND(SUM($O111:CC111),4)=ROUND($G111,4),0,IF(Oper!CD$10=Inputs!$L$16,$G111-SUM($O111:CC111),$G111/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G111-SUM($O111:CC111),0))","v":0},{"$f":"IF(Oper!CE$10>=$C111,IF(ROUND(SUM($O111:CD111),4)=ROUND($G111,4),0,IF(Oper!CE$10=Inputs!$L$16,$G111-SUM($O111:CD111),$G111/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G111-SUM($O111:CD111),0))","v":0},{"$f":"IF(Oper!CF$10>=$C111,IF(ROUND(SUM($O111:CE111),4)=ROUND($G111,4),0,IF(Oper!CF$10=Inputs!$L$16,$G111-SUM($O111:CE111),$G111/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G111-SUM($O111:CE111),0))","v":0},{"$f":"IF(Oper!CG$10>=$C111,IF(ROUND(SUM($O111:CF111),4)=ROUND($G111,4),0,IF(Oper!CG$10=Inputs!$L$16,$G111-SUM($O111:CF111),$G111/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G111-SUM($O111:CF111),0))","v":0},{"$f":"IF(Oper!CH$10>=$C111,IF(ROUND(SUM($O111:CG111),4)=ROUND($G111,4),0,IF(Oper!CH$10=Inputs!$L$16,$G111-SUM($O111:CG111),$G111/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G111-SUM($O111:CG111),0))","v":0},{"$f":"IF(Oper!CI$10>=$C111,IF(ROUND(SUM($O111:CH111),4)=ROUND($G111,4),0,IF(Oper!CI$10=Inputs!$L$16,$G111-SUM($O111:CH111),$G111/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G111-SUM($O111:CH111),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C111,IF(ROUND(SUM($O111:CI111),4)=ROUND($G111,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G111-SUM($O111:CI111),$G111/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G111-SUM($O111:CI111),0))","v":0},{"$f":"IF(Oper!CK$10>=$C111,IF(ROUND(SUM($O111:CJ111),4)=ROUND($G111,4),0,IF(Oper!CK$10=Inputs!$L$16,$G111-SUM($O111:CJ111),$G111/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G111-SUM($O111:CJ111),0))","v":0},{"$f":"IF(Oper!CL$10>=$C111,IF(ROUND(SUM($O111:CK111),4)=ROUND($G111,4),0,IF(Oper!CL$10=Inputs!$L$16,$G111-SUM($O111:CK111),$G111/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G111-SUM($O111:CK111),0))","v":0},{"$f":"IF(Oper!CM$10>=$C111,IF(ROUND(SUM($O111:CL111),4)=ROUND($G111,4),0,IF(Oper!CM$10=Inputs!$L$16,$G111-SUM($O111:CL111),$G111/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G111-SUM($O111:CL111),0))","v":0},{"$f":"IF(Oper!CN$10>=$C111,IF(ROUND(SUM($O111:CM111),4)=ROUND($G111,4),0,IF(Oper!CN$10=Inputs!$L$16,$G111-SUM($O111:CM111),$G111/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G111-SUM($O111:CM111),0))","v":0},{"$f":"IF(Oper!CO$10>=$C111,IF(ROUND(SUM($O111:CN111),4)=ROUND($G111,4),0,IF(Oper!CO$10=Inputs!$L$16,$G111-SUM($O111:CN111),$G111/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G111-SUM($O111:CN111),0))","v":0},{"$f":"IF(Oper!CP$10>=$C111,IF(ROUND(SUM($O111:CO111),4)=ROUND($G111,4),0,IF(Oper!CP$10=Inputs!$L$16,$G111-SUM($O111:CO111),$G111/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G111-SUM($O111:CO111),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C111,IF(ROUND(SUM($O111:CP111),4)=ROUND($G111,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G111-SUM($O111:CP111),$G111/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G111-SUM($O111:CP111),0))","v":0},{"$f":"IF(Oper!CR$10>=$C111,IF(ROUND(SUM($O111:CQ111),4)=ROUND($G111,4),0,IF(Oper!CR$10=Inputs!$L$16,$G111-SUM($O111:CQ111),$G111/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G111-SUM($O111:CQ111),0))","v":0}]
[null,null,"2037-12-31",{"$nulls":3},{"v":-92.51485790857888,"d":"-92.5"},{"$nulls":3},"MCAD",null,{"v":-92.51485790857886,"d":"(93)"},null,null,{"$f":"IF(Oper!P$10>=$C112,IF(ROUND(SUM($O112:O112),4)=ROUND($G112,4),0,IF(Oper!P$10=Inputs!$L$16,$G112-SUM($O112:O112),$G112/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G112-SUM($O112:O112),0))","v":0},{"$f":"IF(Oper!Q$10>=$C112,IF(ROUND(SUM($O112:P112),4)=ROUND($G112,4),0,IF(Oper!Q$10=Inputs!$L$16,$G112-SUM($O112:P112),$G112/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G112-SUM($O112:P112),0))","v":0},{"$f":"IF(Oper!R$10>=$C112,IF(ROUND(SUM($O112:Q112),4)=ROUND($G112,4),0,IF(Oper!R$10=Inputs!$L$16,$G112-SUM($O112:Q112),$G112/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G112-SUM($O112:Q112),0))","v":0},{"$f":"IF(Oper!S$10>=$C112,IF(ROUND(SUM($O112:R112),4)=ROUND($G112,4),0,IF(Oper!S$10=Inputs!$L$16,$G112-SUM($O112:R112),$G112/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G112-SUM($O112:R112),0))","v":0},{"$f":"IF(Oper!T$10>=$C112,IF(ROUND(SUM($O112:S112),4)=ROUND($G112,4),0,IF(Oper!T$10=Inputs!$L$16,$G112-SUM($O112:S112),$G112/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G112-SUM($O112:S112),0))","v":0},{"$f":"IF(Oper!U$10>=$C112,IF(ROUND(SUM($O112:T112),4)=ROUND($G112,4),0,IF(Oper!U$10=Inputs!$L$16,$G112-SUM($O112:T112),$G112/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G112-SUM($O112:T112),0))","v":0},{"$f":"IF(Oper!V$10>=$C112,IF(ROUND(SUM($O112:U112),4)=ROUND($G112,4),0,IF(Oper!V$10=Inputs!$L$16,$G112-SUM($O112:U112),$G112/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G112-SUM($O112:U112),0))","v":0},{"$f":"IF(Oper!W$10>=$C112,IF(ROUND(SUM($O112:V112),4)=ROUND($G112,4),0,IF(Oper!W$10=Inputs!$L$16,$G112-SUM($O112:V112),$G112/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G112-SUM($O112:V112),0))","v":0},{"$f":"IF(Oper!X$10>=$C112,IF(ROUND(SUM($O112:W112),4)=ROUND($G112,4),0,IF(Oper!X$10=Inputs!$L$16,$G112-SUM($O112:W112),$G112/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G112-SUM($O112:W112),0))","v":0},{"$f":"IF(Oper!Y$10>=$C112,IF(ROUND(SUM($O112:X112),4)=ROUND($G112,4),0,IF(Oper!Y$10=Inputs!$L$16,$G112-SUM($O112:X112),$G112/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G112-SUM($O112:X112),0))","v":0},{"$f":"IF(Oper!Z$10>=$C112,IF(ROUND(SUM($O112:Y112),4)=ROUND($G112,4),0,IF(Oper!Z$10=Inputs!$L$16,$G112-SUM($O112:Y112),$G112/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G112-SUM($O112:Y112),0))","v":0},{"$f":"IF(Oper!AA$10>=$C112,IF(ROUND(SUM($O112:Z112),4)=ROUND($G112,4),0,IF(Oper!AA$10=Inputs!$L$16,$G112-SUM($O112:Z112),$G112/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G112-SUM($O112:Z112),0))","v":0},{"$f":"IF(Oper!AB$10>=$C112,IF(ROUND(SUM($O112:AA112),4)=ROUND($G112,4),0,IF(Oper!AB$10=Inputs!$L$16,$G112-SUM($O112:AA112),$G112/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G112-SUM($O112:AA112),0))","v":0},{"$f":"IF(Oper!AC$10>=$C112,IF(ROUND(SUM($O112:AB112),4)=ROUND($G112,4),0,IF(Oper!AC$10=Inputs!$L$16,$G112-SUM($O112:AB112),$G112/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G112-SUM($O112:AB112),0))","v":0},{"$f":"IF(Oper!AD$10>=$C112,IF(ROUND(SUM($O112:AC112),4)=ROUND($G112,4),0,IF(Oper!AD$10=Inputs!$L$16,$G112-SUM($O112:AC112),$G112/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G112-SUM($O112:AC112),0))","v":0},{"$f":"IF(Oper!AE$10>=$C112,IF(ROUND(SUM($O112:AD112),4)=ROUND($G112,4),0,IF(Oper!AE$10=Inputs!$L$16,$G112-SUM($O112:AD112),$G112/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G112-SUM($O112:AD112),0))","v":0},{"$f":"IF(Oper!AF$10>=$C112,IF(ROUND(SUM($O112:AE112),4)=ROUND($G112,4),0,IF(Oper!AF$10=Inputs!$L$16,$G112-SUM($O112:AE112),$G112/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G112-SUM($O112:AE112),0))","v":0},{"$f":"IF(Oper!AG$10>=$C112,IF(ROUND(SUM($O112:AF112),4)=ROUND($G112,4),0,IF(Oper!AG$10=Inputs!$L$16,$G112-SUM($O112:AF112),$G112/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G112-SUM($O112:AF112),0))","v":0},{"$f":"IF(Oper!AH$10>=$C112,IF(ROUND(SUM($O112:AG112),4)=ROUND($G112,4),0,IF(Oper!AH$10=Inputs!$L$16,$G112-SUM($O112:AG112),$G112/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G112-SUM($O112:AG112),0))","v":0},{"$f":"IF(Oper!AI$10>=$C112,IF(ROUND(SUM($O112:AH112),4)=ROUND($G112,4),0,IF(Oper!AI$10=Inputs!$L$16,$G112-SUM($O112:AH112),$G112/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G112-SUM($O112:AH112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AJ$10>=$C112,IF(ROUND(SUM($O112:AI112),4)=ROUND($G112,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G112-SUM($O112:AI112),$G112/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G112-SUM($O112:AI112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AK$10>=$C112,IF(ROUND(SUM($O112:AJ112),4)=ROUND($G112,4),0,IF(Oper!AK$10=Inputs!$L$16,$G112-SUM($O112:AJ112),$G112/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G112-SUM($O112:AJ112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AL$10>=$C112,IF(ROUND(SUM($O112:AK112),4)=ROUND($G112,4),0,IF(Oper!AL$10=Inputs!$L$16,$G112-SUM($O112:AK112),$G112/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G112-SUM($O112:AK112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AM$10>=$C112,IF(ROUND(SUM($O112:AL112),4)=ROUND($G112,4),0,IF(Oper!AM$10=Inputs!$L$16,$G112-SUM($O112:AL112),$G112/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G112-SUM($O112:AL112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AN$10>=$C112,IF(ROUND(SUM($O112:AM112),4)=ROUND($G112,4),0,IF(Oper!AN$10=Inputs!$L$16,$G112-SUM($O112:AM112),$G112/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G112-SUM($O112:AM112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AO$10>=$C112,IF(ROUND(SUM($O112:AN112),4)=ROUND($G112,4),0,IF(Oper!AO$10=Inputs!$L$16,$G112-SUM($O112:AN112),$G112/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G112-SUM($O112:AN112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AP$10>=$C112,IF(ROUND(SUM($O112:AO112),4)=ROUND($G112,4),0,IF(Oper!AP$10=Inputs!$L$16,$G112-SUM($O112:AO112),$G112/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G112-SUM($O112:AO112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AQ$10>=$C112,IF(ROUND(SUM($O112:AP112),4)=ROUND($G112,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G112-SUM($O112:AP112),$G112/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G112-SUM($O112:AP112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AR$10>=$C112,IF(ROUND(SUM($O112:AQ112),4)=ROUND($G112,4),0,IF(Oper!AR$10=Inputs!$L$16,$G112-SUM($O112:AQ112),$G112/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G112-SUM($O112:AQ112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AS$10>=$C112,IF(ROUND(SUM($O112:AR112),4)=ROUND($G112,4),0,IF(Oper!AS$10=Inputs!$L$16,$G112-SUM($O112:AR112),$G112/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G112-SUM($O112:AR112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AT$10>=$C112,IF(ROUND(SUM($O112:AS112),4)=ROUND($G112,4),0,IF(Oper!AT$10=Inputs!$L$16,$G112-SUM($O112:AS112),$G112/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G112-SUM($O112:AS112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AU$10>=$C112,IF(ROUND(SUM($O112:AT112),4)=ROUND($G112,4),0,IF(Oper!AU$10=Inputs!$L$16,$G112-SUM($O112:AT112),$G112/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G112-SUM($O112:AT112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AV$10>=$C112,IF(ROUND(SUM($O112:AU112),4)=ROUND($G112,4),0,IF(Oper!AV$10=Inputs!$L$16,$G112-SUM($O112:AU112),$G112/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G112-SUM($O112:AU112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AW$10>=$C112,IF(ROUND(SUM($O112:AV112),4)=ROUND($G112,4),0,IF(Oper!AW$10=Inputs!$L$16,$G112-SUM($O112:AV112),$G112/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G112-SUM($O112:AV112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AX$10>=$C112,IF(ROUND(SUM($O112:AW112),4)=ROUND($G112,4),0,IF(Oper!AX$10=Inputs!$L$16,$G112-SUM($O112:AW112),$G112/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G112-SUM($O112:AW112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AY$10>=$C112,IF(ROUND(SUM($O112:AX112),4)=ROUND($G112,4),0,IF(Oper!AY$10=Inputs!$L$16,$G112-SUM($O112:AX112),$G112/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G112-SUM($O112:AX112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!AZ$10>=$C112,IF(ROUND(SUM($O112:AY112),4)=ROUND($G112,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G112-SUM($O112:AY112),$G112/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G112-SUM($O112:AY112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!BA$10>=$C112,IF(ROUND(SUM($O112:AZ112),4)=ROUND($G112,4),0,IF(Oper!BA$10=Inputs!$L$16,$G112-SUM($O112:AZ112),$G112/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G112-SUM($O112:AZ112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!BB$10>=$C112,IF(ROUND(SUM($O112:BA112),4)=ROUND($G112,4),0,IF(Oper!BB$10=Inputs!$L$16,$G112-SUM($O112:BA112),$G112/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G112-SUM($O112:BA112),0))","v":{"v":-4.625742895428944,"d":"(4.6)"}},{"$f":"IF(Oper!BC$10>=$C112,IF(ROUND(SUM($O112:BB112),4)=ROUND($G112,4),0,IF(Oper!BC$10=Inputs!$L$16,$G112-SUM($O112:BB112),$G112/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G112-SUM($O112:BB112),0))","v":0},{"$f":"IF(Oper!BD$10>=$C112,IF(ROUND(SUM($O112:BC112),4)=ROUND($G112,4),0,IF(Oper!BD$10=Inputs!$L$16,$G112-SUM($O112:BC112),$G112/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G112-SUM($O112:BC112),0))","v":0},{"$f":"IF(Oper!BE$10>=$C112,IF(ROUND(SUM($O112:BD112),4)=ROUND($G112,4),0,IF(Oper!BE$10=Inputs!$L$16,$G112-SUM($O112:BD112),$G112/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G112-SUM($O112:BD112),0))","v":0},{"$f":"IF(Oper!BF$10>=$C112,IF(ROUND(SUM($O112:BE112),4)=ROUND($G112,4),0,IF(Oper!BF$10=Inputs!$L$16,$G112-SUM($O112:BE112),$G112/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G112-SUM($O112:BE112),0))","v":0},{"$f":"IF(Oper!BG$10>=$C112,IF(ROUND(SUM($O112:BF112),4)=ROUND($G112,4),0,IF(Oper!BG$10=Inputs!$L$16,$G112-SUM($O112:BF112),$G112/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G112-SUM($O112:BF112),0))","v":0},{"$f":"IF(Oper!BH$10>=$C112,IF(ROUND(SUM($O112:BG112),4)=ROUND($G112,4),0,IF(Oper!BH$10=Inputs!$L$16,$G112-SUM($O112:BG112),$G112/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G112-SUM($O112:BG112),0))","v":0},{"$f":"IF(Oper!BI$10>=$C112,IF(ROUND(SUM($O112:BH112),4)=ROUND($G112,4),0,IF(Oper!BI$10=Inputs!$L$16,$G112-SUM($O112:BH112),$G112/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G112-SUM($O112:BH112),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C112,IF(ROUND(SUM($O112:BI112),4)=ROUND($G112,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G112-SUM($O112:BI112),$G112/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G112-SUM($O112:BI112),0))","v":0},{"$f":"IF(Oper!BK$10>=$C112,IF(ROUND(SUM($O112:BJ112),4)=ROUND($G112,4),0,IF(Oper!BK$10=Inputs!$L$16,$G112-SUM($O112:BJ112),$G112/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G112-SUM($O112:BJ112),0))","v":0},{"$f":"IF(Oper!BL$10>=$C112,IF(ROUND(SUM($O112:BK112),4)=ROUND($G112,4),0,IF(Oper!BL$10=Inputs!$L$16,$G112-SUM($O112:BK112),$G112/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G112-SUM($O112:BK112),0))","v":0},{"$f":"IF(Oper!BM$10>=$C112,IF(ROUND(SUM($O112:BL112),4)=ROUND($G112,4),0,IF(Oper!BM$10=Inputs!$L$16,$G112-SUM($O112:BL112),$G112/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G112-SUM($O112:BL112),0))","v":0},{"$f":"IF(Oper!BN$10>=$C112,IF(ROUND(SUM($O112:BM112),4)=ROUND($G112,4),0,IF(Oper!BN$10=Inputs!$L$16,$G112-SUM($O112:BM112),$G112/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G112-SUM($O112:BM112),0))","v":0},{"$f":"IF(Oper!BO$10>=$C112,IF(ROUND(SUM($O112:BN112),4)=ROUND($G112,4),0,IF(Oper!BO$10=Inputs!$L$16,$G112-SUM($O112:BN112),$G112/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G112-SUM($O112:BN112),0))","v":0},{"$f":"IF(Oper!BP$10>=$C112,IF(ROUND(SUM($O112:BO112),4)=ROUND($G112,4),0,IF(Oper!BP$10=Inputs!$L$16,$G112-SUM($O112:BO112),$G112/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G112-SUM($O112:BO112),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C112,IF(ROUND(SUM($O112:BP112),4)=ROUND($G112,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G112-SUM($O112:BP112),$G112/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G112-SUM($O112:BP112),0))","v":0},{"$f":"IF(Oper!BR$10>=$C112,IF(ROUND(SUM($O112:BQ112),4)=ROUND($G112,4),0,IF(Oper!BR$10=Inputs!$L$16,$G112-SUM($O112:BQ112),$G112/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G112-SUM($O112:BQ112),0))","v":0},{"$f":"IF(Oper!BS$10>=$C112,IF(ROUND(SUM($O112:BR112),4)=ROUND($G112,4),0,IF(Oper!BS$10=Inputs!$L$16,$G112-SUM($O112:BR112),$G112/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G112-SUM($O112:BR112),0))","v":0},{"$f":"IF(Oper!BT$10>=$C112,IF(ROUND(SUM($O112:BS112),4)=ROUND($G112,4),0,IF(Oper!BT$10=Inputs!$L$16,$G112-SUM($O112:BS112),$G112/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G112-SUM($O112:BS112),0))","v":0},{"$f":"IF(Oper!BU$10>=$C112,IF(ROUND(SUM($O112:BT112),4)=ROUND($G112,4),0,IF(Oper!BU$10=Inputs!$L$16,$G112-SUM($O112:BT112),$G112/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G112-SUM($O112:BT112),0))","v":0},{"$f":"IF(Oper!BV$10>=$C112,IF(ROUND(SUM($O112:BU112),4)=ROUND($G112,4),0,IF(Oper!BV$10=Inputs!$L$16,$G112-SUM($O112:BU112),$G112/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G112-SUM($O112:BU112),0))","v":0},{"$f":"IF(Oper!BW$10>=$C112,IF(ROUND(SUM($O112:BV112),4)=ROUND($G112,4),0,IF(Oper!BW$10=Inputs!$L$16,$G112-SUM($O112:BV112),$G112/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G112-SUM($O112:BV112),0))","v":0},{"$f":"IF(Oper!BX$10>=$C112,IF(ROUND(SUM($O112:BW112),4)=ROUND($G112,4),0,IF(Oper!BX$10=Inputs!$L$16,$G112-SUM($O112:BW112),$G112/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G112-SUM($O112:BW112),0))","v":0},{"$f":"IF(Oper!BY$10>=$C112,IF(ROUND(SUM($O112:BX112),4)=ROUND($G112,4),0,IF(Oper!BY$10=Inputs!$L$16,$G112-SUM($O112:BX112),$G112/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G112-SUM($O112:BX112),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C112,IF(ROUND(SUM($O112:BY112),4)=ROUND($G112,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G112-SUM($O112:BY112),$G112/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G112-SUM($O112:BY112),0))","v":0},{"$f":"IF(Oper!CA$10>=$C112,IF(ROUND(SUM($O112:BZ112),4)=ROUND($G112,4),0,IF(Oper!CA$10=Inputs!$L$16,$G112-SUM($O112:BZ112),$G112/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G112-SUM($O112:BZ112),0))","v":0},{"$f":"IF(Oper!CB$10>=$C112,IF(ROUND(SUM($O112:CA112),4)=ROUND($G112,4),0,IF(Oper!CB$10=Inputs!$L$16,$G112-SUM($O112:CA112),$G112/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G112-SUM($O112:CA112),0))","v":0},{"$f":"IF(Oper!CC$10>=$C112,IF(ROUND(SUM($O112:CB112),4)=ROUND($G112,4),0,IF(Oper!CC$10=Inputs!$L$16,$G112-SUM($O112:CB112),$G112/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G112-SUM($O112:CB112),0))","v":0},{"$f":"IF(Oper!CD$10>=$C112,IF(ROUND(SUM($O112:CC112),4)=ROUND($G112,4),0,IF(Oper!CD$10=Inputs!$L$16,$G112-SUM($O112:CC112),$G112/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G112-SUM($O112:CC112),0))","v":0},{"$f":"IF(Oper!CE$10>=$C112,IF(ROUND(SUM($O112:CD112),4)=ROUND($G112,4),0,IF(Oper!CE$10=Inputs!$L$16,$G112-SUM($O112:CD112),$G112/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G112-SUM($O112:CD112),0))","v":0},{"$f":"IF(Oper!CF$10>=$C112,IF(ROUND(SUM($O112:CE112),4)=ROUND($G112,4),0,IF(Oper!CF$10=Inputs!$L$16,$G112-SUM($O112:CE112),$G112/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G112-SUM($O112:CE112),0))","v":0},{"$f":"IF(Oper!CG$10>=$C112,IF(ROUND(SUM($O112:CF112),4)=ROUND($G112,4),0,IF(Oper!CG$10=Inputs!$L$16,$G112-SUM($O112:CF112),$G112/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G112-SUM($O112:CF112),0))","v":0},{"$f":"IF(Oper!CH$10>=$C112,IF(ROUND(SUM($O112:CG112),4)=ROUND($G112,4),0,IF(Oper!CH$10=Inputs!$L$16,$G112-SUM($O112:CG112),$G112/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G112-SUM($O112:CG112),0))","v":0},{"$f":"IF(Oper!CI$10>=$C112,IF(ROUND(SUM($O112:CH112),4)=ROUND($G112,4),0,IF(Oper!CI$10=Inputs!$L$16,$G112-SUM($O112:CH112),$G112/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G112-SUM($O112:CH112),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C112,IF(ROUND(SUM($O112:CI112),4)=ROUND($G112,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G112-SUM($O112:CI112),$G112/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G112-SUM($O112:CI112),0))","v":0},{"$f":"IF(Oper!CK$10>=$C112,IF(ROUND(SUM($O112:CJ112),4)=ROUND($G112,4),0,IF(Oper!CK$10=Inputs!$L$16,$G112-SUM($O112:CJ112),$G112/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G112-SUM($O112:CJ112),0))","v":0},{"$f":"IF(Oper!CL$10>=$C112,IF(ROUND(SUM($O112:CK112),4)=ROUND($G112,4),0,IF(Oper!CL$10=Inputs!$L$16,$G112-SUM($O112:CK112),$G112/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G112-SUM($O112:CK112),0))","v":0},{"$f":"IF(Oper!CM$10>=$C112,IF(ROUND(SUM($O112:CL112),4)=ROUND($G112,4),0,IF(Oper!CM$10=Inputs!$L$16,$G112-SUM($O112:CL112),$G112/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G112-SUM($O112:CL112),0))","v":0},{"$f":"IF(Oper!CN$10>=$C112,IF(ROUND(SUM($O112:CM112),4)=ROUND($G112,4),0,IF(Oper!CN$10=Inputs!$L$16,$G112-SUM($O112:CM112),$G112/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G112-SUM($O112:CM112),0))","v":0},{"$f":"IF(Oper!CO$10>=$C112,IF(ROUND(SUM($O112:CN112),4)=ROUND($G112,4),0,IF(Oper!CO$10=Inputs!$L$16,$G112-SUM($O112:CN112),$G112/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G112-SUM($O112:CN112),0))","v":0},{"$f":"IF(Oper!CP$10>=$C112,IF(ROUND(SUM($O112:CO112),4)=ROUND($G112,4),0,IF(Oper!CP$10=Inputs!$L$16,$G112-SUM($O112:CO112),$G112/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G112-SUM($O112:CO112),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C112,IF(ROUND(SUM($O112:CP112),4)=ROUND($G112,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G112-SUM($O112:CP112),$G112/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G112-SUM($O112:CP112),0))","v":0},{"$f":"IF(Oper!CR$10>=$C112,IF(ROUND(SUM($O112:CQ112),4)=ROUND($G112,4),0,IF(Oper!CR$10=Inputs!$L$16,$G112-SUM($O112:CQ112),$G112/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G112-SUM($O112:CQ112),0))","v":0}]
[null,null,"2038-12-31",{"$nulls":3},{"v":-96.0605579813304,"d":"-96.1"},{"$nulls":3},"MCAD",null,{"v":-96.0605579813304,"d":"(96)"},null,null,{"$f":"IF(Oper!P$10>=$C113,IF(ROUND(SUM($O113:O113),4)=ROUND($G113,4),0,IF(Oper!P$10=Inputs!$L$16,$G113-SUM($O113:O113),$G113/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G113-SUM($O113:O113),0))","v":0},{"$f":"IF(Oper!Q$10>=$C113,IF(ROUND(SUM($O113:P113),4)=ROUND($G113,4),0,IF(Oper!Q$10=Inputs!$L$16,$G113-SUM($O113:P113),$G113/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G113-SUM($O113:P113),0))","v":0},{"$f":"IF(Oper!R$10>=$C113,IF(ROUND(SUM($O113:Q113),4)=ROUND($G113,4),0,IF(Oper!R$10=Inputs!$L$16,$G113-SUM($O113:Q113),$G113/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G113-SUM($O113:Q113),0))","v":0},{"$f":"IF(Oper!S$10>=$C113,IF(ROUND(SUM($O113:R113),4)=ROUND($G113,4),0,IF(Oper!S$10=Inputs!$L$16,$G113-SUM($O113:R113),$G113/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G113-SUM($O113:R113),0))","v":0},{"$f":"IF(Oper!T$10>=$C113,IF(ROUND(SUM($O113:S113),4)=ROUND($G113,4),0,IF(Oper!T$10=Inputs!$L$16,$G113-SUM($O113:S113),$G113/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G113-SUM($O113:S113),0))","v":0},{"$f":"IF(Oper!U$10>=$C113,IF(ROUND(SUM($O113:T113),4)=ROUND($G113,4),0,IF(Oper!U$10=Inputs!$L$16,$G113-SUM($O113:T113),$G113/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G113-SUM($O113:T113),0))","v":0},{"$f":"IF(Oper!V$10>=$C113,IF(ROUND(SUM($O113:U113),4)=ROUND($G113,4),0,IF(Oper!V$10=Inputs!$L$16,$G113-SUM($O113:U113),$G113/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G113-SUM($O113:U113),0))","v":0},{"$f":"IF(Oper!W$10>=$C113,IF(ROUND(SUM($O113:V113),4)=ROUND($G113,4),0,IF(Oper!W$10=Inputs!$L$16,$G113-SUM($O113:V113),$G113/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G113-SUM($O113:V113),0))","v":0},{"$f":"IF(Oper!X$10>=$C113,IF(ROUND(SUM($O113:W113),4)=ROUND($G113,4),0,IF(Oper!X$10=Inputs!$L$16,$G113-SUM($O113:W113),$G113/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G113-SUM($O113:W113),0))","v":0},{"$f":"IF(Oper!Y$10>=$C113,IF(ROUND(SUM($O113:X113),4)=ROUND($G113,4),0,IF(Oper!Y$10=Inputs!$L$16,$G113-SUM($O113:X113),$G113/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G113-SUM($O113:X113),0))","v":0},{"$f":"IF(Oper!Z$10>=$C113,IF(ROUND(SUM($O113:Y113),4)=ROUND($G113,4),0,IF(Oper!Z$10=Inputs!$L$16,$G113-SUM($O113:Y113),$G113/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G113-SUM($O113:Y113),0))","v":0},{"$f":"IF(Oper!AA$10>=$C113,IF(ROUND(SUM($O113:Z113),4)=ROUND($G113,4),0,IF(Oper!AA$10=Inputs!$L$16,$G113-SUM($O113:Z113),$G113/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G113-SUM($O113:Z113),0))","v":0},{"$f":"IF(Oper!AB$10>=$C113,IF(ROUND(SUM($O113:AA113),4)=ROUND($G113,4),0,IF(Oper!AB$10=Inputs!$L$16,$G113-SUM($O113:AA113),$G113/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G113-SUM($O113:AA113),0))","v":0},{"$f":"IF(Oper!AC$10>=$C113,IF(ROUND(SUM($O113:AB113),4)=ROUND($G113,4),0,IF(Oper!AC$10=Inputs!$L$16,$G113-SUM($O113:AB113),$G113/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G113-SUM($O113:AB113),0))","v":0},{"$f":"IF(Oper!AD$10>=$C113,IF(ROUND(SUM($O113:AC113),4)=ROUND($G113,4),0,IF(Oper!AD$10=Inputs!$L$16,$G113-SUM($O113:AC113),$G113/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G113-SUM($O113:AC113),0))","v":0},{"$f":"IF(Oper!AE$10>=$C113,IF(ROUND(SUM($O113:AD113),4)=ROUND($G113,4),0,IF(Oper!AE$10=Inputs!$L$16,$G113-SUM($O113:AD113),$G113/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G113-SUM($O113:AD113),0))","v":0},{"$f":"IF(Oper!AF$10>=$C113,IF(ROUND(SUM($O113:AE113),4)=ROUND($G113,4),0,IF(Oper!AF$10=Inputs!$L$16,$G113-SUM($O113:AE113),$G113/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G113-SUM($O113:AE113),0))","v":0},{"$f":"IF(Oper!AG$10>=$C113,IF(ROUND(SUM($O113:AF113),4)=ROUND($G113,4),0,IF(Oper!AG$10=Inputs!$L$16,$G113-SUM($O113:AF113),$G113/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G113-SUM($O113:AF113),0))","v":0},{"$f":"IF(Oper!AH$10>=$C113,IF(ROUND(SUM($O113:AG113),4)=ROUND($G113,4),0,IF(Oper!AH$10=Inputs!$L$16,$G113-SUM($O113:AG113),$G113/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G113-SUM($O113:AG113),0))","v":0},{"$f":"IF(Oper!AI$10>=$C113,IF(ROUND(SUM($O113:AH113),4)=ROUND($G113,4),0,IF(Oper!AI$10=Inputs!$L$16,$G113-SUM($O113:AH113),$G113/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G113-SUM($O113:AH113),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C113,IF(ROUND(SUM($O113:AI113),4)=ROUND($G113,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G113-SUM($O113:AI113),$G113/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G113-SUM($O113:AI113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AK$10>=$C113,IF(ROUND(SUM($O113:AJ113),4)=ROUND($G113,4),0,IF(Oper!AK$10=Inputs!$L$16,$G113-SUM($O113:AJ113),$G113/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G113-SUM($O113:AJ113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AL$10>=$C113,IF(ROUND(SUM($O113:AK113),4)=ROUND($G113,4),0,IF(Oper!AL$10=Inputs!$L$16,$G113-SUM($O113:AK113),$G113/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G113-SUM($O113:AK113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AM$10>=$C113,IF(ROUND(SUM($O113:AL113),4)=ROUND($G113,4),0,IF(Oper!AM$10=Inputs!$L$16,$G113-SUM($O113:AL113),$G113/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G113-SUM($O113:AL113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AN$10>=$C113,IF(ROUND(SUM($O113:AM113),4)=ROUND($G113,4),0,IF(Oper!AN$10=Inputs!$L$16,$G113-SUM($O113:AM113),$G113/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G113-SUM($O113:AM113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AO$10>=$C113,IF(ROUND(SUM($O113:AN113),4)=ROUND($G113,4),0,IF(Oper!AO$10=Inputs!$L$16,$G113-SUM($O113:AN113),$G113/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G113-SUM($O113:AN113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AP$10>=$C113,IF(ROUND(SUM($O113:AO113),4)=ROUND($G113,4),0,IF(Oper!AP$10=Inputs!$L$16,$G113-SUM($O113:AO113),$G113/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G113-SUM($O113:AO113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AQ$10>=$C113,IF(ROUND(SUM($O113:AP113),4)=ROUND($G113,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G113-SUM($O113:AP113),$G113/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G113-SUM($O113:AP113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AR$10>=$C113,IF(ROUND(SUM($O113:AQ113),4)=ROUND($G113,4),0,IF(Oper!AR$10=Inputs!$L$16,$G113-SUM($O113:AQ113),$G113/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G113-SUM($O113:AQ113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AS$10>=$C113,IF(ROUND(SUM($O113:AR113),4)=ROUND($G113,4),0,IF(Oper!AS$10=Inputs!$L$16,$G113-SUM($O113:AR113),$G113/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G113-SUM($O113:AR113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AT$10>=$C113,IF(ROUND(SUM($O113:AS113),4)=ROUND($G113,4),0,IF(Oper!AT$10=Inputs!$L$16,$G113-SUM($O113:AS113),$G113/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G113-SUM($O113:AS113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AU$10>=$C113,IF(ROUND(SUM($O113:AT113),4)=ROUND($G113,4),0,IF(Oper!AU$10=Inputs!$L$16,$G113-SUM($O113:AT113),$G113/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G113-SUM($O113:AT113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AV$10>=$C113,IF(ROUND(SUM($O113:AU113),4)=ROUND($G113,4),0,IF(Oper!AV$10=Inputs!$L$16,$G113-SUM($O113:AU113),$G113/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G113-SUM($O113:AU113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AW$10>=$C113,IF(ROUND(SUM($O113:AV113),4)=ROUND($G113,4),0,IF(Oper!AW$10=Inputs!$L$16,$G113-SUM($O113:AV113),$G113/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G113-SUM($O113:AV113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AX$10>=$C113,IF(ROUND(SUM($O113:AW113),4)=ROUND($G113,4),0,IF(Oper!AX$10=Inputs!$L$16,$G113-SUM($O113:AW113),$G113/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G113-SUM($O113:AW113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AY$10>=$C113,IF(ROUND(SUM($O113:AX113),4)=ROUND($G113,4),0,IF(Oper!AY$10=Inputs!$L$16,$G113-SUM($O113:AX113),$G113/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G113-SUM($O113:AX113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!AZ$10>=$C113,IF(ROUND(SUM($O113:AY113),4)=ROUND($G113,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G113-SUM($O113:AY113),$G113/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G113-SUM($O113:AY113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!BA$10>=$C113,IF(ROUND(SUM($O113:AZ113),4)=ROUND($G113,4),0,IF(Oper!BA$10=Inputs!$L$16,$G113-SUM($O113:AZ113),$G113/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G113-SUM($O113:AZ113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!BB$10>=$C113,IF(ROUND(SUM($O113:BA113),4)=ROUND($G113,4),0,IF(Oper!BB$10=Inputs!$L$16,$G113-SUM($O113:BA113),$G113/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G113-SUM($O113:BA113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!BC$10>=$C113,IF(ROUND(SUM($O113:BB113),4)=ROUND($G113,4),0,IF(Oper!BC$10=Inputs!$L$16,$G113-SUM($O113:BB113),$G113/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G113-SUM($O113:BB113),0))","v":{"v":-4.80302789906652,"d":"(4.8)"}},{"$f":"IF(Oper!BD$10>=$C113,IF(ROUND(SUM($O113:BC113),4)=ROUND($G113,4),0,IF(Oper!BD$10=Inputs!$L$16,$G113-SUM($O113:BC113),$G113/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G113-SUM($O113:BC113),0))","v":0},{"$f":"IF(Oper!BE$10>=$C113,IF(ROUND(SUM($O113:BD113),4)=ROUND($G113,4),0,IF(Oper!BE$10=Inputs!$L$16,$G113-SUM($O113:BD113),$G113/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G113-SUM($O113:BD113),0))","v":0},{"$f":"IF(Oper!BF$10>=$C113,IF(ROUND(SUM($O113:BE113),4)=ROUND($G113,4),0,IF(Oper!BF$10=Inputs!$L$16,$G113-SUM($O113:BE113),$G113/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G113-SUM($O113:BE113),0))","v":0},{"$f":"IF(Oper!BG$10>=$C113,IF(ROUND(SUM($O113:BF113),4)=ROUND($G113,4),0,IF(Oper!BG$10=Inputs!$L$16,$G113-SUM($O113:BF113),$G113/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G113-SUM($O113:BF113),0))","v":0},{"$f":"IF(Oper!BH$10>=$C113,IF(ROUND(SUM($O113:BG113),4)=ROUND($G113,4),0,IF(Oper!BH$10=Inputs!$L$16,$G113-SUM($O113:BG113),$G113/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G113-SUM($O113:BG113),0))","v":0},{"$f":"IF(Oper!BI$10>=$C113,IF(ROUND(SUM($O113:BH113),4)=ROUND($G113,4),0,IF(Oper!BI$10=Inputs!$L$16,$G113-SUM($O113:BH113),$G113/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G113-SUM($O113:BH113),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C113,IF(ROUND(SUM($O113:BI113),4)=ROUND($G113,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G113-SUM($O113:BI113),$G113/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G113-SUM($O113:BI113),0))","v":0},{"$f":"IF(Oper!BK$10>=$C113,IF(ROUND(SUM($O113:BJ113),4)=ROUND($G113,4),0,IF(Oper!BK$10=Inputs!$L$16,$G113-SUM($O113:BJ113),$G113/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G113-SUM($O113:BJ113),0))","v":0},{"$f":"IF(Oper!BL$10>=$C113,IF(ROUND(SUM($O113:BK113),4)=ROUND($G113,4),0,IF(Oper!BL$10=Inputs!$L$16,$G113-SUM($O113:BK113),$G113/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G113-SUM($O113:BK113),0))","v":0},{"$f":"IF(Oper!BM$10>=$C113,IF(ROUND(SUM($O113:BL113),4)=ROUND($G113,4),0,IF(Oper!BM$10=Inputs!$L$16,$G113-SUM($O113:BL113),$G113/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G113-SUM($O113:BL113),0))","v":0},{"$f":"IF(Oper!BN$10>=$C113,IF(ROUND(SUM($O113:BM113),4)=ROUND($G113,4),0,IF(Oper!BN$10=Inputs!$L$16,$G113-SUM($O113:BM113),$G113/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G113-SUM($O113:BM113),0))","v":0},{"$f":"IF(Oper!BO$10>=$C113,IF(ROUND(SUM($O113:BN113),4)=ROUND($G113,4),0,IF(Oper!BO$10=Inputs!$L$16,$G113-SUM($O113:BN113),$G113/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G113-SUM($O113:BN113),0))","v":0},{"$f":"IF(Oper!BP$10>=$C113,IF(ROUND(SUM($O113:BO113),4)=ROUND($G113,4),0,IF(Oper!BP$10=Inputs!$L$16,$G113-SUM($O113:BO113),$G113/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G113-SUM($O113:BO113),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C113,IF(ROUND(SUM($O113:BP113),4)=ROUND($G113,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G113-SUM($O113:BP113),$G113/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G113-SUM($O113:BP113),0))","v":0},{"$f":"IF(Oper!BR$10>=$C113,IF(ROUND(SUM($O113:BQ113),4)=ROUND($G113,4),0,IF(Oper!BR$10=Inputs!$L$16,$G113-SUM($O113:BQ113),$G113/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G113-SUM($O113:BQ113),0))","v":0},{"$f":"IF(Oper!BS$10>=$C113,IF(ROUND(SUM($O113:BR113),4)=ROUND($G113,4),0,IF(Oper!BS$10=Inputs!$L$16,$G113-SUM($O113:BR113),$G113/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G113-SUM($O113:BR113),0))","v":0},{"$f":"IF(Oper!BT$10>=$C113,IF(ROUND(SUM($O113:BS113),4)=ROUND($G113,4),0,IF(Oper!BT$10=Inputs!$L$16,$G113-SUM($O113:BS113),$G113/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G113-SUM($O113:BS113),0))","v":0},{"$f":"IF(Oper!BU$10>=$C113,IF(ROUND(SUM($O113:BT113),4)=ROUND($G113,4),0,IF(Oper!BU$10=Inputs!$L$16,$G113-SUM($O113:BT113),$G113/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G113-SUM($O113:BT113),0))","v":0},{"$f":"IF(Oper!BV$10>=$C113,IF(ROUND(SUM($O113:BU113),4)=ROUND($G113,4),0,IF(Oper!BV$10=Inputs!$L$16,$G113-SUM($O113:BU113),$G113/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G113-SUM($O113:BU113),0))","v":0},{"$f":"IF(Oper!BW$10>=$C113,IF(ROUND(SUM($O113:BV113),4)=ROUND($G113,4),0,IF(Oper!BW$10=Inputs!$L$16,$G113-SUM($O113:BV113),$G113/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G113-SUM($O113:BV113),0))","v":0},{"$f":"IF(Oper!BX$10>=$C113,IF(ROUND(SUM($O113:BW113),4)=ROUND($G113,4),0,IF(Oper!BX$10=Inputs!$L$16,$G113-SUM($O113:BW113),$G113/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G113-SUM($O113:BW113),0))","v":0},{"$f":"IF(Oper!BY$10>=$C113,IF(ROUND(SUM($O113:BX113),4)=ROUND($G113,4),0,IF(Oper!BY$10=Inputs!$L$16,$G113-SUM($O113:BX113),$G113/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G113-SUM($O113:BX113),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C113,IF(ROUND(SUM($O113:BY113),4)=ROUND($G113,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G113-SUM($O113:BY113),$G113/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G113-SUM($O113:BY113),0))","v":0},{"$f":"IF(Oper!CA$10>=$C113,IF(ROUND(SUM($O113:BZ113),4)=ROUND($G113,4),0,IF(Oper!CA$10=Inputs!$L$16,$G113-SUM($O113:BZ113),$G113/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G113-SUM($O113:BZ113),0))","v":0},{"$f":"IF(Oper!CB$10>=$C113,IF(ROUND(SUM($O113:CA113),4)=ROUND($G113,4),0,IF(Oper!CB$10=Inputs!$L$16,$G113-SUM($O113:CA113),$G113/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G113-SUM($O113:CA113),0))","v":0},{"$f":"IF(Oper!CC$10>=$C113,IF(ROUND(SUM($O113:CB113),4)=ROUND($G113,4),0,IF(Oper!CC$10=Inputs!$L$16,$G113-SUM($O113:CB113),$G113/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G113-SUM($O113:CB113),0))","v":0},{"$f":"IF(Oper!CD$10>=$C113,IF(ROUND(SUM($O113:CC113),4)=ROUND($G113,4),0,IF(Oper!CD$10=Inputs!$L$16,$G113-SUM($O113:CC113),$G113/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G113-SUM($O113:CC113),0))","v":0},{"$f":"IF(Oper!CE$10>=$C113,IF(ROUND(SUM($O113:CD113),4)=ROUND($G113,4),0,IF(Oper!CE$10=Inputs!$L$16,$G113-SUM($O113:CD113),$G113/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G113-SUM($O113:CD113),0))","v":0},{"$f":"IF(Oper!CF$10>=$C113,IF(ROUND(SUM($O113:CE113),4)=ROUND($G113,4),0,IF(Oper!CF$10=Inputs!$L$16,$G113-SUM($O113:CE113),$G113/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G113-SUM($O113:CE113),0))","v":0},{"$f":"IF(Oper!CG$10>=$C113,IF(ROUND(SUM($O113:CF113),4)=ROUND($G113,4),0,IF(Oper!CG$10=Inputs!$L$16,$G113-SUM($O113:CF113),$G113/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G113-SUM($O113:CF113),0))","v":0},{"$f":"IF(Oper!CH$10>=$C113,IF(ROUND(SUM($O113:CG113),4)=ROUND($G113,4),0,IF(Oper!CH$10=Inputs!$L$16,$G113-SUM($O113:CG113),$G113/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G113-SUM($O113:CG113),0))","v":0},{"$f":"IF(Oper!CI$10>=$C113,IF(ROUND(SUM($O113:CH113),4)=ROUND($G113,4),0,IF(Oper!CI$10=Inputs!$L$16,$G113-SUM($O113:CH113),$G113/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G113-SUM($O113:CH113),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C113,IF(ROUND(SUM($O113:CI113),4)=ROUND($G113,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G113-SUM($O113:CI113),$G113/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G113-SUM($O113:CI113),0))","v":0},{"$f":"IF(Oper!CK$10>=$C113,IF(ROUND(SUM($O113:CJ113),4)=ROUND($G113,4),0,IF(Oper!CK$10=Inputs!$L$16,$G113-SUM($O113:CJ113),$G113/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G113-SUM($O113:CJ113),0))","v":0},{"$f":"IF(Oper!CL$10>=$C113,IF(ROUND(SUM($O113:CK113),4)=ROUND($G113,4),0,IF(Oper!CL$10=Inputs!$L$16,$G113-SUM($O113:CK113),$G113/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G113-SUM($O113:CK113),0))","v":0},{"$f":"IF(Oper!CM$10>=$C113,IF(ROUND(SUM($O113:CL113),4)=ROUND($G113,4),0,IF(Oper!CM$10=Inputs!$L$16,$G113-SUM($O113:CL113),$G113/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G113-SUM($O113:CL113),0))","v":0},{"$f":"IF(Oper!CN$10>=$C113,IF(ROUND(SUM($O113:CM113),4)=ROUND($G113,4),0,IF(Oper!CN$10=Inputs!$L$16,$G113-SUM($O113:CM113),$G113/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G113-SUM($O113:CM113),0))","v":0},{"$f":"IF(Oper!CO$10>=$C113,IF(ROUND(SUM($O113:CN113),4)=ROUND($G113,4),0,IF(Oper!CO$10=Inputs!$L$16,$G113-SUM($O113:CN113),$G113/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G113-SUM($O113:CN113),0))","v":0},{"$f":"IF(Oper!CP$10>=$C113,IF(ROUND(SUM($O113:CO113),4)=ROUND($G113,4),0,IF(Oper!CP$10=Inputs!$L$16,$G113-SUM($O113:CO113),$G113/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G113-SUM($O113:CO113),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C113,IF(ROUND(SUM($O113:CP113),4)=ROUND($G113,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G113-SUM($O113:CP113),$G113/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G113-SUM($O113:CP113),0))","v":0},{"$f":"IF(Oper!CR$10>=$C113,IF(ROUND(SUM($O113:CQ113),4)=ROUND($G113,4),0,IF(Oper!CR$10=Inputs!$L$16,$G113-SUM($O113:CQ113),$G113/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G113-SUM($O113:CQ113),0))","v":0}]
[null,null,"2039-12-31",{"$nulls":3},{"v":-99.74214962101632,"d":"-99.7"},{"$nulls":3},"MCAD",null,{"v":-99.7421496210163,"d":"(100)"},null,null,{"$f":"IF(Oper!P$10>=$C114,IF(ROUND(SUM($O114:O114),4)=ROUND($G114,4),0,IF(Oper!P$10=Inputs!$L$16,$G114-SUM($O114:O114),$G114/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G114-SUM($O114:O114),0))","v":0},{"$f":"IF(Oper!Q$10>=$C114,IF(ROUND(SUM($O114:P114),4)=ROUND($G114,4),0,IF(Oper!Q$10=Inputs!$L$16,$G114-SUM($O114:P114),$G114/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G114-SUM($O114:P114),0))","v":0},{"$f":"IF(Oper!R$10>=$C114,IF(ROUND(SUM($O114:Q114),4)=ROUND($G114,4),0,IF(Oper!R$10=Inputs!$L$16,$G114-SUM($O114:Q114),$G114/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G114-SUM($O114:Q114),0))","v":0},{"$f":"IF(Oper!S$10>=$C114,IF(ROUND(SUM($O114:R114),4)=ROUND($G114,4),0,IF(Oper!S$10=Inputs!$L$16,$G114-SUM($O114:R114),$G114/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G114-SUM($O114:R114),0))","v":0},{"$f":"IF(Oper!T$10>=$C114,IF(ROUND(SUM($O114:S114),4)=ROUND($G114,4),0,IF(Oper!T$10=Inputs!$L$16,$G114-SUM($O114:S114),$G114/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G114-SUM($O114:S114),0))","v":0},{"$f":"IF(Oper!U$10>=$C114,IF(ROUND(SUM($O114:T114),4)=ROUND($G114,4),0,IF(Oper!U$10=Inputs!$L$16,$G114-SUM($O114:T114),$G114/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G114-SUM($O114:T114),0))","v":0},{"$f":"IF(Oper!V$10>=$C114,IF(ROUND(SUM($O114:U114),4)=ROUND($G114,4),0,IF(Oper!V$10=Inputs!$L$16,$G114-SUM($O114:U114),$G114/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G114-SUM($O114:U114),0))","v":0},{"$f":"IF(Oper!W$10>=$C114,IF(ROUND(SUM($O114:V114),4)=ROUND($G114,4),0,IF(Oper!W$10=Inputs!$L$16,$G114-SUM($O114:V114),$G114/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G114-SUM($O114:V114),0))","v":0},{"$f":"IF(Oper!X$10>=$C114,IF(ROUND(SUM($O114:W114),4)=ROUND($G114,4),0,IF(Oper!X$10=Inputs!$L$16,$G114-SUM($O114:W114),$G114/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G114-SUM($O114:W114),0))","v":0},{"$f":"IF(Oper!Y$10>=$C114,IF(ROUND(SUM($O114:X114),4)=ROUND($G114,4),0,IF(Oper!Y$10=Inputs!$L$16,$G114-SUM($O114:X114),$G114/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G114-SUM($O114:X114),0))","v":0},{"$f":"IF(Oper!Z$10>=$C114,IF(ROUND(SUM($O114:Y114),4)=ROUND($G114,4),0,IF(Oper!Z$10=Inputs!$L$16,$G114-SUM($O114:Y114),$G114/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G114-SUM($O114:Y114),0))","v":0},{"$f":"IF(Oper!AA$10>=$C114,IF(ROUND(SUM($O114:Z114),4)=ROUND($G114,4),0,IF(Oper!AA$10=Inputs!$L$16,$G114-SUM($O114:Z114),$G114/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G114-SUM($O114:Z114),0))","v":0},{"$f":"IF(Oper!AB$10>=$C114,IF(ROUND(SUM($O114:AA114),4)=ROUND($G114,4),0,IF(Oper!AB$10=Inputs!$L$16,$G114-SUM($O114:AA114),$G114/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G114-SUM($O114:AA114),0))","v":0},{"$f":"IF(Oper!AC$10>=$C114,IF(ROUND(SUM($O114:AB114),4)=ROUND($G114,4),0,IF(Oper!AC$10=Inputs!$L$16,$G114-SUM($O114:AB114),$G114/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G114-SUM($O114:AB114),0))","v":0},{"$f":"IF(Oper!AD$10>=$C114,IF(ROUND(SUM($O114:AC114),4)=ROUND($G114,4),0,IF(Oper!AD$10=Inputs!$L$16,$G114-SUM($O114:AC114),$G114/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G114-SUM($O114:AC114),0))","v":0},{"$f":"IF(Oper!AE$10>=$C114,IF(ROUND(SUM($O114:AD114),4)=ROUND($G114,4),0,IF(Oper!AE$10=Inputs!$L$16,$G114-SUM($O114:AD114),$G114/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G114-SUM($O114:AD114),0))","v":0},{"$f":"IF(Oper!AF$10>=$C114,IF(ROUND(SUM($O114:AE114),4)=ROUND($G114,4),0,IF(Oper!AF$10=Inputs!$L$16,$G114-SUM($O114:AE114),$G114/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G114-SUM($O114:AE114),0))","v":0},{"$f":"IF(Oper!AG$10>=$C114,IF(ROUND(SUM($O114:AF114),4)=ROUND($G114,4),0,IF(Oper!AG$10=Inputs!$L$16,$G114-SUM($O114:AF114),$G114/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G114-SUM($O114:AF114),0))","v":0},{"$f":"IF(Oper!AH$10>=$C114,IF(ROUND(SUM($O114:AG114),4)=ROUND($G114,4),0,IF(Oper!AH$10=Inputs!$L$16,$G114-SUM($O114:AG114),$G114/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G114-SUM($O114:AG114),0))","v":0},{"$f":"IF(Oper!AI$10>=$C114,IF(ROUND(SUM($O114:AH114),4)=ROUND($G114,4),0,IF(Oper!AI$10=Inputs!$L$16,$G114-SUM($O114:AH114),$G114/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G114-SUM($O114:AH114),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C114,IF(ROUND(SUM($O114:AI114),4)=ROUND($G114,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G114-SUM($O114:AI114),$G114/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G114-SUM($O114:AI114),0))","v":0},{"$f":"IF(Oper!AK$10>=$C114,IF(ROUND(SUM($O114:AJ114),4)=ROUND($G114,4),0,IF(Oper!AK$10=Inputs!$L$16,$G114-SUM($O114:AJ114),$G114/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G114-SUM($O114:AJ114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AL$10>=$C114,IF(ROUND(SUM($O114:AK114),4)=ROUND($G114,4),0,IF(Oper!AL$10=Inputs!$L$16,$G114-SUM($O114:AK114),$G114/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G114-SUM($O114:AK114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AM$10>=$C114,IF(ROUND(SUM($O114:AL114),4)=ROUND($G114,4),0,IF(Oper!AM$10=Inputs!$L$16,$G114-SUM($O114:AL114),$G114/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G114-SUM($O114:AL114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AN$10>=$C114,IF(ROUND(SUM($O114:AM114),4)=ROUND($G114,4),0,IF(Oper!AN$10=Inputs!$L$16,$G114-SUM($O114:AM114),$G114/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G114-SUM($O114:AM114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AO$10>=$C114,IF(ROUND(SUM($O114:AN114),4)=ROUND($G114,4),0,IF(Oper!AO$10=Inputs!$L$16,$G114-SUM($O114:AN114),$G114/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G114-SUM($O114:AN114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AP$10>=$C114,IF(ROUND(SUM($O114:AO114),4)=ROUND($G114,4),0,IF(Oper!AP$10=Inputs!$L$16,$G114-SUM($O114:AO114),$G114/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G114-SUM($O114:AO114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AQ$10>=$C114,IF(ROUND(SUM($O114:AP114),4)=ROUND($G114,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G114-SUM($O114:AP114),$G114/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G114-SUM($O114:AP114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AR$10>=$C114,IF(ROUND(SUM($O114:AQ114),4)=ROUND($G114,4),0,IF(Oper!AR$10=Inputs!$L$16,$G114-SUM($O114:AQ114),$G114/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G114-SUM($O114:AQ114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AS$10>=$C114,IF(ROUND(SUM($O114:AR114),4)=ROUND($G114,4),0,IF(Oper!AS$10=Inputs!$L$16,$G114-SUM($O114:AR114),$G114/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G114-SUM($O114:AR114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AT$10>=$C114,IF(ROUND(SUM($O114:AS114),4)=ROUND($G114,4),0,IF(Oper!AT$10=Inputs!$L$16,$G114-SUM($O114:AS114),$G114/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G114-SUM($O114:AS114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AU$10>=$C114,IF(ROUND(SUM($O114:AT114),4)=ROUND($G114,4),0,IF(Oper!AU$10=Inputs!$L$16,$G114-SUM($O114:AT114),$G114/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G114-SUM($O114:AT114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AV$10>=$C114,IF(ROUND(SUM($O114:AU114),4)=ROUND($G114,4),0,IF(Oper!AV$10=Inputs!$L$16,$G114-SUM($O114:AU114),$G114/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G114-SUM($O114:AU114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AW$10>=$C114,IF(ROUND(SUM($O114:AV114),4)=ROUND($G114,4),0,IF(Oper!AW$10=Inputs!$L$16,$G114-SUM($O114:AV114),$G114/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G114-SUM($O114:AV114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AX$10>=$C114,IF(ROUND(SUM($O114:AW114),4)=ROUND($G114,4),0,IF(Oper!AX$10=Inputs!$L$16,$G114-SUM($O114:AW114),$G114/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G114-SUM($O114:AW114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AY$10>=$C114,IF(ROUND(SUM($O114:AX114),4)=ROUND($G114,4),0,IF(Oper!AY$10=Inputs!$L$16,$G114-SUM($O114:AX114),$G114/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G114-SUM($O114:AX114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!AZ$10>=$C114,IF(ROUND(SUM($O114:AY114),4)=ROUND($G114,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G114-SUM($O114:AY114),$G114/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G114-SUM($O114:AY114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!BA$10>=$C114,IF(ROUND(SUM($O114:AZ114),4)=ROUND($G114,4),0,IF(Oper!BA$10=Inputs!$L$16,$G114-SUM($O114:AZ114),$G114/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G114-SUM($O114:AZ114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!BB$10>=$C114,IF(ROUND(SUM($O114:BA114),4)=ROUND($G114,4),0,IF(Oper!BB$10=Inputs!$L$16,$G114-SUM($O114:BA114),$G114/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G114-SUM($O114:BA114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!BC$10>=$C114,IF(ROUND(SUM($O114:BB114),4)=ROUND($G114,4),0,IF(Oper!BC$10=Inputs!$L$16,$G114-SUM($O114:BB114),$G114/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G114-SUM($O114:BB114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!BD$10>=$C114,IF(ROUND(SUM($O114:BC114),4)=ROUND($G114,4),0,IF(Oper!BD$10=Inputs!$L$16,$G114-SUM($O114:BC114),$G114/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G114-SUM($O114:BC114),0))","v":{"v":-4.987107481050816,"d":"(5.0)"}},{"$f":"IF(Oper!BE$10>=$C114,IF(ROUND(SUM($O114:BD114),4)=ROUND($G114,4),0,IF(Oper!BE$10=Inputs!$L$16,$G114-SUM($O114:BD114),$G114/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G114-SUM($O114:BD114),0))","v":0},{"$f":"IF(Oper!BF$10>=$C114,IF(ROUND(SUM($O114:BE114),4)=ROUND($G114,4),0,IF(Oper!BF$10=Inputs!$L$16,$G114-SUM($O114:BE114),$G114/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G114-SUM($O114:BE114),0))","v":0},{"$f":"IF(Oper!BG$10>=$C114,IF(ROUND(SUM($O114:BF114),4)=ROUND($G114,4),0,IF(Oper!BG$10=Inputs!$L$16,$G114-SUM($O114:BF114),$G114/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G114-SUM($O114:BF114),0))","v":0},{"$f":"IF(Oper!BH$10>=$C114,IF(ROUND(SUM($O114:BG114),4)=ROUND($G114,4),0,IF(Oper!BH$10=Inputs!$L$16,$G114-SUM($O114:BG114),$G114/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G114-SUM($O114:BG114),0))","v":0},{"$f":"IF(Oper!BI$10>=$C114,IF(ROUND(SUM($O114:BH114),4)=ROUND($G114,4),0,IF(Oper!BI$10=Inputs!$L$16,$G114-SUM($O114:BH114),$G114/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G114-SUM($O114:BH114),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C114,IF(ROUND(SUM($O114:BI114),4)=ROUND($G114,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G114-SUM($O114:BI114),$G114/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G114-SUM($O114:BI114),0))","v":0},{"$f":"IF(Oper!BK$10>=$C114,IF(ROUND(SUM($O114:BJ114),4)=ROUND($G114,4),0,IF(Oper!BK$10=Inputs!$L$16,$G114-SUM($O114:BJ114),$G114/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G114-SUM($O114:BJ114),0))","v":0},{"$f":"IF(Oper!BL$10>=$C114,IF(ROUND(SUM($O114:BK114),4)=ROUND($G114,4),0,IF(Oper!BL$10=Inputs!$L$16,$G114-SUM($O114:BK114),$G114/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G114-SUM($O114:BK114),0))","v":0},{"$f":"IF(Oper!BM$10>=$C114,IF(ROUND(SUM($O114:BL114),4)=ROUND($G114,4),0,IF(Oper!BM$10=Inputs!$L$16,$G114-SUM($O114:BL114),$G114/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G114-SUM($O114:BL114),0))","v":0},{"$f":"IF(Oper!BN$10>=$C114,IF(ROUND(SUM($O114:BM114),4)=ROUND($G114,4),0,IF(Oper!BN$10=Inputs!$L$16,$G114-SUM($O114:BM114),$G114/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G114-SUM($O114:BM114),0))","v":0},{"$f":"IF(Oper!BO$10>=$C114,IF(ROUND(SUM($O114:BN114),4)=ROUND($G114,4),0,IF(Oper!BO$10=Inputs!$L$16,$G114-SUM($O114:BN114),$G114/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G114-SUM($O114:BN114),0))","v":0},{"$f":"IF(Oper!BP$10>=$C114,IF(ROUND(SUM($O114:BO114),4)=ROUND($G114,4),0,IF(Oper!BP$10=Inputs!$L$16,$G114-SUM($O114:BO114),$G114/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G114-SUM($O114:BO114),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C114,IF(ROUND(SUM($O114:BP114),4)=ROUND($G114,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G114-SUM($O114:BP114),$G114/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G114-SUM($O114:BP114),0))","v":0},{"$f":"IF(Oper!BR$10>=$C114,IF(ROUND(SUM($O114:BQ114),4)=ROUND($G114,4),0,IF(Oper!BR$10=Inputs!$L$16,$G114-SUM($O114:BQ114),$G114/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G114-SUM($O114:BQ114),0))","v":0},{"$f":"IF(Oper!BS$10>=$C114,IF(ROUND(SUM($O114:BR114),4)=ROUND($G114,4),0,IF(Oper!BS$10=Inputs!$L$16,$G114-SUM($O114:BR114),$G114/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G114-SUM($O114:BR114),0))","v":0},{"$f":"IF(Oper!BT$10>=$C114,IF(ROUND(SUM($O114:BS114),4)=ROUND($G114,4),0,IF(Oper!BT$10=Inputs!$L$16,$G114-SUM($O114:BS114),$G114/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G114-SUM($O114:BS114),0))","v":0},{"$f":"IF(Oper!BU$10>=$C114,IF(ROUND(SUM($O114:BT114),4)=ROUND($G114,4),0,IF(Oper!BU$10=Inputs!$L$16,$G114-SUM($O114:BT114),$G114/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G114-SUM($O114:BT114),0))","v":0},{"$f":"IF(Oper!BV$10>=$C114,IF(ROUND(SUM($O114:BU114),4)=ROUND($G114,4),0,IF(Oper!BV$10=Inputs!$L$16,$G114-SUM($O114:BU114),$G114/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G114-SUM($O114:BU114),0))","v":0},{"$f":"IF(Oper!BW$10>=$C114,IF(ROUND(SUM($O114:BV114),4)=ROUND($G114,4),0,IF(Oper!BW$10=Inputs!$L$16,$G114-SUM($O114:BV114),$G114/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G114-SUM($O114:BV114),0))","v":0},{"$f":"IF(Oper!BX$10>=$C114,IF(ROUND(SUM($O114:BW114),4)=ROUND($G114,4),0,IF(Oper!BX$10=Inputs!$L$16,$G114-SUM($O114:BW114),$G114/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G114-SUM($O114:BW114),0))","v":0},{"$f":"IF(Oper!BY$10>=$C114,IF(ROUND(SUM($O114:BX114),4)=ROUND($G114,4),0,IF(Oper!BY$10=Inputs!$L$16,$G114-SUM($O114:BX114),$G114/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G114-SUM($O114:BX114),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C114,IF(ROUND(SUM($O114:BY114),4)=ROUND($G114,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G114-SUM($O114:BY114),$G114/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G114-SUM($O114:BY114),0))","v":0},{"$f":"IF(Oper!CA$10>=$C114,IF(ROUND(SUM($O114:BZ114),4)=ROUND($G114,4),0,IF(Oper!CA$10=Inputs!$L$16,$G114-SUM($O114:BZ114),$G114/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G114-SUM($O114:BZ114),0))","v":0},{"$f":"IF(Oper!CB$10>=$C114,IF(ROUND(SUM($O114:CA114),4)=ROUND($G114,4),0,IF(Oper!CB$10=Inputs!$L$16,$G114-SUM($O114:CA114),$G114/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G114-SUM($O114:CA114),0))","v":0},{"$f":"IF(Oper!CC$10>=$C114,IF(ROUND(SUM($O114:CB114),4)=ROUND($G114,4),0,IF(Oper!CC$10=Inputs!$L$16,$G114-SUM($O114:CB114),$G114/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G114-SUM($O114:CB114),0))","v":0},{"$f":"IF(Oper!CD$10>=$C114,IF(ROUND(SUM($O114:CC114),4)=ROUND($G114,4),0,IF(Oper!CD$10=Inputs!$L$16,$G114-SUM($O114:CC114),$G114/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G114-SUM($O114:CC114),0))","v":0},{"$f":"IF(Oper!CE$10>=$C114,IF(ROUND(SUM($O114:CD114),4)=ROUND($G114,4),0,IF(Oper!CE$10=Inputs!$L$16,$G114-SUM($O114:CD114),$G114/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G114-SUM($O114:CD114),0))","v":0},{"$f":"IF(Oper!CF$10>=$C114,IF(ROUND(SUM($O114:CE114),4)=ROUND($G114,4),0,IF(Oper!CF$10=Inputs!$L$16,$G114-SUM($O114:CE114),$G114/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G114-SUM($O114:CE114),0))","v":0},{"$f":"IF(Oper!CG$10>=$C114,IF(ROUND(SUM($O114:CF114),4)=ROUND($G114,4),0,IF(Oper!CG$10=Inputs!$L$16,$G114-SUM($O114:CF114),$G114/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G114-SUM($O114:CF114),0))","v":0},{"$f":"IF(Oper!CH$10>=$C114,IF(ROUND(SUM($O114:CG114),4)=ROUND($G114,4),0,IF(Oper!CH$10=Inputs!$L$16,$G114-SUM($O114:CG114),$G114/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G114-SUM($O114:CG114),0))","v":0},{"$f":"IF(Oper!CI$10>=$C114,IF(ROUND(SUM($O114:CH114),4)=ROUND($G114,4),0,IF(Oper!CI$10=Inputs!$L$16,$G114-SUM($O114:CH114),$G114/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G114-SUM($O114:CH114),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C114,IF(ROUND(SUM($O114:CI114),4)=ROUND($G114,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G114-SUM($O114:CI114),$G114/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G114-SUM($O114:CI114),0))","v":0},{"$f":"IF(Oper!CK$10>=$C114,IF(ROUND(SUM($O114:CJ114),4)=ROUND($G114,4),0,IF(Oper!CK$10=Inputs!$L$16,$G114-SUM($O114:CJ114),$G114/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G114-SUM($O114:CJ114),0))","v":0},{"$f":"IF(Oper!CL$10>=$C114,IF(ROUND(SUM($O114:CK114),4)=ROUND($G114,4),0,IF(Oper!CL$10=Inputs!$L$16,$G114-SUM($O114:CK114),$G114/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G114-SUM($O114:CK114),0))","v":0},{"$f":"IF(Oper!CM$10>=$C114,IF(ROUND(SUM($O114:CL114),4)=ROUND($G114,4),0,IF(Oper!CM$10=Inputs!$L$16,$G114-SUM($O114:CL114),$G114/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G114-SUM($O114:CL114),0))","v":0},{"$f":"IF(Oper!CN$10>=$C114,IF(ROUND(SUM($O114:CM114),4)=ROUND($G114,4),0,IF(Oper!CN$10=Inputs!$L$16,$G114-SUM($O114:CM114),$G114/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G114-SUM($O114:CM114),0))","v":0},{"$f":"IF(Oper!CO$10>=$C114,IF(ROUND(SUM($O114:CN114),4)=ROUND($G114,4),0,IF(Oper!CO$10=Inputs!$L$16,$G114-SUM($O114:CN114),$G114/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G114-SUM($O114:CN114),0))","v":0},{"$f":"IF(Oper!CP$10>=$C114,IF(ROUND(SUM($O114:CO114),4)=ROUND($G114,4),0,IF(Oper!CP$10=Inputs!$L$16,$G114-SUM($O114:CO114),$G114/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G114-SUM($O114:CO114),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C114,IF(ROUND(SUM($O114:CP114),4)=ROUND($G114,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G114-SUM($O114:CP114),$G114/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G114-SUM($O114:CP114),0))","v":0},{"$f":"IF(Oper!CR$10>=$C114,IF(ROUND(SUM($O114:CQ114),4)=ROUND($G114,4),0,IF(Oper!CR$10=Inputs!$L$16,$G114-SUM($O114:CQ114),$G114/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G114-SUM($O114:CQ114),0))","v":0}]
[null,null,"2040-12-31",{"$nulls":3},{"v":-103.56484097203268,"d":"-103.6"},{"$nulls":3},"MCAD",null,{"v":-103.56484097203266,"d":"(104)"},null,null,{"$f":"IF(Oper!P$10>=$C115,IF(ROUND(SUM($O115:O115),4)=ROUND($G115,4),0,IF(Oper!P$10=Inputs!$L$16,$G115-SUM($O115:O115),$G115/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G115-SUM($O115:O115),0))","v":0},{"$f":"IF(Oper!Q$10>=$C115,IF(ROUND(SUM($O115:P115),4)=ROUND($G115,4),0,IF(Oper!Q$10=Inputs!$L$16,$G115-SUM($O115:P115),$G115/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G115-SUM($O115:P115),0))","v":0},{"$f":"IF(Oper!R$10>=$C115,IF(ROUND(SUM($O115:Q115),4)=ROUND($G115,4),0,IF(Oper!R$10=Inputs!$L$16,$G115-SUM($O115:Q115),$G115/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G115-SUM($O115:Q115),0))","v":0},{"$f":"IF(Oper!S$10>=$C115,IF(ROUND(SUM($O115:R115),4)=ROUND($G115,4),0,IF(Oper!S$10=Inputs!$L$16,$G115-SUM($O115:R115),$G115/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G115-SUM($O115:R115),0))","v":0},{"$f":"IF(Oper!T$10>=$C115,IF(ROUND(SUM($O115:S115),4)=ROUND($G115,4),0,IF(Oper!T$10=Inputs!$L$16,$G115-SUM($O115:S115),$G115/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G115-SUM($O115:S115),0))","v":0},{"$f":"IF(Oper!U$10>=$C115,IF(ROUND(SUM($O115:T115),4)=ROUND($G115,4),0,IF(Oper!U$10=Inputs!$L$16,$G115-SUM($O115:T115),$G115/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G115-SUM($O115:T115),0))","v":0},{"$f":"IF(Oper!V$10>=$C115,IF(ROUND(SUM($O115:U115),4)=ROUND($G115,4),0,IF(Oper!V$10=Inputs!$L$16,$G115-SUM($O115:U115),$G115/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G115-SUM($O115:U115),0))","v":0},{"$f":"IF(Oper!W$10>=$C115,IF(ROUND(SUM($O115:V115),4)=ROUND($G115,4),0,IF(Oper!W$10=Inputs!$L$16,$G115-SUM($O115:V115),$G115/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G115-SUM($O115:V115),0))","v":0},{"$f":"IF(Oper!X$10>=$C115,IF(ROUND(SUM($O115:W115),4)=ROUND($G115,4),0,IF(Oper!X$10=Inputs!$L$16,$G115-SUM($O115:W115),$G115/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G115-SUM($O115:W115),0))","v":0},{"$f":"IF(Oper!Y$10>=$C115,IF(ROUND(SUM($O115:X115),4)=ROUND($G115,4),0,IF(Oper!Y$10=Inputs!$L$16,$G115-SUM($O115:X115),$G115/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G115-SUM($O115:X115),0))","v":0},{"$f":"IF(Oper!Z$10>=$C115,IF(ROUND(SUM($O115:Y115),4)=ROUND($G115,4),0,IF(Oper!Z$10=Inputs!$L$16,$G115-SUM($O115:Y115),$G115/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G115-SUM($O115:Y115),0))","v":0},{"$f":"IF(Oper!AA$10>=$C115,IF(ROUND(SUM($O115:Z115),4)=ROUND($G115,4),0,IF(Oper!AA$10=Inputs!$L$16,$G115-SUM($O115:Z115),$G115/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G115-SUM($O115:Z115),0))","v":0},{"$f":"IF(Oper!AB$10>=$C115,IF(ROUND(SUM($O115:AA115),4)=ROUND($G115,4),0,IF(Oper!AB$10=Inputs!$L$16,$G115-SUM($O115:AA115),$G115/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G115-SUM($O115:AA115),0))","v":0},{"$f":"IF(Oper!AC$10>=$C115,IF(ROUND(SUM($O115:AB115),4)=ROUND($G115,4),0,IF(Oper!AC$10=Inputs!$L$16,$G115-SUM($O115:AB115),$G115/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G115-SUM($O115:AB115),0))","v":0},{"$f":"IF(Oper!AD$10>=$C115,IF(ROUND(SUM($O115:AC115),4)=ROUND($G115,4),0,IF(Oper!AD$10=Inputs!$L$16,$G115-SUM($O115:AC115),$G115/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G115-SUM($O115:AC115),0))","v":0},{"$f":"IF(Oper!AE$10>=$C115,IF(ROUND(SUM($O115:AD115),4)=ROUND($G115,4),0,IF(Oper!AE$10=Inputs!$L$16,$G115-SUM($O115:AD115),$G115/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G115-SUM($O115:AD115),0))","v":0},{"$f":"IF(Oper!AF$10>=$C115,IF(ROUND(SUM($O115:AE115),4)=ROUND($G115,4),0,IF(Oper!AF$10=Inputs!$L$16,$G115-SUM($O115:AE115),$G115/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G115-SUM($O115:AE115),0))","v":0},{"$f":"IF(Oper!AG$10>=$C115,IF(ROUND(SUM($O115:AF115),4)=ROUND($G115,4),0,IF(Oper!AG$10=Inputs!$L$16,$G115-SUM($O115:AF115),$G115/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G115-SUM($O115:AF115),0))","v":0},{"$f":"IF(Oper!AH$10>=$C115,IF(ROUND(SUM($O115:AG115),4)=ROUND($G115,4),0,IF(Oper!AH$10=Inputs!$L$16,$G115-SUM($O115:AG115),$G115/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G115-SUM($O115:AG115),0))","v":0},{"$f":"IF(Oper!AI$10>=$C115,IF(ROUND(SUM($O115:AH115),4)=ROUND($G115,4),0,IF(Oper!AI$10=Inputs!$L$16,$G115-SUM($O115:AH115),$G115/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G115-SUM($O115:AH115),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C115,IF(ROUND(SUM($O115:AI115),4)=ROUND($G115,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G115-SUM($O115:AI115),$G115/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G115-SUM($O115:AI115),0))","v":0},{"$f":"IF(Oper!AK$10>=$C115,IF(ROUND(SUM($O115:AJ115),4)=ROUND($G115,4),0,IF(Oper!AK$10=Inputs!$L$16,$G115-SUM($O115:AJ115),$G115/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G115-SUM($O115:AJ115),0))","v":0},{"$f":"IF(Oper!AL$10>=$C115,IF(ROUND(SUM($O115:AK115),4)=ROUND($G115,4),0,IF(Oper!AL$10=Inputs!$L$16,$G115-SUM($O115:AK115),$G115/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G115-SUM($O115:AK115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AM$10>=$C115,IF(ROUND(SUM($O115:AL115),4)=ROUND($G115,4),0,IF(Oper!AM$10=Inputs!$L$16,$G115-SUM($O115:AL115),$G115/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G115-SUM($O115:AL115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AN$10>=$C115,IF(ROUND(SUM($O115:AM115),4)=ROUND($G115,4),0,IF(Oper!AN$10=Inputs!$L$16,$G115-SUM($O115:AM115),$G115/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G115-SUM($O115:AM115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AO$10>=$C115,IF(ROUND(SUM($O115:AN115),4)=ROUND($G115,4),0,IF(Oper!AO$10=Inputs!$L$16,$G115-SUM($O115:AN115),$G115/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G115-SUM($O115:AN115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AP$10>=$C115,IF(ROUND(SUM($O115:AO115),4)=ROUND($G115,4),0,IF(Oper!AP$10=Inputs!$L$16,$G115-SUM($O115:AO115),$G115/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G115-SUM($O115:AO115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AQ$10>=$C115,IF(ROUND(SUM($O115:AP115),4)=ROUND($G115,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G115-SUM($O115:AP115),$G115/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G115-SUM($O115:AP115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AR$10>=$C115,IF(ROUND(SUM($O115:AQ115),4)=ROUND($G115,4),0,IF(Oper!AR$10=Inputs!$L$16,$G115-SUM($O115:AQ115),$G115/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G115-SUM($O115:AQ115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AS$10>=$C115,IF(ROUND(SUM($O115:AR115),4)=ROUND($G115,4),0,IF(Oper!AS$10=Inputs!$L$16,$G115-SUM($O115:AR115),$G115/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G115-SUM($O115:AR115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AT$10>=$C115,IF(ROUND(SUM($O115:AS115),4)=ROUND($G115,4),0,IF(Oper!AT$10=Inputs!$L$16,$G115-SUM($O115:AS115),$G115/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G115-SUM($O115:AS115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AU$10>=$C115,IF(ROUND(SUM($O115:AT115),4)=ROUND($G115,4),0,IF(Oper!AU$10=Inputs!$L$16,$G115-SUM($O115:AT115),$G115/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G115-SUM($O115:AT115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AV$10>=$C115,IF(ROUND(SUM($O115:AU115),4)=ROUND($G115,4),0,IF(Oper!AV$10=Inputs!$L$16,$G115-SUM($O115:AU115),$G115/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G115-SUM($O115:AU115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AW$10>=$C115,IF(ROUND(SUM($O115:AV115),4)=ROUND($G115,4),0,IF(Oper!AW$10=Inputs!$L$16,$G115-SUM($O115:AV115),$G115/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G115-SUM($O115:AV115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AX$10>=$C115,IF(ROUND(SUM($O115:AW115),4)=ROUND($G115,4),0,IF(Oper!AX$10=Inputs!$L$16,$G115-SUM($O115:AW115),$G115/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G115-SUM($O115:AW115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AY$10>=$C115,IF(ROUND(SUM($O115:AX115),4)=ROUND($G115,4),0,IF(Oper!AY$10=Inputs!$L$16,$G115-SUM($O115:AX115),$G115/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G115-SUM($O115:AX115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!AZ$10>=$C115,IF(ROUND(SUM($O115:AY115),4)=ROUND($G115,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G115-SUM($O115:AY115),$G115/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G115-SUM($O115:AY115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BA$10>=$C115,IF(ROUND(SUM($O115:AZ115),4)=ROUND($G115,4),0,IF(Oper!BA$10=Inputs!$L$16,$G115-SUM($O115:AZ115),$G115/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G115-SUM($O115:AZ115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BB$10>=$C115,IF(ROUND(SUM($O115:BA115),4)=ROUND($G115,4),0,IF(Oper!BB$10=Inputs!$L$16,$G115-SUM($O115:BA115),$G115/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G115-SUM($O115:BA115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BC$10>=$C115,IF(ROUND(SUM($O115:BB115),4)=ROUND($G115,4),0,IF(Oper!BC$10=Inputs!$L$16,$G115-SUM($O115:BB115),$G115/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G115-SUM($O115:BB115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BD$10>=$C115,IF(ROUND(SUM($O115:BC115),4)=ROUND($G115,4),0,IF(Oper!BD$10=Inputs!$L$16,$G115-SUM($O115:BC115),$G115/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G115-SUM($O115:BC115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BE$10>=$C115,IF(ROUND(SUM($O115:BD115),4)=ROUND($G115,4),0,IF(Oper!BE$10=Inputs!$L$16,$G115-SUM($O115:BD115),$G115/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G115-SUM($O115:BD115),0))","v":{"v":-5.178242048601634,"d":"(5.2)"}},{"$f":"IF(Oper!BF$10>=$C115,IF(ROUND(SUM($O115:BE115),4)=ROUND($G115,4),0,IF(Oper!BF$10=Inputs!$L$16,$G115-SUM($O115:BE115),$G115/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G115-SUM($O115:BE115),0))","v":0},{"$f":"IF(Oper!BG$10>=$C115,IF(ROUND(SUM($O115:BF115),4)=ROUND($G115,4),0,IF(Oper!BG$10=Inputs!$L$16,$G115-SUM($O115:BF115),$G115/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G115-SUM($O115:BF115),0))","v":0},{"$f":"IF(Oper!BH$10>=$C115,IF(ROUND(SUM($O115:BG115),4)=ROUND($G115,4),0,IF(Oper!BH$10=Inputs!$L$16,$G115-SUM($O115:BG115),$G115/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G115-SUM($O115:BG115),0))","v":0},{"$f":"IF(Oper!BI$10>=$C115,IF(ROUND(SUM($O115:BH115),4)=ROUND($G115,4),0,IF(Oper!BI$10=Inputs!$L$16,$G115-SUM($O115:BH115),$G115/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G115-SUM($O115:BH115),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C115,IF(ROUND(SUM($O115:BI115),4)=ROUND($G115,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G115-SUM($O115:BI115),$G115/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G115-SUM($O115:BI115),0))","v":0},{"$f":"IF(Oper!BK$10>=$C115,IF(ROUND(SUM($O115:BJ115),4)=ROUND($G115,4),0,IF(Oper!BK$10=Inputs!$L$16,$G115-SUM($O115:BJ115),$G115/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G115-SUM($O115:BJ115),0))","v":0},{"$f":"IF(Oper!BL$10>=$C115,IF(ROUND(SUM($O115:BK115),4)=ROUND($G115,4),0,IF(Oper!BL$10=Inputs!$L$16,$G115-SUM($O115:BK115),$G115/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G115-SUM($O115:BK115),0))","v":0},{"$f":"IF(Oper!BM$10>=$C115,IF(ROUND(SUM($O115:BL115),4)=ROUND($G115,4),0,IF(Oper!BM$10=Inputs!$L$16,$G115-SUM($O115:BL115),$G115/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G115-SUM($O115:BL115),0))","v":0},{"$f":"IF(Oper!BN$10>=$C115,IF(ROUND(SUM($O115:BM115),4)=ROUND($G115,4),0,IF(Oper!BN$10=Inputs!$L$16,$G115-SUM($O115:BM115),$G115/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G115-SUM($O115:BM115),0))","v":0},{"$f":"IF(Oper!BO$10>=$C115,IF(ROUND(SUM($O115:BN115),4)=ROUND($G115,4),0,IF(Oper!BO$10=Inputs!$L$16,$G115-SUM($O115:BN115),$G115/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G115-SUM($O115:BN115),0))","v":0},{"$f":"IF(Oper!BP$10>=$C115,IF(ROUND(SUM($O115:BO115),4)=ROUND($G115,4),0,IF(Oper!BP$10=Inputs!$L$16,$G115-SUM($O115:BO115),$G115/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G115-SUM($O115:BO115),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C115,IF(ROUND(SUM($O115:BP115),4)=ROUND($G115,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G115-SUM($O115:BP115),$G115/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G115-SUM($O115:BP115),0))","v":0},{"$f":"IF(Oper!BR$10>=$C115,IF(ROUND(SUM($O115:BQ115),4)=ROUND($G115,4),0,IF(Oper!BR$10=Inputs!$L$16,$G115-SUM($O115:BQ115),$G115/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G115-SUM($O115:BQ115),0))","v":0},{"$f":"IF(Oper!BS$10>=$C115,IF(ROUND(SUM($O115:BR115),4)=ROUND($G115,4),0,IF(Oper!BS$10=Inputs!$L$16,$G115-SUM($O115:BR115),$G115/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G115-SUM($O115:BR115),0))","v":0},{"$f":"IF(Oper!BT$10>=$C115,IF(ROUND(SUM($O115:BS115),4)=ROUND($G115,4),0,IF(Oper!BT$10=Inputs!$L$16,$G115-SUM($O115:BS115),$G115/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G115-SUM($O115:BS115),0))","v":0},{"$f":"IF(Oper!BU$10>=$C115,IF(ROUND(SUM($O115:BT115),4)=ROUND($G115,4),0,IF(Oper!BU$10=Inputs!$L$16,$G115-SUM($O115:BT115),$G115/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G115-SUM($O115:BT115),0))","v":0},{"$f":"IF(Oper!BV$10>=$C115,IF(ROUND(SUM($O115:BU115),4)=ROUND($G115,4),0,IF(Oper!BV$10=Inputs!$L$16,$G115-SUM($O115:BU115),$G115/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G115-SUM($O115:BU115),0))","v":0},{"$f":"IF(Oper!BW$10>=$C115,IF(ROUND(SUM($O115:BV115),4)=ROUND($G115,4),0,IF(Oper!BW$10=Inputs!$L$16,$G115-SUM($O115:BV115),$G115/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G115-SUM($O115:BV115),0))","v":0},{"$f":"IF(Oper!BX$10>=$C115,IF(ROUND(SUM($O115:BW115),4)=ROUND($G115,4),0,IF(Oper!BX$10=Inputs!$L$16,$G115-SUM($O115:BW115),$G115/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G115-SUM($O115:BW115),0))","v":0},{"$f":"IF(Oper!BY$10>=$C115,IF(ROUND(SUM($O115:BX115),4)=ROUND($G115,4),0,IF(Oper!BY$10=Inputs!$L$16,$G115-SUM($O115:BX115),$G115/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G115-SUM($O115:BX115),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C115,IF(ROUND(SUM($O115:BY115),4)=ROUND($G115,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G115-SUM($O115:BY115),$G115/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G115-SUM($O115:BY115),0))","v":0},{"$f":"IF(Oper!CA$10>=$C115,IF(ROUND(SUM($O115:BZ115),4)=ROUND($G115,4),0,IF(Oper!CA$10=Inputs!$L$16,$G115-SUM($O115:BZ115),$G115/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G115-SUM($O115:BZ115),0))","v":0},{"$f":"IF(Oper!CB$10>=$C115,IF(ROUND(SUM($O115:CA115),4)=ROUND($G115,4),0,IF(Oper!CB$10=Inputs!$L$16,$G115-SUM($O115:CA115),$G115/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G115-SUM($O115:CA115),0))","v":0},{"$f":"IF(Oper!CC$10>=$C115,IF(ROUND(SUM($O115:CB115),4)=ROUND($G115,4),0,IF(Oper!CC$10=Inputs!$L$16,$G115-SUM($O115:CB115),$G115/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G115-SUM($O115:CB115),0))","v":0},{"$f":"IF(Oper!CD$10>=$C115,IF(ROUND(SUM($O115:CC115),4)=ROUND($G115,4),0,IF(Oper!CD$10=Inputs!$L$16,$G115-SUM($O115:CC115),$G115/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G115-SUM($O115:CC115),0))","v":0},{"$f":"IF(Oper!CE$10>=$C115,IF(ROUND(SUM($O115:CD115),4)=ROUND($G115,4),0,IF(Oper!CE$10=Inputs!$L$16,$G115-SUM($O115:CD115),$G115/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G115-SUM($O115:CD115),0))","v":0},{"$f":"IF(Oper!CF$10>=$C115,IF(ROUND(SUM($O115:CE115),4)=ROUND($G115,4),0,IF(Oper!CF$10=Inputs!$L$16,$G115-SUM($O115:CE115),$G115/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G115-SUM($O115:CE115),0))","v":0},{"$f":"IF(Oper!CG$10>=$C115,IF(ROUND(SUM($O115:CF115),4)=ROUND($G115,4),0,IF(Oper!CG$10=Inputs!$L$16,$G115-SUM($O115:CF115),$G115/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G115-SUM($O115:CF115),0))","v":0},{"$f":"IF(Oper!CH$10>=$C115,IF(ROUND(SUM($O115:CG115),4)=ROUND($G115,4),0,IF(Oper!CH$10=Inputs!$L$16,$G115-SUM($O115:CG115),$G115/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G115-SUM($O115:CG115),0))","v":0},{"$f":"IF(Oper!CI$10>=$C115,IF(ROUND(SUM($O115:CH115),4)=ROUND($G115,4),0,IF(Oper!CI$10=Inputs!$L$16,$G115-SUM($O115:CH115),$G115/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G115-SUM($O115:CH115),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C115,IF(ROUND(SUM($O115:CI115),4)=ROUND($G115,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G115-SUM($O115:CI115),$G115/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G115-SUM($O115:CI115),0))","v":0},{"$f":"IF(Oper!CK$10>=$C115,IF(ROUND(SUM($O115:CJ115),4)=ROUND($G115,4),0,IF(Oper!CK$10=Inputs!$L$16,$G115-SUM($O115:CJ115),$G115/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G115-SUM($O115:CJ115),0))","v":0},{"$f":"IF(Oper!CL$10>=$C115,IF(ROUND(SUM($O115:CK115),4)=ROUND($G115,4),0,IF(Oper!CL$10=Inputs!$L$16,$G115-SUM($O115:CK115),$G115/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G115-SUM($O115:CK115),0))","v":0},{"$f":"IF(Oper!CM$10>=$C115,IF(ROUND(SUM($O115:CL115),4)=ROUND($G115,4),0,IF(Oper!CM$10=Inputs!$L$16,$G115-SUM($O115:CL115),$G115/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G115-SUM($O115:CL115),0))","v":0},{"$f":"IF(Oper!CN$10>=$C115,IF(ROUND(SUM($O115:CM115),4)=ROUND($G115,4),0,IF(Oper!CN$10=Inputs!$L$16,$G115-SUM($O115:CM115),$G115/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G115-SUM($O115:CM115),0))","v":0},{"$f":"IF(Oper!CO$10>=$C115,IF(ROUND(SUM($O115:CN115),4)=ROUND($G115,4),0,IF(Oper!CO$10=Inputs!$L$16,$G115-SUM($O115:CN115),$G115/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G115-SUM($O115:CN115),0))","v":0},{"$f":"IF(Oper!CP$10>=$C115,IF(ROUND(SUM($O115:CO115),4)=ROUND($G115,4),0,IF(Oper!CP$10=Inputs!$L$16,$G115-SUM($O115:CO115),$G115/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G115-SUM($O115:CO115),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C115,IF(ROUND(SUM($O115:CP115),4)=ROUND($G115,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G115-SUM($O115:CP115),$G115/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G115-SUM($O115:CP115),0))","v":0},{"$f":"IF(Oper!CR$10>=$C115,IF(ROUND(SUM($O115:CQ115),4)=ROUND($G115,4),0,IF(Oper!CR$10=Inputs!$L$16,$G115-SUM($O115:CQ115),$G115/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G115-SUM($O115:CQ115),0))","v":0}]
[null,null,"2041-12-31",{"$nulls":3},{"v":-107.53403978474559,"d":"-107.5"},{"$nulls":3},"MCAD",null,{"v":-107.53403978474554,"d":"(108)"},null,null,{"$f":"IF(Oper!P$10>=$C116,IF(ROUND(SUM($O116:O116),4)=ROUND($G116,4),0,IF(Oper!P$10=Inputs!$L$16,$G116-SUM($O116:O116),$G116/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G116-SUM($O116:O116),0))","v":0},{"$f":"IF(Oper!Q$10>=$C116,IF(ROUND(SUM($O116:P116),4)=ROUND($G116,4),0,IF(Oper!Q$10=Inputs!$L$16,$G116-SUM($O116:P116),$G116/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G116-SUM($O116:P116),0))","v":0},{"$f":"IF(Oper!R$10>=$C116,IF(ROUND(SUM($O116:Q116),4)=ROUND($G116,4),0,IF(Oper!R$10=Inputs!$L$16,$G116-SUM($O116:Q116),$G116/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G116-SUM($O116:Q116),0))","v":0},{"$f":"IF(Oper!S$10>=$C116,IF(ROUND(SUM($O116:R116),4)=ROUND($G116,4),0,IF(Oper!S$10=Inputs!$L$16,$G116-SUM($O116:R116),$G116/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G116-SUM($O116:R116),0))","v":0},{"$f":"IF(Oper!T$10>=$C116,IF(ROUND(SUM($O116:S116),4)=ROUND($G116,4),0,IF(Oper!T$10=Inputs!$L$16,$G116-SUM($O116:S116),$G116/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G116-SUM($O116:S116),0))","v":0},{"$f":"IF(Oper!U$10>=$C116,IF(ROUND(SUM($O116:T116),4)=ROUND($G116,4),0,IF(Oper!U$10=Inputs!$L$16,$G116-SUM($O116:T116),$G116/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G116-SUM($O116:T116),0))","v":0},{"$f":"IF(Oper!V$10>=$C116,IF(ROUND(SUM($O116:U116),4)=ROUND($G116,4),0,IF(Oper!V$10=Inputs!$L$16,$G116-SUM($O116:U116),$G116/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G116-SUM($O116:U116),0))","v":0},{"$f":"IF(Oper!W$10>=$C116,IF(ROUND(SUM($O116:V116),4)=ROUND($G116,4),0,IF(Oper!W$10=Inputs!$L$16,$G116-SUM($O116:V116),$G116/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G116-SUM($O116:V116),0))","v":0},{"$f":"IF(Oper!X$10>=$C116,IF(ROUND(SUM($O116:W116),4)=ROUND($G116,4),0,IF(Oper!X$10=Inputs!$L$16,$G116-SUM($O116:W116),$G116/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G116-SUM($O116:W116),0))","v":0},{"$f":"IF(Oper!Y$10>=$C116,IF(ROUND(SUM($O116:X116),4)=ROUND($G116,4),0,IF(Oper!Y$10=Inputs!$L$16,$G116-SUM($O116:X116),$G116/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G116-SUM($O116:X116),0))","v":0},{"$f":"IF(Oper!Z$10>=$C116,IF(ROUND(SUM($O116:Y116),4)=ROUND($G116,4),0,IF(Oper!Z$10=Inputs!$L$16,$G116-SUM($O116:Y116),$G116/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G116-SUM($O116:Y116),0))","v":0},{"$f":"IF(Oper!AA$10>=$C116,IF(ROUND(SUM($O116:Z116),4)=ROUND($G116,4),0,IF(Oper!AA$10=Inputs!$L$16,$G116-SUM($O116:Z116),$G116/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G116-SUM($O116:Z116),0))","v":0},{"$f":"IF(Oper!AB$10>=$C116,IF(ROUND(SUM($O116:AA116),4)=ROUND($G116,4),0,IF(Oper!AB$10=Inputs!$L$16,$G116-SUM($O116:AA116),$G116/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G116-SUM($O116:AA116),0))","v":0},{"$f":"IF(Oper!AC$10>=$C116,IF(ROUND(SUM($O116:AB116),4)=ROUND($G116,4),0,IF(Oper!AC$10=Inputs!$L$16,$G116-SUM($O116:AB116),$G116/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G116-SUM($O116:AB116),0))","v":0},{"$f":"IF(Oper!AD$10>=$C116,IF(ROUND(SUM($O116:AC116),4)=ROUND($G116,4),0,IF(Oper!AD$10=Inputs!$L$16,$G116-SUM($O116:AC116),$G116/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G116-SUM($O116:AC116),0))","v":0},{"$f":"IF(Oper!AE$10>=$C116,IF(ROUND(SUM($O116:AD116),4)=ROUND($G116,4),0,IF(Oper!AE$10=Inputs!$L$16,$G116-SUM($O116:AD116),$G116/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G116-SUM($O116:AD116),0))","v":0},{"$f":"IF(Oper!AF$10>=$C116,IF(ROUND(SUM($O116:AE116),4)=ROUND($G116,4),0,IF(Oper!AF$10=Inputs!$L$16,$G116-SUM($O116:AE116),$G116/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G116-SUM($O116:AE116),0))","v":0},{"$f":"IF(Oper!AG$10>=$C116,IF(ROUND(SUM($O116:AF116),4)=ROUND($G116,4),0,IF(Oper!AG$10=Inputs!$L$16,$G116-SUM($O116:AF116),$G116/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G116-SUM($O116:AF116),0))","v":0},{"$f":"IF(Oper!AH$10>=$C116,IF(ROUND(SUM($O116:AG116),4)=ROUND($G116,4),0,IF(Oper!AH$10=Inputs!$L$16,$G116-SUM($O116:AG116),$G116/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G116-SUM($O116:AG116),0))","v":0},{"$f":"IF(Oper!AI$10>=$C116,IF(ROUND(SUM($O116:AH116),4)=ROUND($G116,4),0,IF(Oper!AI$10=Inputs!$L$16,$G116-SUM($O116:AH116),$G116/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G116-SUM($O116:AH116),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C116,IF(ROUND(SUM($O116:AI116),4)=ROUND($G116,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G116-SUM($O116:AI116),$G116/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G116-SUM($O116:AI116),0))","v":0},{"$f":"IF(Oper!AK$10>=$C116,IF(ROUND(SUM($O116:AJ116),4)=ROUND($G116,4),0,IF(Oper!AK$10=Inputs!$L$16,$G116-SUM($O116:AJ116),$G116/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G116-SUM($O116:AJ116),0))","v":0},{"$f":"IF(Oper!AL$10>=$C116,IF(ROUND(SUM($O116:AK116),4)=ROUND($G116,4),0,IF(Oper!AL$10=Inputs!$L$16,$G116-SUM($O116:AK116),$G116/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G116-SUM($O116:AK116),0))","v":0},{"$f":"IF(Oper!AM$10>=$C116,IF(ROUND(SUM($O116:AL116),4)=ROUND($G116,4),0,IF(Oper!AM$10=Inputs!$L$16,$G116-SUM($O116:AL116),$G116/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G116-SUM($O116:AL116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AN$10>=$C116,IF(ROUND(SUM($O116:AM116),4)=ROUND($G116,4),0,IF(Oper!AN$10=Inputs!$L$16,$G116-SUM($O116:AM116),$G116/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G116-SUM($O116:AM116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AO$10>=$C116,IF(ROUND(SUM($O116:AN116),4)=ROUND($G116,4),0,IF(Oper!AO$10=Inputs!$L$16,$G116-SUM($O116:AN116),$G116/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G116-SUM($O116:AN116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AP$10>=$C116,IF(ROUND(SUM($O116:AO116),4)=ROUND($G116,4),0,IF(Oper!AP$10=Inputs!$L$16,$G116-SUM($O116:AO116),$G116/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G116-SUM($O116:AO116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AQ$10>=$C116,IF(ROUND(SUM($O116:AP116),4)=ROUND($G116,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G116-SUM($O116:AP116),$G116/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G116-SUM($O116:AP116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AR$10>=$C116,IF(ROUND(SUM($O116:AQ116),4)=ROUND($G116,4),0,IF(Oper!AR$10=Inputs!$L$16,$G116-SUM($O116:AQ116),$G116/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G116-SUM($O116:AQ116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C116,IF(ROUND(SUM($O116:AR116),4)=ROUND($G116,4),0,IF(Oper!AS$10=Inputs!$L$16,$G116-SUM($O116:AR116),$G116/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G116-SUM($O116:AR116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C116,IF(ROUND(SUM($O116:AS116),4)=ROUND($G116,4),0,IF(Oper!AT$10=Inputs!$L$16,$G116-SUM($O116:AS116),$G116/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G116-SUM($O116:AS116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C116,IF(ROUND(SUM($O116:AT116),4)=ROUND($G116,4),0,IF(Oper!AU$10=Inputs!$L$16,$G116-SUM($O116:AT116),$G116/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G116-SUM($O116:AT116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C116,IF(ROUND(SUM($O116:AU116),4)=ROUND($G116,4),0,IF(Oper!AV$10=Inputs!$L$16,$G116-SUM($O116:AU116),$G116/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G116-SUM($O116:AU116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C116,IF(ROUND(SUM($O116:AV116),4)=ROUND($G116,4),0,IF(Oper!AW$10=Inputs!$L$16,$G116-SUM($O116:AV116),$G116/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G116-SUM($O116:AV116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C116,IF(ROUND(SUM($O116:AW116),4)=ROUND($G116,4),0,IF(Oper!AX$10=Inputs!$L$16,$G116-SUM($O116:AW116),$G116/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G116-SUM($O116:AW116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C116,IF(ROUND(SUM($O116:AX116),4)=ROUND($G116,4),0,IF(Oper!AY$10=Inputs!$L$16,$G116-SUM($O116:AX116),$G116/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G116-SUM($O116:AX116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C116,IF(ROUND(SUM($O116:AY116),4)=ROUND($G116,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G116-SUM($O116:AY116),$G116/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G116-SUM($O116:AY116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C116,IF(ROUND(SUM($O116:AZ116),4)=ROUND($G116,4),0,IF(Oper!BA$10=Inputs!$L$16,$G116-SUM($O116:AZ116),$G116/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G116-SUM($O116:AZ116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C116,IF(ROUND(SUM($O116:BA116),4)=ROUND($G116,4),0,IF(Oper!BB$10=Inputs!$L$16,$G116-SUM($O116:BA116),$G116/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G116-SUM($O116:BA116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C116,IF(ROUND(SUM($O116:BB116),4)=ROUND($G116,4),0,IF(Oper!BC$10=Inputs!$L$16,$G116-SUM($O116:BB116),$G116/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G116-SUM($O116:BB116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C116,IF(ROUND(SUM($O116:BC116),4)=ROUND($G116,4),0,IF(Oper!BD$10=Inputs!$L$16,$G116-SUM($O116:BC116),$G116/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G116-SUM($O116:BC116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C116,IF(ROUND(SUM($O116:BD116),4)=ROUND($G116,4),0,IF(Oper!BE$10=Inputs!$L$16,$G116-SUM($O116:BD116),$G116/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G116-SUM($O116:BD116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C116,IF(ROUND(SUM($O116:BE116),4)=ROUND($G116,4),0,IF(Oper!BF$10=Inputs!$L$16,$G116-SUM($O116:BE116),$G116/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G116-SUM($O116:BE116),0))","v":{"v":-5.376701989237279,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C116,IF(ROUND(SUM($O116:BF116),4)=ROUND($G116,4),0,IF(Oper!BG$10=Inputs!$L$16,$G116-SUM($O116:BF116),$G116/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G116-SUM($O116:BF116),0))","v":0},{"$f":"IF(Oper!BH$10>=$C116,IF(ROUND(SUM($O116:BG116),4)=ROUND($G116,4),0,IF(Oper!BH$10=Inputs!$L$16,$G116-SUM($O116:BG116),$G116/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G116-SUM($O116:BG116),0))","v":0},{"$f":"IF(Oper!BI$10>=$C116,IF(ROUND(SUM($O116:BH116),4)=ROUND($G116,4),0,IF(Oper!BI$10=Inputs!$L$16,$G116-SUM($O116:BH116),$G116/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G116-SUM($O116:BH116),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C116,IF(ROUND(SUM($O116:BI116),4)=ROUND($G116,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G116-SUM($O116:BI116),$G116/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G116-SUM($O116:BI116),0))","v":0},{"$f":"IF(Oper!BK$10>=$C116,IF(ROUND(SUM($O116:BJ116),4)=ROUND($G116,4),0,IF(Oper!BK$10=Inputs!$L$16,$G116-SUM($O116:BJ116),$G116/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G116-SUM($O116:BJ116),0))","v":0},{"$f":"IF(Oper!BL$10>=$C116,IF(ROUND(SUM($O116:BK116),4)=ROUND($G116,4),0,IF(Oper!BL$10=Inputs!$L$16,$G116-SUM($O116:BK116),$G116/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G116-SUM($O116:BK116),0))","v":0},{"$f":"IF(Oper!BM$10>=$C116,IF(ROUND(SUM($O116:BL116),4)=ROUND($G116,4),0,IF(Oper!BM$10=Inputs!$L$16,$G116-SUM($O116:BL116),$G116/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G116-SUM($O116:BL116),0))","v":0},{"$f":"IF(Oper!BN$10>=$C116,IF(ROUND(SUM($O116:BM116),4)=ROUND($G116,4),0,IF(Oper!BN$10=Inputs!$L$16,$G116-SUM($O116:BM116),$G116/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G116-SUM($O116:BM116),0))","v":0},{"$f":"IF(Oper!BO$10>=$C116,IF(ROUND(SUM($O116:BN116),4)=ROUND($G116,4),0,IF(Oper!BO$10=Inputs!$L$16,$G116-SUM($O116:BN116),$G116/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G116-SUM($O116:BN116),0))","v":0},{"$f":"IF(Oper!BP$10>=$C116,IF(ROUND(SUM($O116:BO116),4)=ROUND($G116,4),0,IF(Oper!BP$10=Inputs!$L$16,$G116-SUM($O116:BO116),$G116/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G116-SUM($O116:BO116),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C116,IF(ROUND(SUM($O116:BP116),4)=ROUND($G116,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G116-SUM($O116:BP116),$G116/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G116-SUM($O116:BP116),0))","v":0},{"$f":"IF(Oper!BR$10>=$C116,IF(ROUND(SUM($O116:BQ116),4)=ROUND($G116,4),0,IF(Oper!BR$10=Inputs!$L$16,$G116-SUM($O116:BQ116),$G116/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G116-SUM($O116:BQ116),0))","v":0},{"$f":"IF(Oper!BS$10>=$C116,IF(ROUND(SUM($O116:BR116),4)=ROUND($G116,4),0,IF(Oper!BS$10=Inputs!$L$16,$G116-SUM($O116:BR116),$G116/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G116-SUM($O116:BR116),0))","v":0},{"$f":"IF(Oper!BT$10>=$C116,IF(ROUND(SUM($O116:BS116),4)=ROUND($G116,4),0,IF(Oper!BT$10=Inputs!$L$16,$G116-SUM($O116:BS116),$G116/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G116-SUM($O116:BS116),0))","v":0},{"$f":"IF(Oper!BU$10>=$C116,IF(ROUND(SUM($O116:BT116),4)=ROUND($G116,4),0,IF(Oper!BU$10=Inputs!$L$16,$G116-SUM($O116:BT116),$G116/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G116-SUM($O116:BT116),0))","v":0},{"$f":"IF(Oper!BV$10>=$C116,IF(ROUND(SUM($O116:BU116),4)=ROUND($G116,4),0,IF(Oper!BV$10=Inputs!$L$16,$G116-SUM($O116:BU116),$G116/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G116-SUM($O116:BU116),0))","v":0},{"$f":"IF(Oper!BW$10>=$C116,IF(ROUND(SUM($O116:BV116),4)=ROUND($G116,4),0,IF(Oper!BW$10=Inputs!$L$16,$G116-SUM($O116:BV116),$G116/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G116-SUM($O116:BV116),0))","v":0},{"$f":"IF(Oper!BX$10>=$C116,IF(ROUND(SUM($O116:BW116),4)=ROUND($G116,4),0,IF(Oper!BX$10=Inputs!$L$16,$G116-SUM($O116:BW116),$G116/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G116-SUM($O116:BW116),0))","v":0},{"$f":"IF(Oper!BY$10>=$C116,IF(ROUND(SUM($O116:BX116),4)=ROUND($G116,4),0,IF(Oper!BY$10=Inputs!$L$16,$G116-SUM($O116:BX116),$G116/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G116-SUM($O116:BX116),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C116,IF(ROUND(SUM($O116:BY116),4)=ROUND($G116,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G116-SUM($O116:BY116),$G116/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G116-SUM($O116:BY116),0))","v":0},{"$f":"IF(Oper!CA$10>=$C116,IF(ROUND(SUM($O116:BZ116),4)=ROUND($G116,4),0,IF(Oper!CA$10=Inputs!$L$16,$G116-SUM($O116:BZ116),$G116/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G116-SUM($O116:BZ116),0))","v":0},{"$f":"IF(Oper!CB$10>=$C116,IF(ROUND(SUM($O116:CA116),4)=ROUND($G116,4),0,IF(Oper!CB$10=Inputs!$L$16,$G116-SUM($O116:CA116),$G116/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G116-SUM($O116:CA116),0))","v":0},{"$f":"IF(Oper!CC$10>=$C116,IF(ROUND(SUM($O116:CB116),4)=ROUND($G116,4),0,IF(Oper!CC$10=Inputs!$L$16,$G116-SUM($O116:CB116),$G116/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G116-SUM($O116:CB116),0))","v":0},{"$f":"IF(Oper!CD$10>=$C116,IF(ROUND(SUM($O116:CC116),4)=ROUND($G116,4),0,IF(Oper!CD$10=Inputs!$L$16,$G116-SUM($O116:CC116),$G116/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G116-SUM($O116:CC116),0))","v":0},{"$f":"IF(Oper!CE$10>=$C116,IF(ROUND(SUM($O116:CD116),4)=ROUND($G116,4),0,IF(Oper!CE$10=Inputs!$L$16,$G116-SUM($O116:CD116),$G116/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G116-SUM($O116:CD116),0))","v":0},{"$f":"IF(Oper!CF$10>=$C116,IF(ROUND(SUM($O116:CE116),4)=ROUND($G116,4),0,IF(Oper!CF$10=Inputs!$L$16,$G116-SUM($O116:CE116),$G116/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G116-SUM($O116:CE116),0))","v":0},{"$f":"IF(Oper!CG$10>=$C116,IF(ROUND(SUM($O116:CF116),4)=ROUND($G116,4),0,IF(Oper!CG$10=Inputs!$L$16,$G116-SUM($O116:CF116),$G116/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G116-SUM($O116:CF116),0))","v":0},{"$f":"IF(Oper!CH$10>=$C116,IF(ROUND(SUM($O116:CG116),4)=ROUND($G116,4),0,IF(Oper!CH$10=Inputs!$L$16,$G116-SUM($O116:CG116),$G116/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G116-SUM($O116:CG116),0))","v":0},{"$f":"IF(Oper!CI$10>=$C116,IF(ROUND(SUM($O116:CH116),4)=ROUND($G116,4),0,IF(Oper!CI$10=Inputs!$L$16,$G116-SUM($O116:CH116),$G116/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G116-SUM($O116:CH116),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C116,IF(ROUND(SUM($O116:CI116),4)=ROUND($G116,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G116-SUM($O116:CI116),$G116/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G116-SUM($O116:CI116),0))","v":0},{"$f":"IF(Oper!CK$10>=$C116,IF(ROUND(SUM($O116:CJ116),4)=ROUND($G116,4),0,IF(Oper!CK$10=Inputs!$L$16,$G116-SUM($O116:CJ116),$G116/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G116-SUM($O116:CJ116),0))","v":0},{"$f":"IF(Oper!CL$10>=$C116,IF(ROUND(SUM($O116:CK116),4)=ROUND($G116,4),0,IF(Oper!CL$10=Inputs!$L$16,$G116-SUM($O116:CK116),$G116/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G116-SUM($O116:CK116),0))","v":0},{"$f":"IF(Oper!CM$10>=$C116,IF(ROUND(SUM($O116:CL116),4)=ROUND($G116,4),0,IF(Oper!CM$10=Inputs!$L$16,$G116-SUM($O116:CL116),$G116/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G116-SUM($O116:CL116),0))","v":0},{"$f":"IF(Oper!CN$10>=$C116,IF(ROUND(SUM($O116:CM116),4)=ROUND($G116,4),0,IF(Oper!CN$10=Inputs!$L$16,$G116-SUM($O116:CM116),$G116/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G116-SUM($O116:CM116),0))","v":0},{"$f":"IF(Oper!CO$10>=$C116,IF(ROUND(SUM($O116:CN116),4)=ROUND($G116,4),0,IF(Oper!CO$10=Inputs!$L$16,$G116-SUM($O116:CN116),$G116/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G116-SUM($O116:CN116),0))","v":0},{"$f":"IF(Oper!CP$10>=$C116,IF(ROUND(SUM($O116:CO116),4)=ROUND($G116,4),0,IF(Oper!CP$10=Inputs!$L$16,$G116-SUM($O116:CO116),$G116/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G116-SUM($O116:CO116),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C116,IF(ROUND(SUM($O116:CP116),4)=ROUND($G116,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G116-SUM($O116:CP116),$G116/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G116-SUM($O116:CP116),0))","v":0},{"$f":"IF(Oper!CR$10>=$C116,IF(ROUND(SUM($O116:CQ116),4)=ROUND($G116,4),0,IF(Oper!CR$10=Inputs!$L$16,$G116-SUM($O116:CQ116),$G116/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G116-SUM($O116:CQ116),0))","v":0}]
[null,null,"2042-12-31",{"$nulls":3},{"v":-107.74886054730278,"d":"-107.7"},{"$nulls":3},"MCAD",null,{"v":-107.74886054730275,"d":"(108)"},null,null,{"$f":"IF(Oper!P$10>=$C117,IF(ROUND(SUM($O117:O117),4)=ROUND($G117,4),0,IF(Oper!P$10=Inputs!$L$16,$G117-SUM($O117:O117),$G117/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G117-SUM($O117:O117),0))","v":0},{"$f":"IF(Oper!Q$10>=$C117,IF(ROUND(SUM($O117:P117),4)=ROUND($G117,4),0,IF(Oper!Q$10=Inputs!$L$16,$G117-SUM($O117:P117),$G117/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G117-SUM($O117:P117),0))","v":0},{"$f":"IF(Oper!R$10>=$C117,IF(ROUND(SUM($O117:Q117),4)=ROUND($G117,4),0,IF(Oper!R$10=Inputs!$L$16,$G117-SUM($O117:Q117),$G117/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G117-SUM($O117:Q117),0))","v":0},{"$f":"IF(Oper!S$10>=$C117,IF(ROUND(SUM($O117:R117),4)=ROUND($G117,4),0,IF(Oper!S$10=Inputs!$L$16,$G117-SUM($O117:R117),$G117/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G117-SUM($O117:R117),0))","v":0},{"$f":"IF(Oper!T$10>=$C117,IF(ROUND(SUM($O117:S117),4)=ROUND($G117,4),0,IF(Oper!T$10=Inputs!$L$16,$G117-SUM($O117:S117),$G117/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G117-SUM($O117:S117),0))","v":0},{"$f":"IF(Oper!U$10>=$C117,IF(ROUND(SUM($O117:T117),4)=ROUND($G117,4),0,IF(Oper!U$10=Inputs!$L$16,$G117-SUM($O117:T117),$G117/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G117-SUM($O117:T117),0))","v":0},{"$f":"IF(Oper!V$10>=$C117,IF(ROUND(SUM($O117:U117),4)=ROUND($G117,4),0,IF(Oper!V$10=Inputs!$L$16,$G117-SUM($O117:U117),$G117/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G117-SUM($O117:U117),0))","v":0},{"$f":"IF(Oper!W$10>=$C117,IF(ROUND(SUM($O117:V117),4)=ROUND($G117,4),0,IF(Oper!W$10=Inputs!$L$16,$G117-SUM($O117:V117),$G117/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G117-SUM($O117:V117),0))","v":0},{"$f":"IF(Oper!X$10>=$C117,IF(ROUND(SUM($O117:W117),4)=ROUND($G117,4),0,IF(Oper!X$10=Inputs!$L$16,$G117-SUM($O117:W117),$G117/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G117-SUM($O117:W117),0))","v":0},{"$f":"IF(Oper!Y$10>=$C117,IF(ROUND(SUM($O117:X117),4)=ROUND($G117,4),0,IF(Oper!Y$10=Inputs!$L$16,$G117-SUM($O117:X117),$G117/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G117-SUM($O117:X117),0))","v":0},{"$f":"IF(Oper!Z$10>=$C117,IF(ROUND(SUM($O117:Y117),4)=ROUND($G117,4),0,IF(Oper!Z$10=Inputs!$L$16,$G117-SUM($O117:Y117),$G117/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G117-SUM($O117:Y117),0))","v":0},{"$f":"IF(Oper!AA$10>=$C117,IF(ROUND(SUM($O117:Z117),4)=ROUND($G117,4),0,IF(Oper!AA$10=Inputs!$L$16,$G117-SUM($O117:Z117),$G117/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G117-SUM($O117:Z117),0))","v":0},{"$f":"IF(Oper!AB$10>=$C117,IF(ROUND(SUM($O117:AA117),4)=ROUND($G117,4),0,IF(Oper!AB$10=Inputs!$L$16,$G117-SUM($O117:AA117),$G117/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G117-SUM($O117:AA117),0))","v":0},{"$f":"IF(Oper!AC$10>=$C117,IF(ROUND(SUM($O117:AB117),4)=ROUND($G117,4),0,IF(Oper!AC$10=Inputs!$L$16,$G117-SUM($O117:AB117),$G117/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G117-SUM($O117:AB117),0))","v":0},{"$f":"IF(Oper!AD$10>=$C117,IF(ROUND(SUM($O117:AC117),4)=ROUND($G117,4),0,IF(Oper!AD$10=Inputs!$L$16,$G117-SUM($O117:AC117),$G117/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G117-SUM($O117:AC117),0))","v":0},{"$f":"IF(Oper!AE$10>=$C117,IF(ROUND(SUM($O117:AD117),4)=ROUND($G117,4),0,IF(Oper!AE$10=Inputs!$L$16,$G117-SUM($O117:AD117),$G117/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G117-SUM($O117:AD117),0))","v":0},{"$f":"IF(Oper!AF$10>=$C117,IF(ROUND(SUM($O117:AE117),4)=ROUND($G117,4),0,IF(Oper!AF$10=Inputs!$L$16,$G117-SUM($O117:AE117),$G117/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G117-SUM($O117:AE117),0))","v":0},{"$f":"IF(Oper!AG$10>=$C117,IF(ROUND(SUM($O117:AF117),4)=ROUND($G117,4),0,IF(Oper!AG$10=Inputs!$L$16,$G117-SUM($O117:AF117),$G117/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G117-SUM($O117:AF117),0))","v":0},{"$f":"IF(Oper!AH$10>=$C117,IF(ROUND(SUM($O117:AG117),4)=ROUND($G117,4),0,IF(Oper!AH$10=Inputs!$L$16,$G117-SUM($O117:AG117),$G117/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G117-SUM($O117:AG117),0))","v":0},{"$f":"IF(Oper!AI$10>=$C117,IF(ROUND(SUM($O117:AH117),4)=ROUND($G117,4),0,IF(Oper!AI$10=Inputs!$L$16,$G117-SUM($O117:AH117),$G117/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G117-SUM($O117:AH117),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C117,IF(ROUND(SUM($O117:AI117),4)=ROUND($G117,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G117-SUM($O117:AI117),$G117/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G117-SUM($O117:AI117),0))","v":0},{"$f":"IF(Oper!AK$10>=$C117,IF(ROUND(SUM($O117:AJ117),4)=ROUND($G117,4),0,IF(Oper!AK$10=Inputs!$L$16,$G117-SUM($O117:AJ117),$G117/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G117-SUM($O117:AJ117),0))","v":0},{"$f":"IF(Oper!AL$10>=$C117,IF(ROUND(SUM($O117:AK117),4)=ROUND($G117,4),0,IF(Oper!AL$10=Inputs!$L$16,$G117-SUM($O117:AK117),$G117/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G117-SUM($O117:AK117),0))","v":0},{"$f":"IF(Oper!AM$10>=$C117,IF(ROUND(SUM($O117:AL117),4)=ROUND($G117,4),0,IF(Oper!AM$10=Inputs!$L$16,$G117-SUM($O117:AL117),$G117/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G117-SUM($O117:AL117),0))","v":0},{"$f":"IF(Oper!AN$10>=$C117,IF(ROUND(SUM($O117:AM117),4)=ROUND($G117,4),0,IF(Oper!AN$10=Inputs!$L$16,$G117-SUM($O117:AM117),$G117/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G117-SUM($O117:AM117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AO$10>=$C117,IF(ROUND(SUM($O117:AN117),4)=ROUND($G117,4),0,IF(Oper!AO$10=Inputs!$L$16,$G117-SUM($O117:AN117),$G117/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G117-SUM($O117:AN117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AP$10>=$C117,IF(ROUND(SUM($O117:AO117),4)=ROUND($G117,4),0,IF(Oper!AP$10=Inputs!$L$16,$G117-SUM($O117:AO117),$G117/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G117-SUM($O117:AO117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AQ$10>=$C117,IF(ROUND(SUM($O117:AP117),4)=ROUND($G117,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G117-SUM($O117:AP117),$G117/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G117-SUM($O117:AP117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AR$10>=$C117,IF(ROUND(SUM($O117:AQ117),4)=ROUND($G117,4),0,IF(Oper!AR$10=Inputs!$L$16,$G117-SUM($O117:AQ117),$G117/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G117-SUM($O117:AQ117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C117,IF(ROUND(SUM($O117:AR117),4)=ROUND($G117,4),0,IF(Oper!AS$10=Inputs!$L$16,$G117-SUM($O117:AR117),$G117/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G117-SUM($O117:AR117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C117,IF(ROUND(SUM($O117:AS117),4)=ROUND($G117,4),0,IF(Oper!AT$10=Inputs!$L$16,$G117-SUM($O117:AS117),$G117/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G117-SUM($O117:AS117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C117,IF(ROUND(SUM($O117:AT117),4)=ROUND($G117,4),0,IF(Oper!AU$10=Inputs!$L$16,$G117-SUM($O117:AT117),$G117/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G117-SUM($O117:AT117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C117,IF(ROUND(SUM($O117:AU117),4)=ROUND($G117,4),0,IF(Oper!AV$10=Inputs!$L$16,$G117-SUM($O117:AU117),$G117/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G117-SUM($O117:AU117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C117,IF(ROUND(SUM($O117:AV117),4)=ROUND($G117,4),0,IF(Oper!AW$10=Inputs!$L$16,$G117-SUM($O117:AV117),$G117/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G117-SUM($O117:AV117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C117,IF(ROUND(SUM($O117:AW117),4)=ROUND($G117,4),0,IF(Oper!AX$10=Inputs!$L$16,$G117-SUM($O117:AW117),$G117/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G117-SUM($O117:AW117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C117,IF(ROUND(SUM($O117:AX117),4)=ROUND($G117,4),0,IF(Oper!AY$10=Inputs!$L$16,$G117-SUM($O117:AX117),$G117/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G117-SUM($O117:AX117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C117,IF(ROUND(SUM($O117:AY117),4)=ROUND($G117,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G117-SUM($O117:AY117),$G117/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G117-SUM($O117:AY117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C117,IF(ROUND(SUM($O117:AZ117),4)=ROUND($G117,4),0,IF(Oper!BA$10=Inputs!$L$16,$G117-SUM($O117:AZ117),$G117/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G117-SUM($O117:AZ117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C117,IF(ROUND(SUM($O117:BA117),4)=ROUND($G117,4),0,IF(Oper!BB$10=Inputs!$L$16,$G117-SUM($O117:BA117),$G117/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G117-SUM($O117:BA117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C117,IF(ROUND(SUM($O117:BB117),4)=ROUND($G117,4),0,IF(Oper!BC$10=Inputs!$L$16,$G117-SUM($O117:BB117),$G117/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G117-SUM($O117:BB117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C117,IF(ROUND(SUM($O117:BC117),4)=ROUND($G117,4),0,IF(Oper!BD$10=Inputs!$L$16,$G117-SUM($O117:BC117),$G117/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G117-SUM($O117:BC117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C117,IF(ROUND(SUM($O117:BD117),4)=ROUND($G117,4),0,IF(Oper!BE$10=Inputs!$L$16,$G117-SUM($O117:BD117),$G117/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G117-SUM($O117:BD117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C117,IF(ROUND(SUM($O117:BE117),4)=ROUND($G117,4),0,IF(Oper!BF$10=Inputs!$L$16,$G117-SUM($O117:BE117),$G117/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G117-SUM($O117:BE117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C117,IF(ROUND(SUM($O117:BF117),4)=ROUND($G117,4),0,IF(Oper!BG$10=Inputs!$L$16,$G117-SUM($O117:BF117),$G117/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G117-SUM($O117:BF117),0))","v":{"v":-5.387443027365139,"d":"(5.4)"}},{"$f":"IF(Oper!BH$10>=$C117,IF(ROUND(SUM($O117:BG117),4)=ROUND($G117,4),0,IF(Oper!BH$10=Inputs!$L$16,$G117-SUM($O117:BG117),$G117/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G117-SUM($O117:BG117),0))","v":0},{"$f":"IF(Oper!BI$10>=$C117,IF(ROUND(SUM($O117:BH117),4)=ROUND($G117,4),0,IF(Oper!BI$10=Inputs!$L$16,$G117-SUM($O117:BH117),$G117/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G117-SUM($O117:BH117),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C117,IF(ROUND(SUM($O117:BI117),4)=ROUND($G117,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G117-SUM($O117:BI117),$G117/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G117-SUM($O117:BI117),0))","v":0},{"$f":"IF(Oper!BK$10>=$C117,IF(ROUND(SUM($O117:BJ117),4)=ROUND($G117,4),0,IF(Oper!BK$10=Inputs!$L$16,$G117-SUM($O117:BJ117),$G117/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G117-SUM($O117:BJ117),0))","v":0},{"$f":"IF(Oper!BL$10>=$C117,IF(ROUND(SUM($O117:BK117),4)=ROUND($G117,4),0,IF(Oper!BL$10=Inputs!$L$16,$G117-SUM($O117:BK117),$G117/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G117-SUM($O117:BK117),0))","v":0},{"$f":"IF(Oper!BM$10>=$C117,IF(ROUND(SUM($O117:BL117),4)=ROUND($G117,4),0,IF(Oper!BM$10=Inputs!$L$16,$G117-SUM($O117:BL117),$G117/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G117-SUM($O117:BL117),0))","v":0},{"$f":"IF(Oper!BN$10>=$C117,IF(ROUND(SUM($O117:BM117),4)=ROUND($G117,4),0,IF(Oper!BN$10=Inputs!$L$16,$G117-SUM($O117:BM117),$G117/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G117-SUM($O117:BM117),0))","v":0},{"$f":"IF(Oper!BO$10>=$C117,IF(ROUND(SUM($O117:BN117),4)=ROUND($G117,4),0,IF(Oper!BO$10=Inputs!$L$16,$G117-SUM($O117:BN117),$G117/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G117-SUM($O117:BN117),0))","v":0},{"$f":"IF(Oper!BP$10>=$C117,IF(ROUND(SUM($O117:BO117),4)=ROUND($G117,4),0,IF(Oper!BP$10=Inputs!$L$16,$G117-SUM($O117:BO117),$G117/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G117-SUM($O117:BO117),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C117,IF(ROUND(SUM($O117:BP117),4)=ROUND($G117,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G117-SUM($O117:BP117),$G117/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G117-SUM($O117:BP117),0))","v":0},{"$f":"IF(Oper!BR$10>=$C117,IF(ROUND(SUM($O117:BQ117),4)=ROUND($G117,4),0,IF(Oper!BR$10=Inputs!$L$16,$G117-SUM($O117:BQ117),$G117/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G117-SUM($O117:BQ117),0))","v":0},{"$f":"IF(Oper!BS$10>=$C117,IF(ROUND(SUM($O117:BR117),4)=ROUND($G117,4),0,IF(Oper!BS$10=Inputs!$L$16,$G117-SUM($O117:BR117),$G117/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G117-SUM($O117:BR117),0))","v":0},{"$f":"IF(Oper!BT$10>=$C117,IF(ROUND(SUM($O117:BS117),4)=ROUND($G117,4),0,IF(Oper!BT$10=Inputs!$L$16,$G117-SUM($O117:BS117),$G117/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G117-SUM($O117:BS117),0))","v":0},{"$f":"IF(Oper!BU$10>=$C117,IF(ROUND(SUM($O117:BT117),4)=ROUND($G117,4),0,IF(Oper!BU$10=Inputs!$L$16,$G117-SUM($O117:BT117),$G117/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G117-SUM($O117:BT117),0))","v":0},{"$f":"IF(Oper!BV$10>=$C117,IF(ROUND(SUM($O117:BU117),4)=ROUND($G117,4),0,IF(Oper!BV$10=Inputs!$L$16,$G117-SUM($O117:BU117),$G117/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G117-SUM($O117:BU117),0))","v":0},{"$f":"IF(Oper!BW$10>=$C117,IF(ROUND(SUM($O117:BV117),4)=ROUND($G117,4),0,IF(Oper!BW$10=Inputs!$L$16,$G117-SUM($O117:BV117),$G117/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G117-SUM($O117:BV117),0))","v":0},{"$f":"IF(Oper!BX$10>=$C117,IF(ROUND(SUM($O117:BW117),4)=ROUND($G117,4),0,IF(Oper!BX$10=Inputs!$L$16,$G117-SUM($O117:BW117),$G117/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G117-SUM($O117:BW117),0))","v":0},{"$f":"IF(Oper!BY$10>=$C117,IF(ROUND(SUM($O117:BX117),4)=ROUND($G117,4),0,IF(Oper!BY$10=Inputs!$L$16,$G117-SUM($O117:BX117),$G117/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G117-SUM($O117:BX117),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C117,IF(ROUND(SUM($O117:BY117),4)=ROUND($G117,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G117-SUM($O117:BY117),$G117/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G117-SUM($O117:BY117),0))","v":0},{"$f":"IF(Oper!CA$10>=$C117,IF(ROUND(SUM($O117:BZ117),4)=ROUND($G117,4),0,IF(Oper!CA$10=Inputs!$L$16,$G117-SUM($O117:BZ117),$G117/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G117-SUM($O117:BZ117),0))","v":0},{"$f":"IF(Oper!CB$10>=$C117,IF(ROUND(SUM($O117:CA117),4)=ROUND($G117,4),0,IF(Oper!CB$10=Inputs!$L$16,$G117-SUM($O117:CA117),$G117/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G117-SUM($O117:CA117),0))","v":0},{"$f":"IF(Oper!CC$10>=$C117,IF(ROUND(SUM($O117:CB117),4)=ROUND($G117,4),0,IF(Oper!CC$10=Inputs!$L$16,$G117-SUM($O117:CB117),$G117/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G117-SUM($O117:CB117),0))","v":0},{"$f":"IF(Oper!CD$10>=$C117,IF(ROUND(SUM($O117:CC117),4)=ROUND($G117,4),0,IF(Oper!CD$10=Inputs!$L$16,$G117-SUM($O117:CC117),$G117/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G117-SUM($O117:CC117),0))","v":0},{"$f":"IF(Oper!CE$10>=$C117,IF(ROUND(SUM($O117:CD117),4)=ROUND($G117,4),0,IF(Oper!CE$10=Inputs!$L$16,$G117-SUM($O117:CD117),$G117/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G117-SUM($O117:CD117),0))","v":0},{"$f":"IF(Oper!CF$10>=$C117,IF(ROUND(SUM($O117:CE117),4)=ROUND($G117,4),0,IF(Oper!CF$10=Inputs!$L$16,$G117-SUM($O117:CE117),$G117/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G117-SUM($O117:CE117),0))","v":0},{"$f":"IF(Oper!CG$10>=$C117,IF(ROUND(SUM($O117:CF117),4)=ROUND($G117,4),0,IF(Oper!CG$10=Inputs!$L$16,$G117-SUM($O117:CF117),$G117/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G117-SUM($O117:CF117),0))","v":0},{"$f":"IF(Oper!CH$10>=$C117,IF(ROUND(SUM($O117:CG117),4)=ROUND($G117,4),0,IF(Oper!CH$10=Inputs!$L$16,$G117-SUM($O117:CG117),$G117/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G117-SUM($O117:CG117),0))","v":0},{"$f":"IF(Oper!CI$10>=$C117,IF(ROUND(SUM($O117:CH117),4)=ROUND($G117,4),0,IF(Oper!CI$10=Inputs!$L$16,$G117-SUM($O117:CH117),$G117/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G117-SUM($O117:CH117),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C117,IF(ROUND(SUM($O117:CI117),4)=ROUND($G117,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G117-SUM($O117:CI117),$G117/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G117-SUM($O117:CI117),0))","v":0},{"$f":"IF(Oper!CK$10>=$C117,IF(ROUND(SUM($O117:CJ117),4)=ROUND($G117,4),0,IF(Oper!CK$10=Inputs!$L$16,$G117-SUM($O117:CJ117),$G117/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G117-SUM($O117:CJ117),0))","v":0},{"$f":"IF(Oper!CL$10>=$C117,IF(ROUND(SUM($O117:CK117),4)=ROUND($G117,4),0,IF(Oper!CL$10=Inputs!$L$16,$G117-SUM($O117:CK117),$G117/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G117-SUM($O117:CK117),0))","v":0},{"$f":"IF(Oper!CM$10>=$C117,IF(ROUND(SUM($O117:CL117),4)=ROUND($G117,4),0,IF(Oper!CM$10=Inputs!$L$16,$G117-SUM($O117:CL117),$G117/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G117-SUM($O117:CL117),0))","v":0},{"$f":"IF(Oper!CN$10>=$C117,IF(ROUND(SUM($O117:CM117),4)=ROUND($G117,4),0,IF(Oper!CN$10=Inputs!$L$16,$G117-SUM($O117:CM117),$G117/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G117-SUM($O117:CM117),0))","v":0},{"$f":"IF(Oper!CO$10>=$C117,IF(ROUND(SUM($O117:CN117),4)=ROUND($G117,4),0,IF(Oper!CO$10=Inputs!$L$16,$G117-SUM($O117:CN117),$G117/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G117-SUM($O117:CN117),0))","v":0},{"$f":"IF(Oper!CP$10>=$C117,IF(ROUND(SUM($O117:CO117),4)=ROUND($G117,4),0,IF(Oper!CP$10=Inputs!$L$16,$G117-SUM($O117:CO117),$G117/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G117-SUM($O117:CO117),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C117,IF(ROUND(SUM($O117:CP117),4)=ROUND($G117,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G117-SUM($O117:CP117),$G117/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G117-SUM($O117:CP117),0))","v":0},{"$f":"IF(Oper!CR$10>=$C117,IF(ROUND(SUM($O117:CQ117),4)=ROUND($G117,4),0,IF(Oper!CR$10=Inputs!$L$16,$G117-SUM($O117:CQ117),$G117/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G117-SUM($O117:CQ117),0))","v":0}]
[null,null,"2043-12-31",{"$nulls":3},{"v":-107.96411045731989,"d":"-108.0"},{"$nulls":3},"MCAD",null,{"v":-107.96411045731988,"d":"(108)"},null,null,{"$f":"IF(Oper!P$10>=$C118,IF(ROUND(SUM($O118:O118),4)=ROUND($G118,4),0,IF(Oper!P$10=Inputs!$L$16,$G118-SUM($O118:O118),$G118/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G118-SUM($O118:O118),0))","v":0},{"$f":"IF(Oper!Q$10>=$C118,IF(ROUND(SUM($O118:P118),4)=ROUND($G118,4),0,IF(Oper!Q$10=Inputs!$L$16,$G118-SUM($O118:P118),$G118/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G118-SUM($O118:P118),0))","v":0},{"$f":"IF(Oper!R$10>=$C118,IF(ROUND(SUM($O118:Q118),4)=ROUND($G118,4),0,IF(Oper!R$10=Inputs!$L$16,$G118-SUM($O118:Q118),$G118/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G118-SUM($O118:Q118),0))","v":0},{"$f":"IF(Oper!S$10>=$C118,IF(ROUND(SUM($O118:R118),4)=ROUND($G118,4),0,IF(Oper!S$10=Inputs!$L$16,$G118-SUM($O118:R118),$G118/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G118-SUM($O118:R118),0))","v":0},{"$f":"IF(Oper!T$10>=$C118,IF(ROUND(SUM($O118:S118),4)=ROUND($G118,4),0,IF(Oper!T$10=Inputs!$L$16,$G118-SUM($O118:S118),$G118/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G118-SUM($O118:S118),0))","v":0},{"$f":"IF(Oper!U$10>=$C118,IF(ROUND(SUM($O118:T118),4)=ROUND($G118,4),0,IF(Oper!U$10=Inputs!$L$16,$G118-SUM($O118:T118),$G118/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G118-SUM($O118:T118),0))","v":0},{"$f":"IF(Oper!V$10>=$C118,IF(ROUND(SUM($O118:U118),4)=ROUND($G118,4),0,IF(Oper!V$10=Inputs!$L$16,$G118-SUM($O118:U118),$G118/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G118-SUM($O118:U118),0))","v":0},{"$f":"IF(Oper!W$10>=$C118,IF(ROUND(SUM($O118:V118),4)=ROUND($G118,4),0,IF(Oper!W$10=Inputs!$L$16,$G118-SUM($O118:V118),$G118/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G118-SUM($O118:V118),0))","v":0},{"$f":"IF(Oper!X$10>=$C118,IF(ROUND(SUM($O118:W118),4)=ROUND($G118,4),0,IF(Oper!X$10=Inputs!$L$16,$G118-SUM($O118:W118),$G118/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G118-SUM($O118:W118),0))","v":0},{"$f":"IF(Oper!Y$10>=$C118,IF(ROUND(SUM($O118:X118),4)=ROUND($G118,4),0,IF(Oper!Y$10=Inputs!$L$16,$G118-SUM($O118:X118),$G118/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G118-SUM($O118:X118),0))","v":0},{"$f":"IF(Oper!Z$10>=$C118,IF(ROUND(SUM($O118:Y118),4)=ROUND($G118,4),0,IF(Oper!Z$10=Inputs!$L$16,$G118-SUM($O118:Y118),$G118/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G118-SUM($O118:Y118),0))","v":0},{"$f":"IF(Oper!AA$10>=$C118,IF(ROUND(SUM($O118:Z118),4)=ROUND($G118,4),0,IF(Oper!AA$10=Inputs!$L$16,$G118-SUM($O118:Z118),$G118/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G118-SUM($O118:Z118),0))","v":0},{"$f":"IF(Oper!AB$10>=$C118,IF(ROUND(SUM($O118:AA118),4)=ROUND($G118,4),0,IF(Oper!AB$10=Inputs!$L$16,$G118-SUM($O118:AA118),$G118/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G118-SUM($O118:AA118),0))","v":0},{"$f":"IF(Oper!AC$10>=$C118,IF(ROUND(SUM($O118:AB118),4)=ROUND($G118,4),0,IF(Oper!AC$10=Inputs!$L$16,$G118-SUM($O118:AB118),$G118/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G118-SUM($O118:AB118),0))","v":0},{"$f":"IF(Oper!AD$10>=$C118,IF(ROUND(SUM($O118:AC118),4)=ROUND($G118,4),0,IF(Oper!AD$10=Inputs!$L$16,$G118-SUM($O118:AC118),$G118/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G118-SUM($O118:AC118),0))","v":0},{"$f":"IF(Oper!AE$10>=$C118,IF(ROUND(SUM($O118:AD118),4)=ROUND($G118,4),0,IF(Oper!AE$10=Inputs!$L$16,$G118-SUM($O118:AD118),$G118/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G118-SUM($O118:AD118),0))","v":0},{"$f":"IF(Oper!AF$10>=$C118,IF(ROUND(SUM($O118:AE118),4)=ROUND($G118,4),0,IF(Oper!AF$10=Inputs!$L$16,$G118-SUM($O118:AE118),$G118/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G118-SUM($O118:AE118),0))","v":0},{"$f":"IF(Oper!AG$10>=$C118,IF(ROUND(SUM($O118:AF118),4)=ROUND($G118,4),0,IF(Oper!AG$10=Inputs!$L$16,$G118-SUM($O118:AF118),$G118/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G118-SUM($O118:AF118),0))","v":0},{"$f":"IF(Oper!AH$10>=$C118,IF(ROUND(SUM($O118:AG118),4)=ROUND($G118,4),0,IF(Oper!AH$10=Inputs!$L$16,$G118-SUM($O118:AG118),$G118/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G118-SUM($O118:AG118),0))","v":0},{"$f":"IF(Oper!AI$10>=$C118,IF(ROUND(SUM($O118:AH118),4)=ROUND($G118,4),0,IF(Oper!AI$10=Inputs!$L$16,$G118-SUM($O118:AH118),$G118/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G118-SUM($O118:AH118),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C118,IF(ROUND(SUM($O118:AI118),4)=ROUND($G118,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G118-SUM($O118:AI118),$G118/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G118-SUM($O118:AI118),0))","v":0},{"$f":"IF(Oper!AK$10>=$C118,IF(ROUND(SUM($O118:AJ118),4)=ROUND($G118,4),0,IF(Oper!AK$10=Inputs!$L$16,$G118-SUM($O118:AJ118),$G118/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G118-SUM($O118:AJ118),0))","v":0},{"$f":"IF(Oper!AL$10>=$C118,IF(ROUND(SUM($O118:AK118),4)=ROUND($G118,4),0,IF(Oper!AL$10=Inputs!$L$16,$G118-SUM($O118:AK118),$G118/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G118-SUM($O118:AK118),0))","v":0},{"$f":"IF(Oper!AM$10>=$C118,IF(ROUND(SUM($O118:AL118),4)=ROUND($G118,4),0,IF(Oper!AM$10=Inputs!$L$16,$G118-SUM($O118:AL118),$G118/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G118-SUM($O118:AL118),0))","v":0},{"$f":"IF(Oper!AN$10>=$C118,IF(ROUND(SUM($O118:AM118),4)=ROUND($G118,4),0,IF(Oper!AN$10=Inputs!$L$16,$G118-SUM($O118:AM118),$G118/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G118-SUM($O118:AM118),0))","v":0},{"$f":"IF(Oper!AO$10>=$C118,IF(ROUND(SUM($O118:AN118),4)=ROUND($G118,4),0,IF(Oper!AO$10=Inputs!$L$16,$G118-SUM($O118:AN118),$G118/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G118-SUM($O118:AN118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AP$10>=$C118,IF(ROUND(SUM($O118:AO118),4)=ROUND($G118,4),0,IF(Oper!AP$10=Inputs!$L$16,$G118-SUM($O118:AO118),$G118/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G118-SUM($O118:AO118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AQ$10>=$C118,IF(ROUND(SUM($O118:AP118),4)=ROUND($G118,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G118-SUM($O118:AP118),$G118/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G118-SUM($O118:AP118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AR$10>=$C118,IF(ROUND(SUM($O118:AQ118),4)=ROUND($G118,4),0,IF(Oper!AR$10=Inputs!$L$16,$G118-SUM($O118:AQ118),$G118/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G118-SUM($O118:AQ118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C118,IF(ROUND(SUM($O118:AR118),4)=ROUND($G118,4),0,IF(Oper!AS$10=Inputs!$L$16,$G118-SUM($O118:AR118),$G118/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G118-SUM($O118:AR118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C118,IF(ROUND(SUM($O118:AS118),4)=ROUND($G118,4),0,IF(Oper!AT$10=Inputs!$L$16,$G118-SUM($O118:AS118),$G118/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G118-SUM($O118:AS118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C118,IF(ROUND(SUM($O118:AT118),4)=ROUND($G118,4),0,IF(Oper!AU$10=Inputs!$L$16,$G118-SUM($O118:AT118),$G118/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G118-SUM($O118:AT118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C118,IF(ROUND(SUM($O118:AU118),4)=ROUND($G118,4),0,IF(Oper!AV$10=Inputs!$L$16,$G118-SUM($O118:AU118),$G118/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G118-SUM($O118:AU118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C118,IF(ROUND(SUM($O118:AV118),4)=ROUND($G118,4),0,IF(Oper!AW$10=Inputs!$L$16,$G118-SUM($O118:AV118),$G118/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G118-SUM($O118:AV118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C118,IF(ROUND(SUM($O118:AW118),4)=ROUND($G118,4),0,IF(Oper!AX$10=Inputs!$L$16,$G118-SUM($O118:AW118),$G118/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G118-SUM($O118:AW118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C118,IF(ROUND(SUM($O118:AX118),4)=ROUND($G118,4),0,IF(Oper!AY$10=Inputs!$L$16,$G118-SUM($O118:AX118),$G118/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G118-SUM($O118:AX118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C118,IF(ROUND(SUM($O118:AY118),4)=ROUND($G118,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G118-SUM($O118:AY118),$G118/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G118-SUM($O118:AY118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C118,IF(ROUND(SUM($O118:AZ118),4)=ROUND($G118,4),0,IF(Oper!BA$10=Inputs!$L$16,$G118-SUM($O118:AZ118),$G118/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G118-SUM($O118:AZ118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C118,IF(ROUND(SUM($O118:BA118),4)=ROUND($G118,4),0,IF(Oper!BB$10=Inputs!$L$16,$G118-SUM($O118:BA118),$G118/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G118-SUM($O118:BA118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C118,IF(ROUND(SUM($O118:BB118),4)=ROUND($G118,4),0,IF(Oper!BC$10=Inputs!$L$16,$G118-SUM($O118:BB118),$G118/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G118-SUM($O118:BB118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C118,IF(ROUND(SUM($O118:BC118),4)=ROUND($G118,4),0,IF(Oper!BD$10=Inputs!$L$16,$G118-SUM($O118:BC118),$G118/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G118-SUM($O118:BC118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C118,IF(ROUND(SUM($O118:BD118),4)=ROUND($G118,4),0,IF(Oper!BE$10=Inputs!$L$16,$G118-SUM($O118:BD118),$G118/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G118-SUM($O118:BD118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C118,IF(ROUND(SUM($O118:BE118),4)=ROUND($G118,4),0,IF(Oper!BF$10=Inputs!$L$16,$G118-SUM($O118:BE118),$G118/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G118-SUM($O118:BE118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C118,IF(ROUND(SUM($O118:BF118),4)=ROUND($G118,4),0,IF(Oper!BG$10=Inputs!$L$16,$G118-SUM($O118:BF118),$G118/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G118-SUM($O118:BF118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BH$10>=$C118,IF(ROUND(SUM($O118:BG118),4)=ROUND($G118,4),0,IF(Oper!BH$10=Inputs!$L$16,$G118-SUM($O118:BG118),$G118/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G118-SUM($O118:BG118),0))","v":{"v":-5.398205522865995,"d":"(5.4)"}},{"$f":"IF(Oper!BI$10>=$C118,IF(ROUND(SUM($O118:BH118),4)=ROUND($G118,4),0,IF(Oper!BI$10=Inputs!$L$16,$G118-SUM($O118:BH118),$G118/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G118-SUM($O118:BH118),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C118,IF(ROUND(SUM($O118:BI118),4)=ROUND($G118,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G118-SUM($O118:BI118),$G118/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G118-SUM($O118:BI118),0))","v":0},{"$f":"IF(Oper!BK$10>=$C118,IF(ROUND(SUM($O118:BJ118),4)=ROUND($G118,4),0,IF(Oper!BK$10=Inputs!$L$16,$G118-SUM($O118:BJ118),$G118/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G118-SUM($O118:BJ118),0))","v":0},{"$f":"IF(Oper!BL$10>=$C118,IF(ROUND(SUM($O118:BK118),4)=ROUND($G118,4),0,IF(Oper!BL$10=Inputs!$L$16,$G118-SUM($O118:BK118),$G118/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G118-SUM($O118:BK118),0))","v":0},{"$f":"IF(Oper!BM$10>=$C118,IF(ROUND(SUM($O118:BL118),4)=ROUND($G118,4),0,IF(Oper!BM$10=Inputs!$L$16,$G118-SUM($O118:BL118),$G118/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G118-SUM($O118:BL118),0))","v":0},{"$f":"IF(Oper!BN$10>=$C118,IF(ROUND(SUM($O118:BM118),4)=ROUND($G118,4),0,IF(Oper!BN$10=Inputs!$L$16,$G118-SUM($O118:BM118),$G118/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G118-SUM($O118:BM118),0))","v":0},{"$f":"IF(Oper!BO$10>=$C118,IF(ROUND(SUM($O118:BN118),4)=ROUND($G118,4),0,IF(Oper!BO$10=Inputs!$L$16,$G118-SUM($O118:BN118),$G118/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G118-SUM($O118:BN118),0))","v":0},{"$f":"IF(Oper!BP$10>=$C118,IF(ROUND(SUM($O118:BO118),4)=ROUND($G118,4),0,IF(Oper!BP$10=Inputs!$L$16,$G118-SUM($O118:BO118),$G118/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G118-SUM($O118:BO118),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C118,IF(ROUND(SUM($O118:BP118),4)=ROUND($G118,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G118-SUM($O118:BP118),$G118/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G118-SUM($O118:BP118),0))","v":0},{"$f":"IF(Oper!BR$10>=$C118,IF(ROUND(SUM($O118:BQ118),4)=ROUND($G118,4),0,IF(Oper!BR$10=Inputs!$L$16,$G118-SUM($O118:BQ118),$G118/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G118-SUM($O118:BQ118),0))","v":0},{"$f":"IF(Oper!BS$10>=$C118,IF(ROUND(SUM($O118:BR118),4)=ROUND($G118,4),0,IF(Oper!BS$10=Inputs!$L$16,$G118-SUM($O118:BR118),$G118/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G118-SUM($O118:BR118),0))","v":0},{"$f":"IF(Oper!BT$10>=$C118,IF(ROUND(SUM($O118:BS118),4)=ROUND($G118,4),0,IF(Oper!BT$10=Inputs!$L$16,$G118-SUM($O118:BS118),$G118/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G118-SUM($O118:BS118),0))","v":0},{"$f":"IF(Oper!BU$10>=$C118,IF(ROUND(SUM($O118:BT118),4)=ROUND($G118,4),0,IF(Oper!BU$10=Inputs!$L$16,$G118-SUM($O118:BT118),$G118/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G118-SUM($O118:BT118),0))","v":0},{"$f":"IF(Oper!BV$10>=$C118,IF(ROUND(SUM($O118:BU118),4)=ROUND($G118,4),0,IF(Oper!BV$10=Inputs!$L$16,$G118-SUM($O118:BU118),$G118/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G118-SUM($O118:BU118),0))","v":0},{"$f":"IF(Oper!BW$10>=$C118,IF(ROUND(SUM($O118:BV118),4)=ROUND($G118,4),0,IF(Oper!BW$10=Inputs!$L$16,$G118-SUM($O118:BV118),$G118/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G118-SUM($O118:BV118),0))","v":0},{"$f":"IF(Oper!BX$10>=$C118,IF(ROUND(SUM($O118:BW118),4)=ROUND($G118,4),0,IF(Oper!BX$10=Inputs!$L$16,$G118-SUM($O118:BW118),$G118/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G118-SUM($O118:BW118),0))","v":0},{"$f":"IF(Oper!BY$10>=$C118,IF(ROUND(SUM($O118:BX118),4)=ROUND($G118,4),0,IF(Oper!BY$10=Inputs!$L$16,$G118-SUM($O118:BX118),$G118/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G118-SUM($O118:BX118),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C118,IF(ROUND(SUM($O118:BY118),4)=ROUND($G118,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G118-SUM($O118:BY118),$G118/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G118-SUM($O118:BY118),0))","v":0},{"$f":"IF(Oper!CA$10>=$C118,IF(ROUND(SUM($O118:BZ118),4)=ROUND($G118,4),0,IF(Oper!CA$10=Inputs!$L$16,$G118-SUM($O118:BZ118),$G118/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G118-SUM($O118:BZ118),0))","v":0},{"$f":"IF(Oper!CB$10>=$C118,IF(ROUND(SUM($O118:CA118),4)=ROUND($G118,4),0,IF(Oper!CB$10=Inputs!$L$16,$G118-SUM($O118:CA118),$G118/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G118-SUM($O118:CA118),0))","v":0},{"$f":"IF(Oper!CC$10>=$C118,IF(ROUND(SUM($O118:CB118),4)=ROUND($G118,4),0,IF(Oper!CC$10=Inputs!$L$16,$G118-SUM($O118:CB118),$G118/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G118-SUM($O118:CB118),0))","v":0},{"$f":"IF(Oper!CD$10>=$C118,IF(ROUND(SUM($O118:CC118),4)=ROUND($G118,4),0,IF(Oper!CD$10=Inputs!$L$16,$G118-SUM($O118:CC118),$G118/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G118-SUM($O118:CC118),0))","v":0},{"$f":"IF(Oper!CE$10>=$C118,IF(ROUND(SUM($O118:CD118),4)=ROUND($G118,4),0,IF(Oper!CE$10=Inputs!$L$16,$G118-SUM($O118:CD118),$G118/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G118-SUM($O118:CD118),0))","v":0},{"$f":"IF(Oper!CF$10>=$C118,IF(ROUND(SUM($O118:CE118),4)=ROUND($G118,4),0,IF(Oper!CF$10=Inputs!$L$16,$G118-SUM($O118:CE118),$G118/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G118-SUM($O118:CE118),0))","v":0},{"$f":"IF(Oper!CG$10>=$C118,IF(ROUND(SUM($O118:CF118),4)=ROUND($G118,4),0,IF(Oper!CG$10=Inputs!$L$16,$G118-SUM($O118:CF118),$G118/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G118-SUM($O118:CF118),0))","v":0},{"$f":"IF(Oper!CH$10>=$C118,IF(ROUND(SUM($O118:CG118),4)=ROUND($G118,4),0,IF(Oper!CH$10=Inputs!$L$16,$G118-SUM($O118:CG118),$G118/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G118-SUM($O118:CG118),0))","v":0},{"$f":"IF(Oper!CI$10>=$C118,IF(ROUND(SUM($O118:CH118),4)=ROUND($G118,4),0,IF(Oper!CI$10=Inputs!$L$16,$G118-SUM($O118:CH118),$G118/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G118-SUM($O118:CH118),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C118,IF(ROUND(SUM($O118:CI118),4)=ROUND($G118,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G118-SUM($O118:CI118),$G118/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G118-SUM($O118:CI118),0))","v":0},{"$f":"IF(Oper!CK$10>=$C118,IF(ROUND(SUM($O118:CJ118),4)=ROUND($G118,4),0,IF(Oper!CK$10=Inputs!$L$16,$G118-SUM($O118:CJ118),$G118/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G118-SUM($O118:CJ118),0))","v":0},{"$f":"IF(Oper!CL$10>=$C118,IF(ROUND(SUM($O118:CK118),4)=ROUND($G118,4),0,IF(Oper!CL$10=Inputs!$L$16,$G118-SUM($O118:CK118),$G118/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G118-SUM($O118:CK118),0))","v":0},{"$f":"IF(Oper!CM$10>=$C118,IF(ROUND(SUM($O118:CL118),4)=ROUND($G118,4),0,IF(Oper!CM$10=Inputs!$L$16,$G118-SUM($O118:CL118),$G118/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G118-SUM($O118:CL118),0))","v":0},{"$f":"IF(Oper!CN$10>=$C118,IF(ROUND(SUM($O118:CM118),4)=ROUND($G118,4),0,IF(Oper!CN$10=Inputs!$L$16,$G118-SUM($O118:CM118),$G118/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G118-SUM($O118:CM118),0))","v":0},{"$f":"IF(Oper!CO$10>=$C118,IF(ROUND(SUM($O118:CN118),4)=ROUND($G118,4),0,IF(Oper!CO$10=Inputs!$L$16,$G118-SUM($O118:CN118),$G118/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G118-SUM($O118:CN118),0))","v":0},{"$f":"IF(Oper!CP$10>=$C118,IF(ROUND(SUM($O118:CO118),4)=ROUND($G118,4),0,IF(Oper!CP$10=Inputs!$L$16,$G118-SUM($O118:CO118),$G118/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G118-SUM($O118:CO118),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C118,IF(ROUND(SUM($O118:CP118),4)=ROUND($G118,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G118-SUM($O118:CP118),$G118/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G118-SUM($O118:CP118),0))","v":0},{"$f":"IF(Oper!CR$10>=$C118,IF(ROUND(SUM($O118:CQ118),4)=ROUND($G118,4),0,IF(Oper!CR$10=Inputs!$L$16,$G118-SUM($O118:CQ118),$G118/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G118-SUM($O118:CQ118),0))","v":0}]
[null,null,"2044-12-31",{"$nulls":3},{"v":-108.1797903721048,"d":"-108.2"},{"$nulls":3},"MCAD",null,{"v":-108.17979037210479,"d":"(108)"},null,null,{"$f":"IF(Oper!P$10>=$C119,IF(ROUND(SUM($O119:O119),4)=ROUND($G119,4),0,IF(Oper!P$10=Inputs!$L$16,$G119-SUM($O119:O119),$G119/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G119-SUM($O119:O119),0))","v":0},{"$f":"IF(Oper!Q$10>=$C119,IF(ROUND(SUM($O119:P119),4)=ROUND($G119,4),0,IF(Oper!Q$10=Inputs!$L$16,$G119-SUM($O119:P119),$G119/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G119-SUM($O119:P119),0))","v":0},{"$f":"IF(Oper!R$10>=$C119,IF(ROUND(SUM($O119:Q119),4)=ROUND($G119,4),0,IF(Oper!R$10=Inputs!$L$16,$G119-SUM($O119:Q119),$G119/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G119-SUM($O119:Q119),0))","v":0},{"$f":"IF(Oper!S$10>=$C119,IF(ROUND(SUM($O119:R119),4)=ROUND($G119,4),0,IF(Oper!S$10=Inputs!$L$16,$G119-SUM($O119:R119),$G119/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G119-SUM($O119:R119),0))","v":0},{"$f":"IF(Oper!T$10>=$C119,IF(ROUND(SUM($O119:S119),4)=ROUND($G119,4),0,IF(Oper!T$10=Inputs!$L$16,$G119-SUM($O119:S119),$G119/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G119-SUM($O119:S119),0))","v":0},{"$f":"IF(Oper!U$10>=$C119,IF(ROUND(SUM($O119:T119),4)=ROUND($G119,4),0,IF(Oper!U$10=Inputs!$L$16,$G119-SUM($O119:T119),$G119/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G119-SUM($O119:T119),0))","v":0},{"$f":"IF(Oper!V$10>=$C119,IF(ROUND(SUM($O119:U119),4)=ROUND($G119,4),0,IF(Oper!V$10=Inputs!$L$16,$G119-SUM($O119:U119),$G119/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G119-SUM($O119:U119),0))","v":0},{"$f":"IF(Oper!W$10>=$C119,IF(ROUND(SUM($O119:V119),4)=ROUND($G119,4),0,IF(Oper!W$10=Inputs!$L$16,$G119-SUM($O119:V119),$G119/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G119-SUM($O119:V119),0))","v":0},{"$f":"IF(Oper!X$10>=$C119,IF(ROUND(SUM($O119:W119),4)=ROUND($G119,4),0,IF(Oper!X$10=Inputs!$L$16,$G119-SUM($O119:W119),$G119/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G119-SUM($O119:W119),0))","v":0},{"$f":"IF(Oper!Y$10>=$C119,IF(ROUND(SUM($O119:X119),4)=ROUND($G119,4),0,IF(Oper!Y$10=Inputs!$L$16,$G119-SUM($O119:X119),$G119/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G119-SUM($O119:X119),0))","v":0},{"$f":"IF(Oper!Z$10>=$C119,IF(ROUND(SUM($O119:Y119),4)=ROUND($G119,4),0,IF(Oper!Z$10=Inputs!$L$16,$G119-SUM($O119:Y119),$G119/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G119-SUM($O119:Y119),0))","v":0},{"$f":"IF(Oper!AA$10>=$C119,IF(ROUND(SUM($O119:Z119),4)=ROUND($G119,4),0,IF(Oper!AA$10=Inputs!$L$16,$G119-SUM($O119:Z119),$G119/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G119-SUM($O119:Z119),0))","v":0},{"$f":"IF(Oper!AB$10>=$C119,IF(ROUND(SUM($O119:AA119),4)=ROUND($G119,4),0,IF(Oper!AB$10=Inputs!$L$16,$G119-SUM($O119:AA119),$G119/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G119-SUM($O119:AA119),0))","v":0},{"$f":"IF(Oper!AC$10>=$C119,IF(ROUND(SUM($O119:AB119),4)=ROUND($G119,4),0,IF(Oper!AC$10=Inputs!$L$16,$G119-SUM($O119:AB119),$G119/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G119-SUM($O119:AB119),0))","v":0},{"$f":"IF(Oper!AD$10>=$C119,IF(ROUND(SUM($O119:AC119),4)=ROUND($G119,4),0,IF(Oper!AD$10=Inputs!$L$16,$G119-SUM($O119:AC119),$G119/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G119-SUM($O119:AC119),0))","v":0},{"$f":"IF(Oper!AE$10>=$C119,IF(ROUND(SUM($O119:AD119),4)=ROUND($G119,4),0,IF(Oper!AE$10=Inputs!$L$16,$G119-SUM($O119:AD119),$G119/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G119-SUM($O119:AD119),0))","v":0},{"$f":"IF(Oper!AF$10>=$C119,IF(ROUND(SUM($O119:AE119),4)=ROUND($G119,4),0,IF(Oper!AF$10=Inputs!$L$16,$G119-SUM($O119:AE119),$G119/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G119-SUM($O119:AE119),0))","v":0},{"$f":"IF(Oper!AG$10>=$C119,IF(ROUND(SUM($O119:AF119),4)=ROUND($G119,4),0,IF(Oper!AG$10=Inputs!$L$16,$G119-SUM($O119:AF119),$G119/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G119-SUM($O119:AF119),0))","v":0},{"$f":"IF(Oper!AH$10>=$C119,IF(ROUND(SUM($O119:AG119),4)=ROUND($G119,4),0,IF(Oper!AH$10=Inputs!$L$16,$G119-SUM($O119:AG119),$G119/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G119-SUM($O119:AG119),0))","v":0},{"$f":"IF(Oper!AI$10>=$C119,IF(ROUND(SUM($O119:AH119),4)=ROUND($G119,4),0,IF(Oper!AI$10=Inputs!$L$16,$G119-SUM($O119:AH119),$G119/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G119-SUM($O119:AH119),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C119,IF(ROUND(SUM($O119:AI119),4)=ROUND($G119,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G119-SUM($O119:AI119),$G119/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G119-SUM($O119:AI119),0))","v":0},{"$f":"IF(Oper!AK$10>=$C119,IF(ROUND(SUM($O119:AJ119),4)=ROUND($G119,4),0,IF(Oper!AK$10=Inputs!$L$16,$G119-SUM($O119:AJ119),$G119/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G119-SUM($O119:AJ119),0))","v":0},{"$f":"IF(Oper!AL$10>=$C119,IF(ROUND(SUM($O119:AK119),4)=ROUND($G119,4),0,IF(Oper!AL$10=Inputs!$L$16,$G119-SUM($O119:AK119),$G119/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G119-SUM($O119:AK119),0))","v":0},{"$f":"IF(Oper!AM$10>=$C119,IF(ROUND(SUM($O119:AL119),4)=ROUND($G119,4),0,IF(Oper!AM$10=Inputs!$L$16,$G119-SUM($O119:AL119),$G119/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G119-SUM($O119:AL119),0))","v":0},{"$f":"IF(Oper!AN$10>=$C119,IF(ROUND(SUM($O119:AM119),4)=ROUND($G119,4),0,IF(Oper!AN$10=Inputs!$L$16,$G119-SUM($O119:AM119),$G119/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G119-SUM($O119:AM119),0))","v":0},{"$f":"IF(Oper!AO$10>=$C119,IF(ROUND(SUM($O119:AN119),4)=ROUND($G119,4),0,IF(Oper!AO$10=Inputs!$L$16,$G119-SUM($O119:AN119),$G119/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G119-SUM($O119:AN119),0))","v":0},{"$f":"IF(Oper!AP$10>=$C119,IF(ROUND(SUM($O119:AO119),4)=ROUND($G119,4),0,IF(Oper!AP$10=Inputs!$L$16,$G119-SUM($O119:AO119),$G119/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G119-SUM($O119:AO119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AQ$10>=$C119,IF(ROUND(SUM($O119:AP119),4)=ROUND($G119,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G119-SUM($O119:AP119),$G119/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G119-SUM($O119:AP119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AR$10>=$C119,IF(ROUND(SUM($O119:AQ119),4)=ROUND($G119,4),0,IF(Oper!AR$10=Inputs!$L$16,$G119-SUM($O119:AQ119),$G119/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G119-SUM($O119:AQ119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C119,IF(ROUND(SUM($O119:AR119),4)=ROUND($G119,4),0,IF(Oper!AS$10=Inputs!$L$16,$G119-SUM($O119:AR119),$G119/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G119-SUM($O119:AR119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C119,IF(ROUND(SUM($O119:AS119),4)=ROUND($G119,4),0,IF(Oper!AT$10=Inputs!$L$16,$G119-SUM($O119:AS119),$G119/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G119-SUM($O119:AS119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C119,IF(ROUND(SUM($O119:AT119),4)=ROUND($G119,4),0,IF(Oper!AU$10=Inputs!$L$16,$G119-SUM($O119:AT119),$G119/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G119-SUM($O119:AT119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C119,IF(ROUND(SUM($O119:AU119),4)=ROUND($G119,4),0,IF(Oper!AV$10=Inputs!$L$16,$G119-SUM($O119:AU119),$G119/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G119-SUM($O119:AU119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C119,IF(ROUND(SUM($O119:AV119),4)=ROUND($G119,4),0,IF(Oper!AW$10=Inputs!$L$16,$G119-SUM($O119:AV119),$G119/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G119-SUM($O119:AV119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C119,IF(ROUND(SUM($O119:AW119),4)=ROUND($G119,4),0,IF(Oper!AX$10=Inputs!$L$16,$G119-SUM($O119:AW119),$G119/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G119-SUM($O119:AW119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C119,IF(ROUND(SUM($O119:AX119),4)=ROUND($G119,4),0,IF(Oper!AY$10=Inputs!$L$16,$G119-SUM($O119:AX119),$G119/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G119-SUM($O119:AX119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C119,IF(ROUND(SUM($O119:AY119),4)=ROUND($G119,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G119-SUM($O119:AY119),$G119/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G119-SUM($O119:AY119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C119,IF(ROUND(SUM($O119:AZ119),4)=ROUND($G119,4),0,IF(Oper!BA$10=Inputs!$L$16,$G119-SUM($O119:AZ119),$G119/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G119-SUM($O119:AZ119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C119,IF(ROUND(SUM($O119:BA119),4)=ROUND($G119,4),0,IF(Oper!BB$10=Inputs!$L$16,$G119-SUM($O119:BA119),$G119/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G119-SUM($O119:BA119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C119,IF(ROUND(SUM($O119:BB119),4)=ROUND($G119,4),0,IF(Oper!BC$10=Inputs!$L$16,$G119-SUM($O119:BB119),$G119/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G119-SUM($O119:BB119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C119,IF(ROUND(SUM($O119:BC119),4)=ROUND($G119,4),0,IF(Oper!BD$10=Inputs!$L$16,$G119-SUM($O119:BC119),$G119/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G119-SUM($O119:BC119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C119,IF(ROUND(SUM($O119:BD119),4)=ROUND($G119,4),0,IF(Oper!BE$10=Inputs!$L$16,$G119-SUM($O119:BD119),$G119/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G119-SUM($O119:BD119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C119,IF(ROUND(SUM($O119:BE119),4)=ROUND($G119,4),0,IF(Oper!BF$10=Inputs!$L$16,$G119-SUM($O119:BE119),$G119/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G119-SUM($O119:BE119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C119,IF(ROUND(SUM($O119:BF119),4)=ROUND($G119,4),0,IF(Oper!BG$10=Inputs!$L$16,$G119-SUM($O119:BF119),$G119/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G119-SUM($O119:BF119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BH$10>=$C119,IF(ROUND(SUM($O119:BG119),4)=ROUND($G119,4),0,IF(Oper!BH$10=Inputs!$L$16,$G119-SUM($O119:BG119),$G119/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G119-SUM($O119:BG119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BI$10>=$C119,IF(ROUND(SUM($O119:BH119),4)=ROUND($G119,4),0,IF(Oper!BI$10=Inputs!$L$16,$G119-SUM($O119:BH119),$G119/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G119-SUM($O119:BH119),0))","v":{"v":-5.408989518605241,"d":"(5.4)"}},{"$f":"IF(Oper!BJ$10>=$C119,IF(ROUND(SUM($O119:BI119),4)=ROUND($G119,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G119-SUM($O119:BI119),$G119/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G119-SUM($O119:BI119),0))","v":0},{"$f":"IF(Oper!BK$10>=$C119,IF(ROUND(SUM($O119:BJ119),4)=ROUND($G119,4),0,IF(Oper!BK$10=Inputs!$L$16,$G119-SUM($O119:BJ119),$G119/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G119-SUM($O119:BJ119),0))","v":0},{"$f":"IF(Oper!BL$10>=$C119,IF(ROUND(SUM($O119:BK119),4)=ROUND($G119,4),0,IF(Oper!BL$10=Inputs!$L$16,$G119-SUM($O119:BK119),$G119/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G119-SUM($O119:BK119),0))","v":0},{"$f":"IF(Oper!BM$10>=$C119,IF(ROUND(SUM($O119:BL119),4)=ROUND($G119,4),0,IF(Oper!BM$10=Inputs!$L$16,$G119-SUM($O119:BL119),$G119/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G119-SUM($O119:BL119),0))","v":0},{"$f":"IF(Oper!BN$10>=$C119,IF(ROUND(SUM($O119:BM119),4)=ROUND($G119,4),0,IF(Oper!BN$10=Inputs!$L$16,$G119-SUM($O119:BM119),$G119/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G119-SUM($O119:BM119),0))","v":0},{"$f":"IF(Oper!BO$10>=$C119,IF(ROUND(SUM($O119:BN119),4)=ROUND($G119,4),0,IF(Oper!BO$10=Inputs!$L$16,$G119-SUM($O119:BN119),$G119/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G119-SUM($O119:BN119),0))","v":0},{"$f":"IF(Oper!BP$10>=$C119,IF(ROUND(SUM($O119:BO119),4)=ROUND($G119,4),0,IF(Oper!BP$10=Inputs!$L$16,$G119-SUM($O119:BO119),$G119/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G119-SUM($O119:BO119),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C119,IF(ROUND(SUM($O119:BP119),4)=ROUND($G119,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G119-SUM($O119:BP119),$G119/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G119-SUM($O119:BP119),0))","v":0},{"$f":"IF(Oper!BR$10>=$C119,IF(ROUND(SUM($O119:BQ119),4)=ROUND($G119,4),0,IF(Oper!BR$10=Inputs!$L$16,$G119-SUM($O119:BQ119),$G119/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G119-SUM($O119:BQ119),0))","v":0},{"$f":"IF(Oper!BS$10>=$C119,IF(ROUND(SUM($O119:BR119),4)=ROUND($G119,4),0,IF(Oper!BS$10=Inputs!$L$16,$G119-SUM($O119:BR119),$G119/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G119-SUM($O119:BR119),0))","v":0},{"$f":"IF(Oper!BT$10>=$C119,IF(ROUND(SUM($O119:BS119),4)=ROUND($G119,4),0,IF(Oper!BT$10=Inputs!$L$16,$G119-SUM($O119:BS119),$G119/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G119-SUM($O119:BS119),0))","v":0},{"$f":"IF(Oper!BU$10>=$C119,IF(ROUND(SUM($O119:BT119),4)=ROUND($G119,4),0,IF(Oper!BU$10=Inputs!$L$16,$G119-SUM($O119:BT119),$G119/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G119-SUM($O119:BT119),0))","v":0},{"$f":"IF(Oper!BV$10>=$C119,IF(ROUND(SUM($O119:BU119),4)=ROUND($G119,4),0,IF(Oper!BV$10=Inputs!$L$16,$G119-SUM($O119:BU119),$G119/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G119-SUM($O119:BU119),0))","v":0},{"$f":"IF(Oper!BW$10>=$C119,IF(ROUND(SUM($O119:BV119),4)=ROUND($G119,4),0,IF(Oper!BW$10=Inputs!$L$16,$G119-SUM($O119:BV119),$G119/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G119-SUM($O119:BV119),0))","v":0},{"$f":"IF(Oper!BX$10>=$C119,IF(ROUND(SUM($O119:BW119),4)=ROUND($G119,4),0,IF(Oper!BX$10=Inputs!$L$16,$G119-SUM($O119:BW119),$G119/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G119-SUM($O119:BW119),0))","v":0},{"$f":"IF(Oper!BY$10>=$C119,IF(ROUND(SUM($O119:BX119),4)=ROUND($G119,4),0,IF(Oper!BY$10=Inputs!$L$16,$G119-SUM($O119:BX119),$G119/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G119-SUM($O119:BX119),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C119,IF(ROUND(SUM($O119:BY119),4)=ROUND($G119,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G119-SUM($O119:BY119),$G119/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G119-SUM($O119:BY119),0))","v":0},{"$f":"IF(Oper!CA$10>=$C119,IF(ROUND(SUM($O119:BZ119),4)=ROUND($G119,4),0,IF(Oper!CA$10=Inputs!$L$16,$G119-SUM($O119:BZ119),$G119/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G119-SUM($O119:BZ119),0))","v":0},{"$f":"IF(Oper!CB$10>=$C119,IF(ROUND(SUM($O119:CA119),4)=ROUND($G119,4),0,IF(Oper!CB$10=Inputs!$L$16,$G119-SUM($O119:CA119),$G119/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G119-SUM($O119:CA119),0))","v":0},{"$f":"IF(Oper!CC$10>=$C119,IF(ROUND(SUM($O119:CB119),4)=ROUND($G119,4),0,IF(Oper!CC$10=Inputs!$L$16,$G119-SUM($O119:CB119),$G119/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G119-SUM($O119:CB119),0))","v":0},{"$f":"IF(Oper!CD$10>=$C119,IF(ROUND(SUM($O119:CC119),4)=ROUND($G119,4),0,IF(Oper!CD$10=Inputs!$L$16,$G119-SUM($O119:CC119),$G119/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G119-SUM($O119:CC119),0))","v":0},{"$f":"IF(Oper!CE$10>=$C119,IF(ROUND(SUM($O119:CD119),4)=ROUND($G119,4),0,IF(Oper!CE$10=Inputs!$L$16,$G119-SUM($O119:CD119),$G119/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G119-SUM($O119:CD119),0))","v":0},{"$f":"IF(Oper!CF$10>=$C119,IF(ROUND(SUM($O119:CE119),4)=ROUND($G119,4),0,IF(Oper!CF$10=Inputs!$L$16,$G119-SUM($O119:CE119),$G119/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G119-SUM($O119:CE119),0))","v":0},{"$f":"IF(Oper!CG$10>=$C119,IF(ROUND(SUM($O119:CF119),4)=ROUND($G119,4),0,IF(Oper!CG$10=Inputs!$L$16,$G119-SUM($O119:CF119),$G119/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G119-SUM($O119:CF119),0))","v":0},{"$f":"IF(Oper!CH$10>=$C119,IF(ROUND(SUM($O119:CG119),4)=ROUND($G119,4),0,IF(Oper!CH$10=Inputs!$L$16,$G119-SUM($O119:CG119),$G119/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G119-SUM($O119:CG119),0))","v":0},{"$f":"IF(Oper!CI$10>=$C119,IF(ROUND(SUM($O119:CH119),4)=ROUND($G119,4),0,IF(Oper!CI$10=Inputs!$L$16,$G119-SUM($O119:CH119),$G119/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G119-SUM($O119:CH119),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C119,IF(ROUND(SUM($O119:CI119),4)=ROUND($G119,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G119-SUM($O119:CI119),$G119/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G119-SUM($O119:CI119),0))","v":0},{"$f":"IF(Oper!CK$10>=$C119,IF(ROUND(SUM($O119:CJ119),4)=ROUND($G119,4),0,IF(Oper!CK$10=Inputs!$L$16,$G119-SUM($O119:CJ119),$G119/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G119-SUM($O119:CJ119),0))","v":0},{"$f":"IF(Oper!CL$10>=$C119,IF(ROUND(SUM($O119:CK119),4)=ROUND($G119,4),0,IF(Oper!CL$10=Inputs!$L$16,$G119-SUM($O119:CK119),$G119/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G119-SUM($O119:CK119),0))","v":0},{"$f":"IF(Oper!CM$10>=$C119,IF(ROUND(SUM($O119:CL119),4)=ROUND($G119,4),0,IF(Oper!CM$10=Inputs!$L$16,$G119-SUM($O119:CL119),$G119/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G119-SUM($O119:CL119),0))","v":0},{"$f":"IF(Oper!CN$10>=$C119,IF(ROUND(SUM($O119:CM119),4)=ROUND($G119,4),0,IF(Oper!CN$10=Inputs!$L$16,$G119-SUM($O119:CM119),$G119/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G119-SUM($O119:CM119),0))","v":0},{"$f":"IF(Oper!CO$10>=$C119,IF(ROUND(SUM($O119:CN119),4)=ROUND($G119,4),0,IF(Oper!CO$10=Inputs!$L$16,$G119-SUM($O119:CN119),$G119/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G119-SUM($O119:CN119),0))","v":0},{"$f":"IF(Oper!CP$10>=$C119,IF(ROUND(SUM($O119:CO119),4)=ROUND($G119,4),0,IF(Oper!CP$10=Inputs!$L$16,$G119-SUM($O119:CO119),$G119/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G119-SUM($O119:CO119),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C119,IF(ROUND(SUM($O119:CP119),4)=ROUND($G119,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G119-SUM($O119:CP119),$G119/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G119-SUM($O119:CP119),0))","v":0},{"$f":"IF(Oper!CR$10>=$C119,IF(ROUND(SUM($O119:CQ119),4)=ROUND($G119,4),0,IF(Oper!CR$10=Inputs!$L$16,$G119-SUM($O119:CQ119),$G119/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G119-SUM($O119:CQ119),0))","v":0}]
[null,null,"2045-12-31",{"$nulls":3},{"v":-108.39590115067813,"d":"-108.4"},{"$nulls":3},"MCAD",null,{"v":-108.39590115067809,"d":"(108)"},null,null,{"$f":"IF(Oper!P$10>=$C120,IF(ROUND(SUM($O120:O120),4)=ROUND($G120,4),0,IF(Oper!P$10=Inputs!$L$16,$G120-SUM($O120:O120),$G120/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G120-SUM($O120:O120),0))","v":0},{"$f":"IF(Oper!Q$10>=$C120,IF(ROUND(SUM($O120:P120),4)=ROUND($G120,4),0,IF(Oper!Q$10=Inputs!$L$16,$G120-SUM($O120:P120),$G120/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G120-SUM($O120:P120),0))","v":0},{"$f":"IF(Oper!R$10>=$C120,IF(ROUND(SUM($O120:Q120),4)=ROUND($G120,4),0,IF(Oper!R$10=Inputs!$L$16,$G120-SUM($O120:Q120),$G120/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G120-SUM($O120:Q120),0))","v":0},{"$f":"IF(Oper!S$10>=$C120,IF(ROUND(SUM($O120:R120),4)=ROUND($G120,4),0,IF(Oper!S$10=Inputs!$L$16,$G120-SUM($O120:R120),$G120/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G120-SUM($O120:R120),0))","v":0},{"$f":"IF(Oper!T$10>=$C120,IF(ROUND(SUM($O120:S120),4)=ROUND($G120,4),0,IF(Oper!T$10=Inputs!$L$16,$G120-SUM($O120:S120),$G120/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G120-SUM($O120:S120),0))","v":0},{"$f":"IF(Oper!U$10>=$C120,IF(ROUND(SUM($O120:T120),4)=ROUND($G120,4),0,IF(Oper!U$10=Inputs!$L$16,$G120-SUM($O120:T120),$G120/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G120-SUM($O120:T120),0))","v":0},{"$f":"IF(Oper!V$10>=$C120,IF(ROUND(SUM($O120:U120),4)=ROUND($G120,4),0,IF(Oper!V$10=Inputs!$L$16,$G120-SUM($O120:U120),$G120/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G120-SUM($O120:U120),0))","v":0},{"$f":"IF(Oper!W$10>=$C120,IF(ROUND(SUM($O120:V120),4)=ROUND($G120,4),0,IF(Oper!W$10=Inputs!$L$16,$G120-SUM($O120:V120),$G120/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G120-SUM($O120:V120),0))","v":0},{"$f":"IF(Oper!X$10>=$C120,IF(ROUND(SUM($O120:W120),4)=ROUND($G120,4),0,IF(Oper!X$10=Inputs!$L$16,$G120-SUM($O120:W120),$G120/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G120-SUM($O120:W120),0))","v":0},{"$f":"IF(Oper!Y$10>=$C120,IF(ROUND(SUM($O120:X120),4)=ROUND($G120,4),0,IF(Oper!Y$10=Inputs!$L$16,$G120-SUM($O120:X120),$G120/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G120-SUM($O120:X120),0))","v":0},{"$f":"IF(Oper!Z$10>=$C120,IF(ROUND(SUM($O120:Y120),4)=ROUND($G120,4),0,IF(Oper!Z$10=Inputs!$L$16,$G120-SUM($O120:Y120),$G120/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G120-SUM($O120:Y120),0))","v":0},{"$f":"IF(Oper!AA$10>=$C120,IF(ROUND(SUM($O120:Z120),4)=ROUND($G120,4),0,IF(Oper!AA$10=Inputs!$L$16,$G120-SUM($O120:Z120),$G120/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G120-SUM($O120:Z120),0))","v":0},{"$f":"IF(Oper!AB$10>=$C120,IF(ROUND(SUM($O120:AA120),4)=ROUND($G120,4),0,IF(Oper!AB$10=Inputs!$L$16,$G120-SUM($O120:AA120),$G120/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G120-SUM($O120:AA120),0))","v":0},{"$f":"IF(Oper!AC$10>=$C120,IF(ROUND(SUM($O120:AB120),4)=ROUND($G120,4),0,IF(Oper!AC$10=Inputs!$L$16,$G120-SUM($O120:AB120),$G120/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G120-SUM($O120:AB120),0))","v":0},{"$f":"IF(Oper!AD$10>=$C120,IF(ROUND(SUM($O120:AC120),4)=ROUND($G120,4),0,IF(Oper!AD$10=Inputs!$L$16,$G120-SUM($O120:AC120),$G120/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G120-SUM($O120:AC120),0))","v":0},{"$f":"IF(Oper!AE$10>=$C120,IF(ROUND(SUM($O120:AD120),4)=ROUND($G120,4),0,IF(Oper!AE$10=Inputs!$L$16,$G120-SUM($O120:AD120),$G120/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G120-SUM($O120:AD120),0))","v":0},{"$f":"IF(Oper!AF$10>=$C120,IF(ROUND(SUM($O120:AE120),4)=ROUND($G120,4),0,IF(Oper!AF$10=Inputs!$L$16,$G120-SUM($O120:AE120),$G120/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G120-SUM($O120:AE120),0))","v":0},{"$f":"IF(Oper!AG$10>=$C120,IF(ROUND(SUM($O120:AF120),4)=ROUND($G120,4),0,IF(Oper!AG$10=Inputs!$L$16,$G120-SUM($O120:AF120),$G120/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G120-SUM($O120:AF120),0))","v":0},{"$f":"IF(Oper!AH$10>=$C120,IF(ROUND(SUM($O120:AG120),4)=ROUND($G120,4),0,IF(Oper!AH$10=Inputs!$L$16,$G120-SUM($O120:AG120),$G120/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G120-SUM($O120:AG120),0))","v":0},{"$f":"IF(Oper!AI$10>=$C120,IF(ROUND(SUM($O120:AH120),4)=ROUND($G120,4),0,IF(Oper!AI$10=Inputs!$L$16,$G120-SUM($O120:AH120),$G120/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G120-SUM($O120:AH120),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C120,IF(ROUND(SUM($O120:AI120),4)=ROUND($G120,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G120-SUM($O120:AI120),$G120/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G120-SUM($O120:AI120),0))","v":0},{"$f":"IF(Oper!AK$10>=$C120,IF(ROUND(SUM($O120:AJ120),4)=ROUND($G120,4),0,IF(Oper!AK$10=Inputs!$L$16,$G120-SUM($O120:AJ120),$G120/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G120-SUM($O120:AJ120),0))","v":0},{"$f":"IF(Oper!AL$10>=$C120,IF(ROUND(SUM($O120:AK120),4)=ROUND($G120,4),0,IF(Oper!AL$10=Inputs!$L$16,$G120-SUM($O120:AK120),$G120/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G120-SUM($O120:AK120),0))","v":0},{"$f":"IF(Oper!AM$10>=$C120,IF(ROUND(SUM($O120:AL120),4)=ROUND($G120,4),0,IF(Oper!AM$10=Inputs!$L$16,$G120-SUM($O120:AL120),$G120/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G120-SUM($O120:AL120),0))","v":0},{"$f":"IF(Oper!AN$10>=$C120,IF(ROUND(SUM($O120:AM120),4)=ROUND($G120,4),0,IF(Oper!AN$10=Inputs!$L$16,$G120-SUM($O120:AM120),$G120/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G120-SUM($O120:AM120),0))","v":0},{"$f":"IF(Oper!AO$10>=$C120,IF(ROUND(SUM($O120:AN120),4)=ROUND($G120,4),0,IF(Oper!AO$10=Inputs!$L$16,$G120-SUM($O120:AN120),$G120/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G120-SUM($O120:AN120),0))","v":0},{"$f":"IF(Oper!AP$10>=$C120,IF(ROUND(SUM($O120:AO120),4)=ROUND($G120,4),0,IF(Oper!AP$10=Inputs!$L$16,$G120-SUM($O120:AO120),$G120/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G120-SUM($O120:AO120),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C120,IF(ROUND(SUM($O120:AP120),4)=ROUND($G120,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G120-SUM($O120:AP120),$G120/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G120-SUM($O120:AP120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AR$10>=$C120,IF(ROUND(SUM($O120:AQ120),4)=ROUND($G120,4),0,IF(Oper!AR$10=Inputs!$L$16,$G120-SUM($O120:AQ120),$G120/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G120-SUM($O120:AQ120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C120,IF(ROUND(SUM($O120:AR120),4)=ROUND($G120,4),0,IF(Oper!AS$10=Inputs!$L$16,$G120-SUM($O120:AR120),$G120/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G120-SUM($O120:AR120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C120,IF(ROUND(SUM($O120:AS120),4)=ROUND($G120,4),0,IF(Oper!AT$10=Inputs!$L$16,$G120-SUM($O120:AS120),$G120/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G120-SUM($O120:AS120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C120,IF(ROUND(SUM($O120:AT120),4)=ROUND($G120,4),0,IF(Oper!AU$10=Inputs!$L$16,$G120-SUM($O120:AT120),$G120/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G120-SUM($O120:AT120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C120,IF(ROUND(SUM($O120:AU120),4)=ROUND($G120,4),0,IF(Oper!AV$10=Inputs!$L$16,$G120-SUM($O120:AU120),$G120/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G120-SUM($O120:AU120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C120,IF(ROUND(SUM($O120:AV120),4)=ROUND($G120,4),0,IF(Oper!AW$10=Inputs!$L$16,$G120-SUM($O120:AV120),$G120/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G120-SUM($O120:AV120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C120,IF(ROUND(SUM($O120:AW120),4)=ROUND($G120,4),0,IF(Oper!AX$10=Inputs!$L$16,$G120-SUM($O120:AW120),$G120/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G120-SUM($O120:AW120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C120,IF(ROUND(SUM($O120:AX120),4)=ROUND($G120,4),0,IF(Oper!AY$10=Inputs!$L$16,$G120-SUM($O120:AX120),$G120/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G120-SUM($O120:AX120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C120,IF(ROUND(SUM($O120:AY120),4)=ROUND($G120,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G120-SUM($O120:AY120),$G120/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G120-SUM($O120:AY120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C120,IF(ROUND(SUM($O120:AZ120),4)=ROUND($G120,4),0,IF(Oper!BA$10=Inputs!$L$16,$G120-SUM($O120:AZ120),$G120/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G120-SUM($O120:AZ120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C120,IF(ROUND(SUM($O120:BA120),4)=ROUND($G120,4),0,IF(Oper!BB$10=Inputs!$L$16,$G120-SUM($O120:BA120),$G120/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G120-SUM($O120:BA120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C120,IF(ROUND(SUM($O120:BB120),4)=ROUND($G120,4),0,IF(Oper!BC$10=Inputs!$L$16,$G120-SUM($O120:BB120),$G120/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G120-SUM($O120:BB120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C120,IF(ROUND(SUM($O120:BC120),4)=ROUND($G120,4),0,IF(Oper!BD$10=Inputs!$L$16,$G120-SUM($O120:BC120),$G120/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G120-SUM($O120:BC120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C120,IF(ROUND(SUM($O120:BD120),4)=ROUND($G120,4),0,IF(Oper!BE$10=Inputs!$L$16,$G120-SUM($O120:BD120),$G120/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G120-SUM($O120:BD120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C120,IF(ROUND(SUM($O120:BE120),4)=ROUND($G120,4),0,IF(Oper!BF$10=Inputs!$L$16,$G120-SUM($O120:BE120),$G120/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G120-SUM($O120:BE120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C120,IF(ROUND(SUM($O120:BF120),4)=ROUND($G120,4),0,IF(Oper!BG$10=Inputs!$L$16,$G120-SUM($O120:BF120),$G120/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G120-SUM($O120:BF120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BH$10>=$C120,IF(ROUND(SUM($O120:BG120),4)=ROUND($G120,4),0,IF(Oper!BH$10=Inputs!$L$16,$G120-SUM($O120:BG120),$G120/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G120-SUM($O120:BG120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BI$10>=$C120,IF(ROUND(SUM($O120:BH120),4)=ROUND($G120,4),0,IF(Oper!BI$10=Inputs!$L$16,$G120-SUM($O120:BH120),$G120/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G120-SUM($O120:BH120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BJ$10>=$C120,IF(ROUND(SUM($O120:BI120),4)=ROUND($G120,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G120-SUM($O120:BI120),$G120/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G120-SUM($O120:BI120),0))","v":{"v":-5.419795057533906,"d":"(5.4)"}},{"$f":"IF(Oper!BK$10>=$C120,IF(ROUND(SUM($O120:BJ120),4)=ROUND($G120,4),0,IF(Oper!BK$10=Inputs!$L$16,$G120-SUM($O120:BJ120),$G120/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G120-SUM($O120:BJ120),0))","v":0},{"$f":"IF(Oper!BL$10>=$C120,IF(ROUND(SUM($O120:BK120),4)=ROUND($G120,4),0,IF(Oper!BL$10=Inputs!$L$16,$G120-SUM($O120:BK120),$G120/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G120-SUM($O120:BK120),0))","v":0},{"$f":"IF(Oper!BM$10>=$C120,IF(ROUND(SUM($O120:BL120),4)=ROUND($G120,4),0,IF(Oper!BM$10=Inputs!$L$16,$G120-SUM($O120:BL120),$G120/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G120-SUM($O120:BL120),0))","v":0},{"$f":"IF(Oper!BN$10>=$C120,IF(ROUND(SUM($O120:BM120),4)=ROUND($G120,4),0,IF(Oper!BN$10=Inputs!$L$16,$G120-SUM($O120:BM120),$G120/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G120-SUM($O120:BM120),0))","v":0},{"$f":"IF(Oper!BO$10>=$C120,IF(ROUND(SUM($O120:BN120),4)=ROUND($G120,4),0,IF(Oper!BO$10=Inputs!$L$16,$G120-SUM($O120:BN120),$G120/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G120-SUM($O120:BN120),0))","v":0},{"$f":"IF(Oper!BP$10>=$C120,IF(ROUND(SUM($O120:BO120),4)=ROUND($G120,4),0,IF(Oper!BP$10=Inputs!$L$16,$G120-SUM($O120:BO120),$G120/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G120-SUM($O120:BO120),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C120,IF(ROUND(SUM($O120:BP120),4)=ROUND($G120,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G120-SUM($O120:BP120),$G120/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G120-SUM($O120:BP120),0))","v":0},{"$f":"IF(Oper!BR$10>=$C120,IF(ROUND(SUM($O120:BQ120),4)=ROUND($G120,4),0,IF(Oper!BR$10=Inputs!$L$16,$G120-SUM($O120:BQ120),$G120/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G120-SUM($O120:BQ120),0))","v":0},{"$f":"IF(Oper!BS$10>=$C120,IF(ROUND(SUM($O120:BR120),4)=ROUND($G120,4),0,IF(Oper!BS$10=Inputs!$L$16,$G120-SUM($O120:BR120),$G120/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G120-SUM($O120:BR120),0))","v":0},{"$f":"IF(Oper!BT$10>=$C120,IF(ROUND(SUM($O120:BS120),4)=ROUND($G120,4),0,IF(Oper!BT$10=Inputs!$L$16,$G120-SUM($O120:BS120),$G120/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G120-SUM($O120:BS120),0))","v":0},{"$f":"IF(Oper!BU$10>=$C120,IF(ROUND(SUM($O120:BT120),4)=ROUND($G120,4),0,IF(Oper!BU$10=Inputs!$L$16,$G120-SUM($O120:BT120),$G120/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G120-SUM($O120:BT120),0))","v":0},{"$f":"IF(Oper!BV$10>=$C120,IF(ROUND(SUM($O120:BU120),4)=ROUND($G120,4),0,IF(Oper!BV$10=Inputs!$L$16,$G120-SUM($O120:BU120),$G120/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G120-SUM($O120:BU120),0))","v":0},{"$f":"IF(Oper!BW$10>=$C120,IF(ROUND(SUM($O120:BV120),4)=ROUND($G120,4),0,IF(Oper!BW$10=Inputs!$L$16,$G120-SUM($O120:BV120),$G120/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G120-SUM($O120:BV120),0))","v":0},{"$f":"IF(Oper!BX$10>=$C120,IF(ROUND(SUM($O120:BW120),4)=ROUND($G120,4),0,IF(Oper!BX$10=Inputs!$L$16,$G120-SUM($O120:BW120),$G120/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G120-SUM($O120:BW120),0))","v":0},{"$f":"IF(Oper!BY$10>=$C120,IF(ROUND(SUM($O120:BX120),4)=ROUND($G120,4),0,IF(Oper!BY$10=Inputs!$L$16,$G120-SUM($O120:BX120),$G120/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G120-SUM($O120:BX120),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C120,IF(ROUND(SUM($O120:BY120),4)=ROUND($G120,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G120-SUM($O120:BY120),$G120/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G120-SUM($O120:BY120),0))","v":0},{"$f":"IF(Oper!CA$10>=$C120,IF(ROUND(SUM($O120:BZ120),4)=ROUND($G120,4),0,IF(Oper!CA$10=Inputs!$L$16,$G120-SUM($O120:BZ120),$G120/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G120-SUM($O120:BZ120),0))","v":0},{"$f":"IF(Oper!CB$10>=$C120,IF(ROUND(SUM($O120:CA120),4)=ROUND($G120,4),0,IF(Oper!CB$10=Inputs!$L$16,$G120-SUM($O120:CA120),$G120/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G120-SUM($O120:CA120),0))","v":0},{"$f":"IF(Oper!CC$10>=$C120,IF(ROUND(SUM($O120:CB120),4)=ROUND($G120,4),0,IF(Oper!CC$10=Inputs!$L$16,$G120-SUM($O120:CB120),$G120/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G120-SUM($O120:CB120),0))","v":0},{"$f":"IF(Oper!CD$10>=$C120,IF(ROUND(SUM($O120:CC120),4)=ROUND($G120,4),0,IF(Oper!CD$10=Inputs!$L$16,$G120-SUM($O120:CC120),$G120/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G120-SUM($O120:CC120),0))","v":0},{"$f":"IF(Oper!CE$10>=$C120,IF(ROUND(SUM($O120:CD120),4)=ROUND($G120,4),0,IF(Oper!CE$10=Inputs!$L$16,$G120-SUM($O120:CD120),$G120/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G120-SUM($O120:CD120),0))","v":0},{"$f":"IF(Oper!CF$10>=$C120,IF(ROUND(SUM($O120:CE120),4)=ROUND($G120,4),0,IF(Oper!CF$10=Inputs!$L$16,$G120-SUM($O120:CE120),$G120/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G120-SUM($O120:CE120),0))","v":0},{"$f":"IF(Oper!CG$10>=$C120,IF(ROUND(SUM($O120:CF120),4)=ROUND($G120,4),0,IF(Oper!CG$10=Inputs!$L$16,$G120-SUM($O120:CF120),$G120/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G120-SUM($O120:CF120),0))","v":0},{"$f":"IF(Oper!CH$10>=$C120,IF(ROUND(SUM($O120:CG120),4)=ROUND($G120,4),0,IF(Oper!CH$10=Inputs!$L$16,$G120-SUM($O120:CG120),$G120/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G120-SUM($O120:CG120),0))","v":0},{"$f":"IF(Oper!CI$10>=$C120,IF(ROUND(SUM($O120:CH120),4)=ROUND($G120,4),0,IF(Oper!CI$10=Inputs!$L$16,$G120-SUM($O120:CH120),$G120/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G120-SUM($O120:CH120),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C120,IF(ROUND(SUM($O120:CI120),4)=ROUND($G120,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G120-SUM($O120:CI120),$G120/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G120-SUM($O120:CI120),0))","v":0},{"$f":"IF(Oper!CK$10>=$C120,IF(ROUND(SUM($O120:CJ120),4)=ROUND($G120,4),0,IF(Oper!CK$10=Inputs!$L$16,$G120-SUM($O120:CJ120),$G120/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G120-SUM($O120:CJ120),0))","v":0},{"$f":"IF(Oper!CL$10>=$C120,IF(ROUND(SUM($O120:CK120),4)=ROUND($G120,4),0,IF(Oper!CL$10=Inputs!$L$16,$G120-SUM($O120:CK120),$G120/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G120-SUM($O120:CK120),0))","v":0},{"$f":"IF(Oper!CM$10>=$C120,IF(ROUND(SUM($O120:CL120),4)=ROUND($G120,4),0,IF(Oper!CM$10=Inputs!$L$16,$G120-SUM($O120:CL120),$G120/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G120-SUM($O120:CL120),0))","v":0},{"$f":"IF(Oper!CN$10>=$C120,IF(ROUND(SUM($O120:CM120),4)=ROUND($G120,4),0,IF(Oper!CN$10=Inputs!$L$16,$G120-SUM($O120:CM120),$G120/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G120-SUM($O120:CM120),0))","v":0},{"$f":"IF(Oper!CO$10>=$C120,IF(ROUND(SUM($O120:CN120),4)=ROUND($G120,4),0,IF(Oper!CO$10=Inputs!$L$16,$G120-SUM($O120:CN120),$G120/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G120-SUM($O120:CN120),0))","v":0},{"$f":"IF(Oper!CP$10>=$C120,IF(ROUND(SUM($O120:CO120),4)=ROUND($G120,4),0,IF(Oper!CP$10=Inputs!$L$16,$G120-SUM($O120:CO120),$G120/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G120-SUM($O120:CO120),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C120,IF(ROUND(SUM($O120:CP120),4)=ROUND($G120,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G120-SUM($O120:CP120),$G120/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G120-SUM($O120:CP120),0))","v":0},{"$f":"IF(Oper!CR$10>=$C120,IF(ROUND(SUM($O120:CQ120),4)=ROUND($G120,4),0,IF(Oper!CR$10=Inputs!$L$16,$G120-SUM($O120:CQ120),$G120/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G120-SUM($O120:CQ120),0))","v":0}]
[null,null,"2046-12-31",{"$nulls":3},{"v":-108.61244365377642,"d":"-108.6"},{"$nulls":3},"MCAD",null,{"v":-108.61244365377642,"d":"(109)"},null,null,{"$f":"IF(Oper!P$10>=$C121,IF(ROUND(SUM($O121:O121),4)=ROUND($G121,4),0,IF(Oper!P$10=Inputs!$L$16,$G121-SUM($O121:O121),$G121/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G121-SUM($O121:O121),0))","v":0},{"$f":"IF(Oper!Q$10>=$C121,IF(ROUND(SUM($O121:P121),4)=ROUND($G121,4),0,IF(Oper!Q$10=Inputs!$L$16,$G121-SUM($O121:P121),$G121/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G121-SUM($O121:P121),0))","v":0},{"$f":"IF(Oper!R$10>=$C121,IF(ROUND(SUM($O121:Q121),4)=ROUND($G121,4),0,IF(Oper!R$10=Inputs!$L$16,$G121-SUM($O121:Q121),$G121/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G121-SUM($O121:Q121),0))","v":0},{"$f":"IF(Oper!S$10>=$C121,IF(ROUND(SUM($O121:R121),4)=ROUND($G121,4),0,IF(Oper!S$10=Inputs!$L$16,$G121-SUM($O121:R121),$G121/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G121-SUM($O121:R121),0))","v":0},{"$f":"IF(Oper!T$10>=$C121,IF(ROUND(SUM($O121:S121),4)=ROUND($G121,4),0,IF(Oper!T$10=Inputs!$L$16,$G121-SUM($O121:S121),$G121/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G121-SUM($O121:S121),0))","v":0},{"$f":"IF(Oper!U$10>=$C121,IF(ROUND(SUM($O121:T121),4)=ROUND($G121,4),0,IF(Oper!U$10=Inputs!$L$16,$G121-SUM($O121:T121),$G121/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G121-SUM($O121:T121),0))","v":0},{"$f":"IF(Oper!V$10>=$C121,IF(ROUND(SUM($O121:U121),4)=ROUND($G121,4),0,IF(Oper!V$10=Inputs!$L$16,$G121-SUM($O121:U121),$G121/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G121-SUM($O121:U121),0))","v":0},{"$f":"IF(Oper!W$10>=$C121,IF(ROUND(SUM($O121:V121),4)=ROUND($G121,4),0,IF(Oper!W$10=Inputs!$L$16,$G121-SUM($O121:V121),$G121/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G121-SUM($O121:V121),0))","v":0},{"$f":"IF(Oper!X$10>=$C121,IF(ROUND(SUM($O121:W121),4)=ROUND($G121,4),0,IF(Oper!X$10=Inputs!$L$16,$G121-SUM($O121:W121),$G121/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G121-SUM($O121:W121),0))","v":0},{"$f":"IF(Oper!Y$10>=$C121,IF(ROUND(SUM($O121:X121),4)=ROUND($G121,4),0,IF(Oper!Y$10=Inputs!$L$16,$G121-SUM($O121:X121),$G121/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G121-SUM($O121:X121),0))","v":0},{"$f":"IF(Oper!Z$10>=$C121,IF(ROUND(SUM($O121:Y121),4)=ROUND($G121,4),0,IF(Oper!Z$10=Inputs!$L$16,$G121-SUM($O121:Y121),$G121/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G121-SUM($O121:Y121),0))","v":0},{"$f":"IF(Oper!AA$10>=$C121,IF(ROUND(SUM($O121:Z121),4)=ROUND($G121,4),0,IF(Oper!AA$10=Inputs!$L$16,$G121-SUM($O121:Z121),$G121/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G121-SUM($O121:Z121),0))","v":0},{"$f":"IF(Oper!AB$10>=$C121,IF(ROUND(SUM($O121:AA121),4)=ROUND($G121,4),0,IF(Oper!AB$10=Inputs!$L$16,$G121-SUM($O121:AA121),$G121/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G121-SUM($O121:AA121),0))","v":0},{"$f":"IF(Oper!AC$10>=$C121,IF(ROUND(SUM($O121:AB121),4)=ROUND($G121,4),0,IF(Oper!AC$10=Inputs!$L$16,$G121-SUM($O121:AB121),$G121/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G121-SUM($O121:AB121),0))","v":0},{"$f":"IF(Oper!AD$10>=$C121,IF(ROUND(SUM($O121:AC121),4)=ROUND($G121,4),0,IF(Oper!AD$10=Inputs!$L$16,$G121-SUM($O121:AC121),$G121/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G121-SUM($O121:AC121),0))","v":0},{"$f":"IF(Oper!AE$10>=$C121,IF(ROUND(SUM($O121:AD121),4)=ROUND($G121,4),0,IF(Oper!AE$10=Inputs!$L$16,$G121-SUM($O121:AD121),$G121/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G121-SUM($O121:AD121),0))","v":0},{"$f":"IF(Oper!AF$10>=$C121,IF(ROUND(SUM($O121:AE121),4)=ROUND($G121,4),0,IF(Oper!AF$10=Inputs!$L$16,$G121-SUM($O121:AE121),$G121/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G121-SUM($O121:AE121),0))","v":0},{"$f":"IF(Oper!AG$10>=$C121,IF(ROUND(SUM($O121:AF121),4)=ROUND($G121,4),0,IF(Oper!AG$10=Inputs!$L$16,$G121-SUM($O121:AF121),$G121/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G121-SUM($O121:AF121),0))","v":0},{"$f":"IF(Oper!AH$10>=$C121,IF(ROUND(SUM($O121:AG121),4)=ROUND($G121,4),0,IF(Oper!AH$10=Inputs!$L$16,$G121-SUM($O121:AG121),$G121/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G121-SUM($O121:AG121),0))","v":0},{"$f":"IF(Oper!AI$10>=$C121,IF(ROUND(SUM($O121:AH121),4)=ROUND($G121,4),0,IF(Oper!AI$10=Inputs!$L$16,$G121-SUM($O121:AH121),$G121/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G121-SUM($O121:AH121),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C121,IF(ROUND(SUM($O121:AI121),4)=ROUND($G121,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G121-SUM($O121:AI121),$G121/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G121-SUM($O121:AI121),0))","v":0},{"$f":"IF(Oper!AK$10>=$C121,IF(ROUND(SUM($O121:AJ121),4)=ROUND($G121,4),0,IF(Oper!AK$10=Inputs!$L$16,$G121-SUM($O121:AJ121),$G121/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G121-SUM($O121:AJ121),0))","v":0},{"$f":"IF(Oper!AL$10>=$C121,IF(ROUND(SUM($O121:AK121),4)=ROUND($G121,4),0,IF(Oper!AL$10=Inputs!$L$16,$G121-SUM($O121:AK121),$G121/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G121-SUM($O121:AK121),0))","v":0},{"$f":"IF(Oper!AM$10>=$C121,IF(ROUND(SUM($O121:AL121),4)=ROUND($G121,4),0,IF(Oper!AM$10=Inputs!$L$16,$G121-SUM($O121:AL121),$G121/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G121-SUM($O121:AL121),0))","v":0},{"$f":"IF(Oper!AN$10>=$C121,IF(ROUND(SUM($O121:AM121),4)=ROUND($G121,4),0,IF(Oper!AN$10=Inputs!$L$16,$G121-SUM($O121:AM121),$G121/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G121-SUM($O121:AM121),0))","v":0},{"$f":"IF(Oper!AO$10>=$C121,IF(ROUND(SUM($O121:AN121),4)=ROUND($G121,4),0,IF(Oper!AO$10=Inputs!$L$16,$G121-SUM($O121:AN121),$G121/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G121-SUM($O121:AN121),0))","v":0},{"$f":"IF(Oper!AP$10>=$C121,IF(ROUND(SUM($O121:AO121),4)=ROUND($G121,4),0,IF(Oper!AP$10=Inputs!$L$16,$G121-SUM($O121:AO121),$G121/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G121-SUM($O121:AO121),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C121,IF(ROUND(SUM($O121:AP121),4)=ROUND($G121,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G121-SUM($O121:AP121),$G121/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G121-SUM($O121:AP121),0))","v":0},{"$f":"IF(Oper!AR$10>=$C121,IF(ROUND(SUM($O121:AQ121),4)=ROUND($G121,4),0,IF(Oper!AR$10=Inputs!$L$16,$G121-SUM($O121:AQ121),$G121/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G121-SUM($O121:AQ121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AS$10>=$C121,IF(ROUND(SUM($O121:AR121),4)=ROUND($G121,4),0,IF(Oper!AS$10=Inputs!$L$16,$G121-SUM($O121:AR121),$G121/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G121-SUM($O121:AR121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AT$10>=$C121,IF(ROUND(SUM($O121:AS121),4)=ROUND($G121,4),0,IF(Oper!AT$10=Inputs!$L$16,$G121-SUM($O121:AS121),$G121/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G121-SUM($O121:AS121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AU$10>=$C121,IF(ROUND(SUM($O121:AT121),4)=ROUND($G121,4),0,IF(Oper!AU$10=Inputs!$L$16,$G121-SUM($O121:AT121),$G121/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G121-SUM($O121:AT121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AV$10>=$C121,IF(ROUND(SUM($O121:AU121),4)=ROUND($G121,4),0,IF(Oper!AV$10=Inputs!$L$16,$G121-SUM($O121:AU121),$G121/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G121-SUM($O121:AU121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AW$10>=$C121,IF(ROUND(SUM($O121:AV121),4)=ROUND($G121,4),0,IF(Oper!AW$10=Inputs!$L$16,$G121-SUM($O121:AV121),$G121/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G121-SUM($O121:AV121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AX$10>=$C121,IF(ROUND(SUM($O121:AW121),4)=ROUND($G121,4),0,IF(Oper!AX$10=Inputs!$L$16,$G121-SUM($O121:AW121),$G121/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G121-SUM($O121:AW121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AY$10>=$C121,IF(ROUND(SUM($O121:AX121),4)=ROUND($G121,4),0,IF(Oper!AY$10=Inputs!$L$16,$G121-SUM($O121:AX121),$G121/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G121-SUM($O121:AX121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!AZ$10>=$C121,IF(ROUND(SUM($O121:AY121),4)=ROUND($G121,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G121-SUM($O121:AY121),$G121/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G121-SUM($O121:AY121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BA$10>=$C121,IF(ROUND(SUM($O121:AZ121),4)=ROUND($G121,4),0,IF(Oper!BA$10=Inputs!$L$16,$G121-SUM($O121:AZ121),$G121/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G121-SUM($O121:AZ121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BB$10>=$C121,IF(ROUND(SUM($O121:BA121),4)=ROUND($G121,4),0,IF(Oper!BB$10=Inputs!$L$16,$G121-SUM($O121:BA121),$G121/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G121-SUM($O121:BA121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BC$10>=$C121,IF(ROUND(SUM($O121:BB121),4)=ROUND($G121,4),0,IF(Oper!BC$10=Inputs!$L$16,$G121-SUM($O121:BB121),$G121/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G121-SUM($O121:BB121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BD$10>=$C121,IF(ROUND(SUM($O121:BC121),4)=ROUND($G121,4),0,IF(Oper!BD$10=Inputs!$L$16,$G121-SUM($O121:BC121),$G121/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G121-SUM($O121:BC121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BE$10>=$C121,IF(ROUND(SUM($O121:BD121),4)=ROUND($G121,4),0,IF(Oper!BE$10=Inputs!$L$16,$G121-SUM($O121:BD121),$G121/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G121-SUM($O121:BD121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BF$10>=$C121,IF(ROUND(SUM($O121:BE121),4)=ROUND($G121,4),0,IF(Oper!BF$10=Inputs!$L$16,$G121-SUM($O121:BE121),$G121/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G121-SUM($O121:BE121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BG$10>=$C121,IF(ROUND(SUM($O121:BF121),4)=ROUND($G121,4),0,IF(Oper!BG$10=Inputs!$L$16,$G121-SUM($O121:BF121),$G121/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G121-SUM($O121:BF121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BH$10>=$C121,IF(ROUND(SUM($O121:BG121),4)=ROUND($G121,4),0,IF(Oper!BH$10=Inputs!$L$16,$G121-SUM($O121:BG121),$G121/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G121-SUM($O121:BG121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BI$10>=$C121,IF(ROUND(SUM($O121:BH121),4)=ROUND($G121,4),0,IF(Oper!BI$10=Inputs!$L$16,$G121-SUM($O121:BH121),$G121/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G121-SUM($O121:BH121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BJ$10>=$C121,IF(ROUND(SUM($O121:BI121),4)=ROUND($G121,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G121-SUM($O121:BI121),$G121/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G121-SUM($O121:BI121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BK$10>=$C121,IF(ROUND(SUM($O121:BJ121),4)=ROUND($G121,4),0,IF(Oper!BK$10=Inputs!$L$16,$G121-SUM($O121:BJ121),$G121/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G121-SUM($O121:BJ121),0))","v":{"v":-5.430622182688821,"d":"(5.4)"}},{"$f":"IF(Oper!BL$10>=$C121,IF(ROUND(SUM($O121:BK121),4)=ROUND($G121,4),0,IF(Oper!BL$10=Inputs!$L$16,$G121-SUM($O121:BK121),$G121/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G121-SUM($O121:BK121),0))","v":0},{"$f":"IF(Oper!BM$10>=$C121,IF(ROUND(SUM($O121:BL121),4)=ROUND($G121,4),0,IF(Oper!BM$10=Inputs!$L$16,$G121-SUM($O121:BL121),$G121/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G121-SUM($O121:BL121),0))","v":0},{"$f":"IF(Oper!BN$10>=$C121,IF(ROUND(SUM($O121:BM121),4)=ROUND($G121,4),0,IF(Oper!BN$10=Inputs!$L$16,$G121-SUM($O121:BM121),$G121/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G121-SUM($O121:BM121),0))","v":0},{"$f":"IF(Oper!BO$10>=$C121,IF(ROUND(SUM($O121:BN121),4)=ROUND($G121,4),0,IF(Oper!BO$10=Inputs!$L$16,$G121-SUM($O121:BN121),$G121/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G121-SUM($O121:BN121),0))","v":0},{"$f":"IF(Oper!BP$10>=$C121,IF(ROUND(SUM($O121:BO121),4)=ROUND($G121,4),0,IF(Oper!BP$10=Inputs!$L$16,$G121-SUM($O121:BO121),$G121/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G121-SUM($O121:BO121),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C121,IF(ROUND(SUM($O121:BP121),4)=ROUND($G121,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G121-SUM($O121:BP121),$G121/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G121-SUM($O121:BP121),0))","v":0},{"$f":"IF(Oper!BR$10>=$C121,IF(ROUND(SUM($O121:BQ121),4)=ROUND($G121,4),0,IF(Oper!BR$10=Inputs!$L$16,$G121-SUM($O121:BQ121),$G121/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G121-SUM($O121:BQ121),0))","v":0},{"$f":"IF(Oper!BS$10>=$C121,IF(ROUND(SUM($O121:BR121),4)=ROUND($G121,4),0,IF(Oper!BS$10=Inputs!$L$16,$G121-SUM($O121:BR121),$G121/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G121-SUM($O121:BR121),0))","v":0},{"$f":"IF(Oper!BT$10>=$C121,IF(ROUND(SUM($O121:BS121),4)=ROUND($G121,4),0,IF(Oper!BT$10=Inputs!$L$16,$G121-SUM($O121:BS121),$G121/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G121-SUM($O121:BS121),0))","v":0},{"$f":"IF(Oper!BU$10>=$C121,IF(ROUND(SUM($O121:BT121),4)=ROUND($G121,4),0,IF(Oper!BU$10=Inputs!$L$16,$G121-SUM($O121:BT121),$G121/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G121-SUM($O121:BT121),0))","v":0},{"$f":"IF(Oper!BV$10>=$C121,IF(ROUND(SUM($O121:BU121),4)=ROUND($G121,4),0,IF(Oper!BV$10=Inputs!$L$16,$G121-SUM($O121:BU121),$G121/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G121-SUM($O121:BU121),0))","v":0},{"$f":"IF(Oper!BW$10>=$C121,IF(ROUND(SUM($O121:BV121),4)=ROUND($G121,4),0,IF(Oper!BW$10=Inputs!$L$16,$G121-SUM($O121:BV121),$G121/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G121-SUM($O121:BV121),0))","v":0},{"$f":"IF(Oper!BX$10>=$C121,IF(ROUND(SUM($O121:BW121),4)=ROUND($G121,4),0,IF(Oper!BX$10=Inputs!$L$16,$G121-SUM($O121:BW121),$G121/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G121-SUM($O121:BW121),0))","v":0},{"$f":"IF(Oper!BY$10>=$C121,IF(ROUND(SUM($O121:BX121),4)=ROUND($G121,4),0,IF(Oper!BY$10=Inputs!$L$16,$G121-SUM($O121:BX121),$G121/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G121-SUM($O121:BX121),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C121,IF(ROUND(SUM($O121:BY121),4)=ROUND($G121,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G121-SUM($O121:BY121),$G121/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G121-SUM($O121:BY121),0))","v":0},{"$f":"IF(Oper!CA$10>=$C121,IF(ROUND(SUM($O121:BZ121),4)=ROUND($G121,4),0,IF(Oper!CA$10=Inputs!$L$16,$G121-SUM($O121:BZ121),$G121/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G121-SUM($O121:BZ121),0))","v":0},{"$f":"IF(Oper!CB$10>=$C121,IF(ROUND(SUM($O121:CA121),4)=ROUND($G121,4),0,IF(Oper!CB$10=Inputs!$L$16,$G121-SUM($O121:CA121),$G121/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G121-SUM($O121:CA121),0))","v":0},{"$f":"IF(Oper!CC$10>=$C121,IF(ROUND(SUM($O121:CB121),4)=ROUND($G121,4),0,IF(Oper!CC$10=Inputs!$L$16,$G121-SUM($O121:CB121),$G121/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G121-SUM($O121:CB121),0))","v":0},{"$f":"IF(Oper!CD$10>=$C121,IF(ROUND(SUM($O121:CC121),4)=ROUND($G121,4),0,IF(Oper!CD$10=Inputs!$L$16,$G121-SUM($O121:CC121),$G121/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G121-SUM($O121:CC121),0))","v":0},{"$f":"IF(Oper!CE$10>=$C121,IF(ROUND(SUM($O121:CD121),4)=ROUND($G121,4),0,IF(Oper!CE$10=Inputs!$L$16,$G121-SUM($O121:CD121),$G121/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G121-SUM($O121:CD121),0))","v":0},{"$f":"IF(Oper!CF$10>=$C121,IF(ROUND(SUM($O121:CE121),4)=ROUND($G121,4),0,IF(Oper!CF$10=Inputs!$L$16,$G121-SUM($O121:CE121),$G121/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G121-SUM($O121:CE121),0))","v":0},{"$f":"IF(Oper!CG$10>=$C121,IF(ROUND(SUM($O121:CF121),4)=ROUND($G121,4),0,IF(Oper!CG$10=Inputs!$L$16,$G121-SUM($O121:CF121),$G121/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G121-SUM($O121:CF121),0))","v":0},{"$f":"IF(Oper!CH$10>=$C121,IF(ROUND(SUM($O121:CG121),4)=ROUND($G121,4),0,IF(Oper!CH$10=Inputs!$L$16,$G121-SUM($O121:CG121),$G121/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G121-SUM($O121:CG121),0))","v":0},{"$f":"IF(Oper!CI$10>=$C121,IF(ROUND(SUM($O121:CH121),4)=ROUND($G121,4),0,IF(Oper!CI$10=Inputs!$L$16,$G121-SUM($O121:CH121),$G121/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G121-SUM($O121:CH121),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C121,IF(ROUND(SUM($O121:CI121),4)=ROUND($G121,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G121-SUM($O121:CI121),$G121/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G121-SUM($O121:CI121),0))","v":0},{"$f":"IF(Oper!CK$10>=$C121,IF(ROUND(SUM($O121:CJ121),4)=ROUND($G121,4),0,IF(Oper!CK$10=Inputs!$L$16,$G121-SUM($O121:CJ121),$G121/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G121-SUM($O121:CJ121),0))","v":0},{"$f":"IF(Oper!CL$10>=$C121,IF(ROUND(SUM($O121:CK121),4)=ROUND($G121,4),0,IF(Oper!CL$10=Inputs!$L$16,$G121-SUM($O121:CK121),$G121/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G121-SUM($O121:CK121),0))","v":0},{"$f":"IF(Oper!CM$10>=$C121,IF(ROUND(SUM($O121:CL121),4)=ROUND($G121,4),0,IF(Oper!CM$10=Inputs!$L$16,$G121-SUM($O121:CL121),$G121/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G121-SUM($O121:CL121),0))","v":0},{"$f":"IF(Oper!CN$10>=$C121,IF(ROUND(SUM($O121:CM121),4)=ROUND($G121,4),0,IF(Oper!CN$10=Inputs!$L$16,$G121-SUM($O121:CM121),$G121/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G121-SUM($O121:CM121),0))","v":0},{"$f":"IF(Oper!CO$10>=$C121,IF(ROUND(SUM($O121:CN121),4)=ROUND($G121,4),0,IF(Oper!CO$10=Inputs!$L$16,$G121-SUM($O121:CN121),$G121/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G121-SUM($O121:CN121),0))","v":0},{"$f":"IF(Oper!CP$10>=$C121,IF(ROUND(SUM($O121:CO121),4)=ROUND($G121,4),0,IF(Oper!CP$10=Inputs!$L$16,$G121-SUM($O121:CO121),$G121/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G121-SUM($O121:CO121),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C121,IF(ROUND(SUM($O121:CP121),4)=ROUND($G121,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G121-SUM($O121:CP121),$G121/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G121-SUM($O121:CP121),0))","v":0},{"$f":"IF(Oper!CR$10>=$C121,IF(ROUND(SUM($O121:CQ121),4)=ROUND($G121,4),0,IF(Oper!CR$10=Inputs!$L$16,$G121-SUM($O121:CQ121),$G121/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G121-SUM($O121:CQ121),0))","v":0}]
[null,null,"2047-12-31",{"$nulls":3},{"v":-110.78469252685196,"d":"-110.8"},{"$nulls":3},"MCAD",null,{"v":-110.7846925268519,"d":"(111)"},null,null,{"$f":"IF(Oper!P$10>=$C122,IF(ROUND(SUM($O122:O122),4)=ROUND($G122,4),0,IF(Oper!P$10=Inputs!$L$16,$G122-SUM($O122:O122),$G122/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G122-SUM($O122:O122),0))","v":0},{"$f":"IF(Oper!Q$10>=$C122,IF(ROUND(SUM($O122:P122),4)=ROUND($G122,4),0,IF(Oper!Q$10=Inputs!$L$16,$G122-SUM($O122:P122),$G122/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G122-SUM($O122:P122),0))","v":0},{"$f":"IF(Oper!R$10>=$C122,IF(ROUND(SUM($O122:Q122),4)=ROUND($G122,4),0,IF(Oper!R$10=Inputs!$L$16,$G122-SUM($O122:Q122),$G122/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G122-SUM($O122:Q122),0))","v":0},{"$f":"IF(Oper!S$10>=$C122,IF(ROUND(SUM($O122:R122),4)=ROUND($G122,4),0,IF(Oper!S$10=Inputs!$L$16,$G122-SUM($O122:R122),$G122/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G122-SUM($O122:R122),0))","v":0},{"$f":"IF(Oper!T$10>=$C122,IF(ROUND(SUM($O122:S122),4)=ROUND($G122,4),0,IF(Oper!T$10=Inputs!$L$16,$G122-SUM($O122:S122),$G122/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G122-SUM($O122:S122),0))","v":0},{"$f":"IF(Oper!U$10>=$C122,IF(ROUND(SUM($O122:T122),4)=ROUND($G122,4),0,IF(Oper!U$10=Inputs!$L$16,$G122-SUM($O122:T122),$G122/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G122-SUM($O122:T122),0))","v":0},{"$f":"IF(Oper!V$10>=$C122,IF(ROUND(SUM($O122:U122),4)=ROUND($G122,4),0,IF(Oper!V$10=Inputs!$L$16,$G122-SUM($O122:U122),$G122/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G122-SUM($O122:U122),0))","v":0},{"$f":"IF(Oper!W$10>=$C122,IF(ROUND(SUM($O122:V122),4)=ROUND($G122,4),0,IF(Oper!W$10=Inputs!$L$16,$G122-SUM($O122:V122),$G122/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G122-SUM($O122:V122),0))","v":0},{"$f":"IF(Oper!X$10>=$C122,IF(ROUND(SUM($O122:W122),4)=ROUND($G122,4),0,IF(Oper!X$10=Inputs!$L$16,$G122-SUM($O122:W122),$G122/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G122-SUM($O122:W122),0))","v":0},{"$f":"IF(Oper!Y$10>=$C122,IF(ROUND(SUM($O122:X122),4)=ROUND($G122,4),0,IF(Oper!Y$10=Inputs!$L$16,$G122-SUM($O122:X122),$G122/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G122-SUM($O122:X122),0))","v":0},{"$f":"IF(Oper!Z$10>=$C122,IF(ROUND(SUM($O122:Y122),4)=ROUND($G122,4),0,IF(Oper!Z$10=Inputs!$L$16,$G122-SUM($O122:Y122),$G122/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G122-SUM($O122:Y122),0))","v":0},{"$f":"IF(Oper!AA$10>=$C122,IF(ROUND(SUM($O122:Z122),4)=ROUND($G122,4),0,IF(Oper!AA$10=Inputs!$L$16,$G122-SUM($O122:Z122),$G122/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G122-SUM($O122:Z122),0))","v":0},{"$f":"IF(Oper!AB$10>=$C122,IF(ROUND(SUM($O122:AA122),4)=ROUND($G122,4),0,IF(Oper!AB$10=Inputs!$L$16,$G122-SUM($O122:AA122),$G122/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G122-SUM($O122:AA122),0))","v":0},{"$f":"IF(Oper!AC$10>=$C122,IF(ROUND(SUM($O122:AB122),4)=ROUND($G122,4),0,IF(Oper!AC$10=Inputs!$L$16,$G122-SUM($O122:AB122),$G122/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G122-SUM($O122:AB122),0))","v":0},{"$f":"IF(Oper!AD$10>=$C122,IF(ROUND(SUM($O122:AC122),4)=ROUND($G122,4),0,IF(Oper!AD$10=Inputs!$L$16,$G122-SUM($O122:AC122),$G122/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G122-SUM($O122:AC122),0))","v":0},{"$f":"IF(Oper!AE$10>=$C122,IF(ROUND(SUM($O122:AD122),4)=ROUND($G122,4),0,IF(Oper!AE$10=Inputs!$L$16,$G122-SUM($O122:AD122),$G122/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G122-SUM($O122:AD122),0))","v":0},{"$f":"IF(Oper!AF$10>=$C122,IF(ROUND(SUM($O122:AE122),4)=ROUND($G122,4),0,IF(Oper!AF$10=Inputs!$L$16,$G122-SUM($O122:AE122),$G122/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G122-SUM($O122:AE122),0))","v":0},{"$f":"IF(Oper!AG$10>=$C122,IF(ROUND(SUM($O122:AF122),4)=ROUND($G122,4),0,IF(Oper!AG$10=Inputs!$L$16,$G122-SUM($O122:AF122),$G122/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G122-SUM($O122:AF122),0))","v":0},{"$f":"IF(Oper!AH$10>=$C122,IF(ROUND(SUM($O122:AG122),4)=ROUND($G122,4),0,IF(Oper!AH$10=Inputs!$L$16,$G122-SUM($O122:AG122),$G122/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G122-SUM($O122:AG122),0))","v":0},{"$f":"IF(Oper!AI$10>=$C122,IF(ROUND(SUM($O122:AH122),4)=ROUND($G122,4),0,IF(Oper!AI$10=Inputs!$L$16,$G122-SUM($O122:AH122),$G122/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G122-SUM($O122:AH122),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C122,IF(ROUND(SUM($O122:AI122),4)=ROUND($G122,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G122-SUM($O122:AI122),$G122/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G122-SUM($O122:AI122),0))","v":0},{"$f":"IF(Oper!AK$10>=$C122,IF(ROUND(SUM($O122:AJ122),4)=ROUND($G122,4),0,IF(Oper!AK$10=Inputs!$L$16,$G122-SUM($O122:AJ122),$G122/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G122-SUM($O122:AJ122),0))","v":0},{"$f":"IF(Oper!AL$10>=$C122,IF(ROUND(SUM($O122:AK122),4)=ROUND($G122,4),0,IF(Oper!AL$10=Inputs!$L$16,$G122-SUM($O122:AK122),$G122/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G122-SUM($O122:AK122),0))","v":0},{"$f":"IF(Oper!AM$10>=$C122,IF(ROUND(SUM($O122:AL122),4)=ROUND($G122,4),0,IF(Oper!AM$10=Inputs!$L$16,$G122-SUM($O122:AL122),$G122/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G122-SUM($O122:AL122),0))","v":0},{"$f":"IF(Oper!AN$10>=$C122,IF(ROUND(SUM($O122:AM122),4)=ROUND($G122,4),0,IF(Oper!AN$10=Inputs!$L$16,$G122-SUM($O122:AM122),$G122/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G122-SUM($O122:AM122),0))","v":0},{"$f":"IF(Oper!AO$10>=$C122,IF(ROUND(SUM($O122:AN122),4)=ROUND($G122,4),0,IF(Oper!AO$10=Inputs!$L$16,$G122-SUM($O122:AN122),$G122/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G122-SUM($O122:AN122),0))","v":0},{"$f":"IF(Oper!AP$10>=$C122,IF(ROUND(SUM($O122:AO122),4)=ROUND($G122,4),0,IF(Oper!AP$10=Inputs!$L$16,$G122-SUM($O122:AO122),$G122/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G122-SUM($O122:AO122),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C122,IF(ROUND(SUM($O122:AP122),4)=ROUND($G122,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G122-SUM($O122:AP122),$G122/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G122-SUM($O122:AP122),0))","v":0},{"$f":"IF(Oper!AR$10>=$C122,IF(ROUND(SUM($O122:AQ122),4)=ROUND($G122,4),0,IF(Oper!AR$10=Inputs!$L$16,$G122-SUM($O122:AQ122),$G122/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G122-SUM($O122:AQ122),0))","v":0},{"$f":"IF(Oper!AS$10>=$C122,IF(ROUND(SUM($O122:AR122),4)=ROUND($G122,4),0,IF(Oper!AS$10=Inputs!$L$16,$G122-SUM($O122:AR122),$G122/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G122-SUM($O122:AR122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AT$10>=$C122,IF(ROUND(SUM($O122:AS122),4)=ROUND($G122,4),0,IF(Oper!AT$10=Inputs!$L$16,$G122-SUM($O122:AS122),$G122/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G122-SUM($O122:AS122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AU$10>=$C122,IF(ROUND(SUM($O122:AT122),4)=ROUND($G122,4),0,IF(Oper!AU$10=Inputs!$L$16,$G122-SUM($O122:AT122),$G122/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G122-SUM($O122:AT122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AV$10>=$C122,IF(ROUND(SUM($O122:AU122),4)=ROUND($G122,4),0,IF(Oper!AV$10=Inputs!$L$16,$G122-SUM($O122:AU122),$G122/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G122-SUM($O122:AU122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AW$10>=$C122,IF(ROUND(SUM($O122:AV122),4)=ROUND($G122,4),0,IF(Oper!AW$10=Inputs!$L$16,$G122-SUM($O122:AV122),$G122/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G122-SUM($O122:AV122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AX$10>=$C122,IF(ROUND(SUM($O122:AW122),4)=ROUND($G122,4),0,IF(Oper!AX$10=Inputs!$L$16,$G122-SUM($O122:AW122),$G122/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G122-SUM($O122:AW122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AY$10>=$C122,IF(ROUND(SUM($O122:AX122),4)=ROUND($G122,4),0,IF(Oper!AY$10=Inputs!$L$16,$G122-SUM($O122:AX122),$G122/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G122-SUM($O122:AX122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!AZ$10>=$C122,IF(ROUND(SUM($O122:AY122),4)=ROUND($G122,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G122-SUM($O122:AY122),$G122/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G122-SUM($O122:AY122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BA$10>=$C122,IF(ROUND(SUM($O122:AZ122),4)=ROUND($G122,4),0,IF(Oper!BA$10=Inputs!$L$16,$G122-SUM($O122:AZ122),$G122/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G122-SUM($O122:AZ122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BB$10>=$C122,IF(ROUND(SUM($O122:BA122),4)=ROUND($G122,4),0,IF(Oper!BB$10=Inputs!$L$16,$G122-SUM($O122:BA122),$G122/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G122-SUM($O122:BA122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BC$10>=$C122,IF(ROUND(SUM($O122:BB122),4)=ROUND($G122,4),0,IF(Oper!BC$10=Inputs!$L$16,$G122-SUM($O122:BB122),$G122/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G122-SUM($O122:BB122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BD$10>=$C122,IF(ROUND(SUM($O122:BC122),4)=ROUND($G122,4),0,IF(Oper!BD$10=Inputs!$L$16,$G122-SUM($O122:BC122),$G122/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G122-SUM($O122:BC122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BE$10>=$C122,IF(ROUND(SUM($O122:BD122),4)=ROUND($G122,4),0,IF(Oper!BE$10=Inputs!$L$16,$G122-SUM($O122:BD122),$G122/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G122-SUM($O122:BD122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BF$10>=$C122,IF(ROUND(SUM($O122:BE122),4)=ROUND($G122,4),0,IF(Oper!BF$10=Inputs!$L$16,$G122-SUM($O122:BE122),$G122/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G122-SUM($O122:BE122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BG$10>=$C122,IF(ROUND(SUM($O122:BF122),4)=ROUND($G122,4),0,IF(Oper!BG$10=Inputs!$L$16,$G122-SUM($O122:BF122),$G122/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G122-SUM($O122:BF122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BH$10>=$C122,IF(ROUND(SUM($O122:BG122),4)=ROUND($G122,4),0,IF(Oper!BH$10=Inputs!$L$16,$G122-SUM($O122:BG122),$G122/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G122-SUM($O122:BG122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BI$10>=$C122,IF(ROUND(SUM($O122:BH122),4)=ROUND($G122,4),0,IF(Oper!BI$10=Inputs!$L$16,$G122-SUM($O122:BH122),$G122/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G122-SUM($O122:BH122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BJ$10>=$C122,IF(ROUND(SUM($O122:BI122),4)=ROUND($G122,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G122-SUM($O122:BI122),$G122/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G122-SUM($O122:BI122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BK$10>=$C122,IF(ROUND(SUM($O122:BJ122),4)=ROUND($G122,4),0,IF(Oper!BK$10=Inputs!$L$16,$G122-SUM($O122:BJ122),$G122/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G122-SUM($O122:BJ122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BL$10>=$C122,IF(ROUND(SUM($O122:BK122),4)=ROUND($G122,4),0,IF(Oper!BL$10=Inputs!$L$16,$G122-SUM($O122:BK122),$G122/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G122-SUM($O122:BK122),0))","v":{"v":-5.539234626342598,"d":"(5.5)"}},{"$f":"IF(Oper!BM$10>=$C122,IF(ROUND(SUM($O122:BL122),4)=ROUND($G122,4),0,IF(Oper!BM$10=Inputs!$L$16,$G122-SUM($O122:BL122),$G122/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G122-SUM($O122:BL122),0))","v":0},{"$f":"IF(Oper!BN$10>=$C122,IF(ROUND(SUM($O122:BM122),4)=ROUND($G122,4),0,IF(Oper!BN$10=Inputs!$L$16,$G122-SUM($O122:BM122),$G122/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G122-SUM($O122:BM122),0))","v":0},{"$f":"IF(Oper!BO$10>=$C122,IF(ROUND(SUM($O122:BN122),4)=ROUND($G122,4),0,IF(Oper!BO$10=Inputs!$L$16,$G122-SUM($O122:BN122),$G122/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G122-SUM($O122:BN122),0))","v":0},{"$f":"IF(Oper!BP$10>=$C122,IF(ROUND(SUM($O122:BO122),4)=ROUND($G122,4),0,IF(Oper!BP$10=Inputs!$L$16,$G122-SUM($O122:BO122),$G122/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G122-SUM($O122:BO122),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C122,IF(ROUND(SUM($O122:BP122),4)=ROUND($G122,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G122-SUM($O122:BP122),$G122/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G122-SUM($O122:BP122),0))","v":0},{"$f":"IF(Oper!BR$10>=$C122,IF(ROUND(SUM($O122:BQ122),4)=ROUND($G122,4),0,IF(Oper!BR$10=Inputs!$L$16,$G122-SUM($O122:BQ122),$G122/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G122-SUM($O122:BQ122),0))","v":0},{"$f":"IF(Oper!BS$10>=$C122,IF(ROUND(SUM($O122:BR122),4)=ROUND($G122,4),0,IF(Oper!BS$10=Inputs!$L$16,$G122-SUM($O122:BR122),$G122/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G122-SUM($O122:BR122),0))","v":0},{"$f":"IF(Oper!BT$10>=$C122,IF(ROUND(SUM($O122:BS122),4)=ROUND($G122,4),0,IF(Oper!BT$10=Inputs!$L$16,$G122-SUM($O122:BS122),$G122/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G122-SUM($O122:BS122),0))","v":0},{"$f":"IF(Oper!BU$10>=$C122,IF(ROUND(SUM($O122:BT122),4)=ROUND($G122,4),0,IF(Oper!BU$10=Inputs!$L$16,$G122-SUM($O122:BT122),$G122/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G122-SUM($O122:BT122),0))","v":0},{"$f":"IF(Oper!BV$10>=$C122,IF(ROUND(SUM($O122:BU122),4)=ROUND($G122,4),0,IF(Oper!BV$10=Inputs!$L$16,$G122-SUM($O122:BU122),$G122/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G122-SUM($O122:BU122),0))","v":0},{"$f":"IF(Oper!BW$10>=$C122,IF(ROUND(SUM($O122:BV122),4)=ROUND($G122,4),0,IF(Oper!BW$10=Inputs!$L$16,$G122-SUM($O122:BV122),$G122/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G122-SUM($O122:BV122),0))","v":0},{"$f":"IF(Oper!BX$10>=$C122,IF(ROUND(SUM($O122:BW122),4)=ROUND($G122,4),0,IF(Oper!BX$10=Inputs!$L$16,$G122-SUM($O122:BW122),$G122/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G122-SUM($O122:BW122),0))","v":0},{"$f":"IF(Oper!BY$10>=$C122,IF(ROUND(SUM($O122:BX122),4)=ROUND($G122,4),0,IF(Oper!BY$10=Inputs!$L$16,$G122-SUM($O122:BX122),$G122/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G122-SUM($O122:BX122),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C122,IF(ROUND(SUM($O122:BY122),4)=ROUND($G122,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G122-SUM($O122:BY122),$G122/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G122-SUM($O122:BY122),0))","v":0},{"$f":"IF(Oper!CA$10>=$C122,IF(ROUND(SUM($O122:BZ122),4)=ROUND($G122,4),0,IF(Oper!CA$10=Inputs!$L$16,$G122-SUM($O122:BZ122),$G122/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G122-SUM($O122:BZ122),0))","v":0},{"$f":"IF(Oper!CB$10>=$C122,IF(ROUND(SUM($O122:CA122),4)=ROUND($G122,4),0,IF(Oper!CB$10=Inputs!$L$16,$G122-SUM($O122:CA122),$G122/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G122-SUM($O122:CA122),0))","v":0},{"$f":"IF(Oper!CC$10>=$C122,IF(ROUND(SUM($O122:CB122),4)=ROUND($G122,4),0,IF(Oper!CC$10=Inputs!$L$16,$G122-SUM($O122:CB122),$G122/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G122-SUM($O122:CB122),0))","v":0},{"$f":"IF(Oper!CD$10>=$C122,IF(ROUND(SUM($O122:CC122),4)=ROUND($G122,4),0,IF(Oper!CD$10=Inputs!$L$16,$G122-SUM($O122:CC122),$G122/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G122-SUM($O122:CC122),0))","v":0},{"$f":"IF(Oper!CE$10>=$C122,IF(ROUND(SUM($O122:CD122),4)=ROUND($G122,4),0,IF(Oper!CE$10=Inputs!$L$16,$G122-SUM($O122:CD122),$G122/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G122-SUM($O122:CD122),0))","v":0},{"$f":"IF(Oper!CF$10>=$C122,IF(ROUND(SUM($O122:CE122),4)=ROUND($G122,4),0,IF(Oper!CF$10=Inputs!$L$16,$G122-SUM($O122:CE122),$G122/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G122-SUM($O122:CE122),0))","v":0},{"$f":"IF(Oper!CG$10>=$C122,IF(ROUND(SUM($O122:CF122),4)=ROUND($G122,4),0,IF(Oper!CG$10=Inputs!$L$16,$G122-SUM($O122:CF122),$G122/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G122-SUM($O122:CF122),0))","v":0},{"$f":"IF(Oper!CH$10>=$C122,IF(ROUND(SUM($O122:CG122),4)=ROUND($G122,4),0,IF(Oper!CH$10=Inputs!$L$16,$G122-SUM($O122:CG122),$G122/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G122-SUM($O122:CG122),0))","v":0},{"$f":"IF(Oper!CI$10>=$C122,IF(ROUND(SUM($O122:CH122),4)=ROUND($G122,4),0,IF(Oper!CI$10=Inputs!$L$16,$G122-SUM($O122:CH122),$G122/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G122-SUM($O122:CH122),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C122,IF(ROUND(SUM($O122:CI122),4)=ROUND($G122,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G122-SUM($O122:CI122),$G122/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G122-SUM($O122:CI122),0))","v":0},{"$f":"IF(Oper!CK$10>=$C122,IF(ROUND(SUM($O122:CJ122),4)=ROUND($G122,4),0,IF(Oper!CK$10=Inputs!$L$16,$G122-SUM($O122:CJ122),$G122/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G122-SUM($O122:CJ122),0))","v":0},{"$f":"IF(Oper!CL$10>=$C122,IF(ROUND(SUM($O122:CK122),4)=ROUND($G122,4),0,IF(Oper!CL$10=Inputs!$L$16,$G122-SUM($O122:CK122),$G122/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G122-SUM($O122:CK122),0))","v":0},{"$f":"IF(Oper!CM$10>=$C122,IF(ROUND(SUM($O122:CL122),4)=ROUND($G122,4),0,IF(Oper!CM$10=Inputs!$L$16,$G122-SUM($O122:CL122),$G122/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G122-SUM($O122:CL122),0))","v":0},{"$f":"IF(Oper!CN$10>=$C122,IF(ROUND(SUM($O122:CM122),4)=ROUND($G122,4),0,IF(Oper!CN$10=Inputs!$L$16,$G122-SUM($O122:CM122),$G122/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G122-SUM($O122:CM122),0))","v":0},{"$f":"IF(Oper!CO$10>=$C122,IF(ROUND(SUM($O122:CN122),4)=ROUND($G122,4),0,IF(Oper!CO$10=Inputs!$L$16,$G122-SUM($O122:CN122),$G122/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G122-SUM($O122:CN122),0))","v":0},{"$f":"IF(Oper!CP$10>=$C122,IF(ROUND(SUM($O122:CO122),4)=ROUND($G122,4),0,IF(Oper!CP$10=Inputs!$L$16,$G122-SUM($O122:CO122),$G122/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G122-SUM($O122:CO122),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C122,IF(ROUND(SUM($O122:CP122),4)=ROUND($G122,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G122-SUM($O122:CP122),$G122/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G122-SUM($O122:CP122),0))","v":0},{"$f":"IF(Oper!CR$10>=$C122,IF(ROUND(SUM($O122:CQ122),4)=ROUND($G122,4),0,IF(Oper!CR$10=Inputs!$L$16,$G122-SUM($O122:CQ122),$G122/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G122-SUM($O122:CQ122),0))","v":0}]
[null,null,"2048-12-31",{"$nulls":3},{"v":-113.00038637738899,"d":"-113.0"},{"$nulls":3},"MCAD",null,{"v":-113.000386377389,"d":"(113)"},null,null,{"$f":"IF(Oper!P$10>=$C123,IF(ROUND(SUM($O123:O123),4)=ROUND($G123,4),0,IF(Oper!P$10=Inputs!$L$16,$G123-SUM($O123:O123),$G123/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G123-SUM($O123:O123),0))","v":0},{"$f":"IF(Oper!Q$10>=$C123,IF(ROUND(SUM($O123:P123),4)=ROUND($G123,4),0,IF(Oper!Q$10=Inputs!$L$16,$G123-SUM($O123:P123),$G123/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G123-SUM($O123:P123),0))","v":0},{"$f":"IF(Oper!R$10>=$C123,IF(ROUND(SUM($O123:Q123),4)=ROUND($G123,4),0,IF(Oper!R$10=Inputs!$L$16,$G123-SUM($O123:Q123),$G123/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G123-SUM($O123:Q123),0))","v":0},{"$f":"IF(Oper!S$10>=$C123,IF(ROUND(SUM($O123:R123),4)=ROUND($G123,4),0,IF(Oper!S$10=Inputs!$L$16,$G123-SUM($O123:R123),$G123/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G123-SUM($O123:R123),0))","v":0},{"$f":"IF(Oper!T$10>=$C123,IF(ROUND(SUM($O123:S123),4)=ROUND($G123,4),0,IF(Oper!T$10=Inputs!$L$16,$G123-SUM($O123:S123),$G123/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G123-SUM($O123:S123),0))","v":0},{"$f":"IF(Oper!U$10>=$C123,IF(ROUND(SUM($O123:T123),4)=ROUND($G123,4),0,IF(Oper!U$10=Inputs!$L$16,$G123-SUM($O123:T123),$G123/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G123-SUM($O123:T123),0))","v":0},{"$f":"IF(Oper!V$10>=$C123,IF(ROUND(SUM($O123:U123),4)=ROUND($G123,4),0,IF(Oper!V$10=Inputs!$L$16,$G123-SUM($O123:U123),$G123/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G123-SUM($O123:U123),0))","v":0},{"$f":"IF(Oper!W$10>=$C123,IF(ROUND(SUM($O123:V123),4)=ROUND($G123,4),0,IF(Oper!W$10=Inputs!$L$16,$G123-SUM($O123:V123),$G123/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G123-SUM($O123:V123),0))","v":0},{"$f":"IF(Oper!X$10>=$C123,IF(ROUND(SUM($O123:W123),4)=ROUND($G123,4),0,IF(Oper!X$10=Inputs!$L$16,$G123-SUM($O123:W123),$G123/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G123-SUM($O123:W123),0))","v":0},{"$f":"IF(Oper!Y$10>=$C123,IF(ROUND(SUM($O123:X123),4)=ROUND($G123,4),0,IF(Oper!Y$10=Inputs!$L$16,$G123-SUM($O123:X123),$G123/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G123-SUM($O123:X123),0))","v":0},{"$f":"IF(Oper!Z$10>=$C123,IF(ROUND(SUM($O123:Y123),4)=ROUND($G123,4),0,IF(Oper!Z$10=Inputs!$L$16,$G123-SUM($O123:Y123),$G123/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G123-SUM($O123:Y123),0))","v":0},{"$f":"IF(Oper!AA$10>=$C123,IF(ROUND(SUM($O123:Z123),4)=ROUND($G123,4),0,IF(Oper!AA$10=Inputs!$L$16,$G123-SUM($O123:Z123),$G123/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G123-SUM($O123:Z123),0))","v":0},{"$f":"IF(Oper!AB$10>=$C123,IF(ROUND(SUM($O123:AA123),4)=ROUND($G123,4),0,IF(Oper!AB$10=Inputs!$L$16,$G123-SUM($O123:AA123),$G123/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G123-SUM($O123:AA123),0))","v":0},{"$f":"IF(Oper!AC$10>=$C123,IF(ROUND(SUM($O123:AB123),4)=ROUND($G123,4),0,IF(Oper!AC$10=Inputs!$L$16,$G123-SUM($O123:AB123),$G123/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G123-SUM($O123:AB123),0))","v":0},{"$f":"IF(Oper!AD$10>=$C123,IF(ROUND(SUM($O123:AC123),4)=ROUND($G123,4),0,IF(Oper!AD$10=Inputs!$L$16,$G123-SUM($O123:AC123),$G123/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G123-SUM($O123:AC123),0))","v":0},{"$f":"IF(Oper!AE$10>=$C123,IF(ROUND(SUM($O123:AD123),4)=ROUND($G123,4),0,IF(Oper!AE$10=Inputs!$L$16,$G123-SUM($O123:AD123),$G123/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G123-SUM($O123:AD123),0))","v":0},{"$f":"IF(Oper!AF$10>=$C123,IF(ROUND(SUM($O123:AE123),4)=ROUND($G123,4),0,IF(Oper!AF$10=Inputs!$L$16,$G123-SUM($O123:AE123),$G123/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G123-SUM($O123:AE123),0))","v":0},{"$f":"IF(Oper!AG$10>=$C123,IF(ROUND(SUM($O123:AF123),4)=ROUND($G123,4),0,IF(Oper!AG$10=Inputs!$L$16,$G123-SUM($O123:AF123),$G123/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G123-SUM($O123:AF123),0))","v":0},{"$f":"IF(Oper!AH$10>=$C123,IF(ROUND(SUM($O123:AG123),4)=ROUND($G123,4),0,IF(Oper!AH$10=Inputs!$L$16,$G123-SUM($O123:AG123),$G123/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G123-SUM($O123:AG123),0))","v":0},{"$f":"IF(Oper!AI$10>=$C123,IF(ROUND(SUM($O123:AH123),4)=ROUND($G123,4),0,IF(Oper!AI$10=Inputs!$L$16,$G123-SUM($O123:AH123),$G123/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G123-SUM($O123:AH123),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C123,IF(ROUND(SUM($O123:AI123),4)=ROUND($G123,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G123-SUM($O123:AI123),$G123/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G123-SUM($O123:AI123),0))","v":0},{"$f":"IF(Oper!AK$10>=$C123,IF(ROUND(SUM($O123:AJ123),4)=ROUND($G123,4),0,IF(Oper!AK$10=Inputs!$L$16,$G123-SUM($O123:AJ123),$G123/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G123-SUM($O123:AJ123),0))","v":0},{"$f":"IF(Oper!AL$10>=$C123,IF(ROUND(SUM($O123:AK123),4)=ROUND($G123,4),0,IF(Oper!AL$10=Inputs!$L$16,$G123-SUM($O123:AK123),$G123/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G123-SUM($O123:AK123),0))","v":0},{"$f":"IF(Oper!AM$10>=$C123,IF(ROUND(SUM($O123:AL123),4)=ROUND($G123,4),0,IF(Oper!AM$10=Inputs!$L$16,$G123-SUM($O123:AL123),$G123/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G123-SUM($O123:AL123),0))","v":0},{"$f":"IF(Oper!AN$10>=$C123,IF(ROUND(SUM($O123:AM123),4)=ROUND($G123,4),0,IF(Oper!AN$10=Inputs!$L$16,$G123-SUM($O123:AM123),$G123/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G123-SUM($O123:AM123),0))","v":0},{"$f":"IF(Oper!AO$10>=$C123,IF(ROUND(SUM($O123:AN123),4)=ROUND($G123,4),0,IF(Oper!AO$10=Inputs!$L$16,$G123-SUM($O123:AN123),$G123/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G123-SUM($O123:AN123),0))","v":0},{"$f":"IF(Oper!AP$10>=$C123,IF(ROUND(SUM($O123:AO123),4)=ROUND($G123,4),0,IF(Oper!AP$10=Inputs!$L$16,$G123-SUM($O123:AO123),$G123/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G123-SUM($O123:AO123),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C123,IF(ROUND(SUM($O123:AP123),4)=ROUND($G123,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G123-SUM($O123:AP123),$G123/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G123-SUM($O123:AP123),0))","v":0},{"$f":"IF(Oper!AR$10>=$C123,IF(ROUND(SUM($O123:AQ123),4)=ROUND($G123,4),0,IF(Oper!AR$10=Inputs!$L$16,$G123-SUM($O123:AQ123),$G123/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G123-SUM($O123:AQ123),0))","v":0},{"$f":"IF(Oper!AS$10>=$C123,IF(ROUND(SUM($O123:AR123),4)=ROUND($G123,4),0,IF(Oper!AS$10=Inputs!$L$16,$G123-SUM($O123:AR123),$G123/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G123-SUM($O123:AR123),0))","v":0},{"$f":"IF(Oper!AT$10>=$C123,IF(ROUND(SUM($O123:AS123),4)=ROUND($G123,4),0,IF(Oper!AT$10=Inputs!$L$16,$G123-SUM($O123:AS123),$G123/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G123-SUM($O123:AS123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AU$10>=$C123,IF(ROUND(SUM($O123:AT123),4)=ROUND($G123,4),0,IF(Oper!AU$10=Inputs!$L$16,$G123-SUM($O123:AT123),$G123/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G123-SUM($O123:AT123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AV$10>=$C123,IF(ROUND(SUM($O123:AU123),4)=ROUND($G123,4),0,IF(Oper!AV$10=Inputs!$L$16,$G123-SUM($O123:AU123),$G123/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G123-SUM($O123:AU123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AW$10>=$C123,IF(ROUND(SUM($O123:AV123),4)=ROUND($G123,4),0,IF(Oper!AW$10=Inputs!$L$16,$G123-SUM($O123:AV123),$G123/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G123-SUM($O123:AV123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AX$10>=$C123,IF(ROUND(SUM($O123:AW123),4)=ROUND($G123,4),0,IF(Oper!AX$10=Inputs!$L$16,$G123-SUM($O123:AW123),$G123/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G123-SUM($O123:AW123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AY$10>=$C123,IF(ROUND(SUM($O123:AX123),4)=ROUND($G123,4),0,IF(Oper!AY$10=Inputs!$L$16,$G123-SUM($O123:AX123),$G123/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G123-SUM($O123:AX123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!AZ$10>=$C123,IF(ROUND(SUM($O123:AY123),4)=ROUND($G123,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G123-SUM($O123:AY123),$G123/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G123-SUM($O123:AY123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BA$10>=$C123,IF(ROUND(SUM($O123:AZ123),4)=ROUND($G123,4),0,IF(Oper!BA$10=Inputs!$L$16,$G123-SUM($O123:AZ123),$G123/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G123-SUM($O123:AZ123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BB$10>=$C123,IF(ROUND(SUM($O123:BA123),4)=ROUND($G123,4),0,IF(Oper!BB$10=Inputs!$L$16,$G123-SUM($O123:BA123),$G123/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G123-SUM($O123:BA123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BC$10>=$C123,IF(ROUND(SUM($O123:BB123),4)=ROUND($G123,4),0,IF(Oper!BC$10=Inputs!$L$16,$G123-SUM($O123:BB123),$G123/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G123-SUM($O123:BB123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BD$10>=$C123,IF(ROUND(SUM($O123:BC123),4)=ROUND($G123,4),0,IF(Oper!BD$10=Inputs!$L$16,$G123-SUM($O123:BC123),$G123/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G123-SUM($O123:BC123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BE$10>=$C123,IF(ROUND(SUM($O123:BD123),4)=ROUND($G123,4),0,IF(Oper!BE$10=Inputs!$L$16,$G123-SUM($O123:BD123),$G123/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G123-SUM($O123:BD123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BF$10>=$C123,IF(ROUND(SUM($O123:BE123),4)=ROUND($G123,4),0,IF(Oper!BF$10=Inputs!$L$16,$G123-SUM($O123:BE123),$G123/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G123-SUM($O123:BE123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BG$10>=$C123,IF(ROUND(SUM($O123:BF123),4)=ROUND($G123,4),0,IF(Oper!BG$10=Inputs!$L$16,$G123-SUM($O123:BF123),$G123/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G123-SUM($O123:BF123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BH$10>=$C123,IF(ROUND(SUM($O123:BG123),4)=ROUND($G123,4),0,IF(Oper!BH$10=Inputs!$L$16,$G123-SUM($O123:BG123),$G123/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G123-SUM($O123:BG123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BI$10>=$C123,IF(ROUND(SUM($O123:BH123),4)=ROUND($G123,4),0,IF(Oper!BI$10=Inputs!$L$16,$G123-SUM($O123:BH123),$G123/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G123-SUM($O123:BH123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BJ$10>=$C123,IF(ROUND(SUM($O123:BI123),4)=ROUND($G123,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G123-SUM($O123:BI123),$G123/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G123-SUM($O123:BI123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BK$10>=$C123,IF(ROUND(SUM($O123:BJ123),4)=ROUND($G123,4),0,IF(Oper!BK$10=Inputs!$L$16,$G123-SUM($O123:BJ123),$G123/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G123-SUM($O123:BJ123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BL$10>=$C123,IF(ROUND(SUM($O123:BK123),4)=ROUND($G123,4),0,IF(Oper!BL$10=Inputs!$L$16,$G123-SUM($O123:BK123),$G123/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G123-SUM($O123:BK123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BM$10>=$C123,IF(ROUND(SUM($O123:BL123),4)=ROUND($G123,4),0,IF(Oper!BM$10=Inputs!$L$16,$G123-SUM($O123:BL123),$G123/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G123-SUM($O123:BL123),0))","v":{"v":-5.650019318869449,"d":"(5.7)"}},{"$f":"IF(Oper!BN$10>=$C123,IF(ROUND(SUM($O123:BM123),4)=ROUND($G123,4),0,IF(Oper!BN$10=Inputs!$L$16,$G123-SUM($O123:BM123),$G123/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G123-SUM($O123:BM123),0))","v":0},{"$f":"IF(Oper!BO$10>=$C123,IF(ROUND(SUM($O123:BN123),4)=ROUND($G123,4),0,IF(Oper!BO$10=Inputs!$L$16,$G123-SUM($O123:BN123),$G123/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G123-SUM($O123:BN123),0))","v":0},{"$f":"IF(Oper!BP$10>=$C123,IF(ROUND(SUM($O123:BO123),4)=ROUND($G123,4),0,IF(Oper!BP$10=Inputs!$L$16,$G123-SUM($O123:BO123),$G123/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G123-SUM($O123:BO123),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C123,IF(ROUND(SUM($O123:BP123),4)=ROUND($G123,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G123-SUM($O123:BP123),$G123/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G123-SUM($O123:BP123),0))","v":0},{"$f":"IF(Oper!BR$10>=$C123,IF(ROUND(SUM($O123:BQ123),4)=ROUND($G123,4),0,IF(Oper!BR$10=Inputs!$L$16,$G123-SUM($O123:BQ123),$G123/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G123-SUM($O123:BQ123),0))","v":0},{"$f":"IF(Oper!BS$10>=$C123,IF(ROUND(SUM($O123:BR123),4)=ROUND($G123,4),0,IF(Oper!BS$10=Inputs!$L$16,$G123-SUM($O123:BR123),$G123/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G123-SUM($O123:BR123),0))","v":0},{"$f":"IF(Oper!BT$10>=$C123,IF(ROUND(SUM($O123:BS123),4)=ROUND($G123,4),0,IF(Oper!BT$10=Inputs!$L$16,$G123-SUM($O123:BS123),$G123/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G123-SUM($O123:BS123),0))","v":0},{"$f":"IF(Oper!BU$10>=$C123,IF(ROUND(SUM($O123:BT123),4)=ROUND($G123,4),0,IF(Oper!BU$10=Inputs!$L$16,$G123-SUM($O123:BT123),$G123/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G123-SUM($O123:BT123),0))","v":0},{"$f":"IF(Oper!BV$10>=$C123,IF(ROUND(SUM($O123:BU123),4)=ROUND($G123,4),0,IF(Oper!BV$10=Inputs!$L$16,$G123-SUM($O123:BU123),$G123/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G123-SUM($O123:BU123),0))","v":0},{"$f":"IF(Oper!BW$10>=$C123,IF(ROUND(SUM($O123:BV123),4)=ROUND($G123,4),0,IF(Oper!BW$10=Inputs!$L$16,$G123-SUM($O123:BV123),$G123/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G123-SUM($O123:BV123),0))","v":0},{"$f":"IF(Oper!BX$10>=$C123,IF(ROUND(SUM($O123:BW123),4)=ROUND($G123,4),0,IF(Oper!BX$10=Inputs!$L$16,$G123-SUM($O123:BW123),$G123/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G123-SUM($O123:BW123),0))","v":0},{"$f":"IF(Oper!BY$10>=$C123,IF(ROUND(SUM($O123:BX123),4)=ROUND($G123,4),0,IF(Oper!BY$10=Inputs!$L$16,$G123-SUM($O123:BX123),$G123/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G123-SUM($O123:BX123),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C123,IF(ROUND(SUM($O123:BY123),4)=ROUND($G123,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G123-SUM($O123:BY123),$G123/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G123-SUM($O123:BY123),0))","v":0},{"$f":"IF(Oper!CA$10>=$C123,IF(ROUND(SUM($O123:BZ123),4)=ROUND($G123,4),0,IF(Oper!CA$10=Inputs!$L$16,$G123-SUM($O123:BZ123),$G123/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G123-SUM($O123:BZ123),0))","v":0},{"$f":"IF(Oper!CB$10>=$C123,IF(ROUND(SUM($O123:CA123),4)=ROUND($G123,4),0,IF(Oper!CB$10=Inputs!$L$16,$G123-SUM($O123:CA123),$G123/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G123-SUM($O123:CA123),0))","v":0},{"$f":"IF(Oper!CC$10>=$C123,IF(ROUND(SUM($O123:CB123),4)=ROUND($G123,4),0,IF(Oper!CC$10=Inputs!$L$16,$G123-SUM($O123:CB123),$G123/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G123-SUM($O123:CB123),0))","v":0},{"$f":"IF(Oper!CD$10>=$C123,IF(ROUND(SUM($O123:CC123),4)=ROUND($G123,4),0,IF(Oper!CD$10=Inputs!$L$16,$G123-SUM($O123:CC123),$G123/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G123-SUM($O123:CC123),0))","v":0},{"$f":"IF(Oper!CE$10>=$C123,IF(ROUND(SUM($O123:CD123),4)=ROUND($G123,4),0,IF(Oper!CE$10=Inputs!$L$16,$G123-SUM($O123:CD123),$G123/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G123-SUM($O123:CD123),0))","v":0},{"$f":"IF(Oper!CF$10>=$C123,IF(ROUND(SUM($O123:CE123),4)=ROUND($G123,4),0,IF(Oper!CF$10=Inputs!$L$16,$G123-SUM($O123:CE123),$G123/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G123-SUM($O123:CE123),0))","v":0},{"$f":"IF(Oper!CG$10>=$C123,IF(ROUND(SUM($O123:CF123),4)=ROUND($G123,4),0,IF(Oper!CG$10=Inputs!$L$16,$G123-SUM($O123:CF123),$G123/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G123-SUM($O123:CF123),0))","v":0},{"$f":"IF(Oper!CH$10>=$C123,IF(ROUND(SUM($O123:CG123),4)=ROUND($G123,4),0,IF(Oper!CH$10=Inputs!$L$16,$G123-SUM($O123:CG123),$G123/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G123-SUM($O123:CG123),0))","v":0},{"$f":"IF(Oper!CI$10>=$C123,IF(ROUND(SUM($O123:CH123),4)=ROUND($G123,4),0,IF(Oper!CI$10=Inputs!$L$16,$G123-SUM($O123:CH123),$G123/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G123-SUM($O123:CH123),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C123,IF(ROUND(SUM($O123:CI123),4)=ROUND($G123,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G123-SUM($O123:CI123),$G123/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G123-SUM($O123:CI123),0))","v":0},{"$f":"IF(Oper!CK$10>=$C123,IF(ROUND(SUM($O123:CJ123),4)=ROUND($G123,4),0,IF(Oper!CK$10=Inputs!$L$16,$G123-SUM($O123:CJ123),$G123/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G123-SUM($O123:CJ123),0))","v":0},{"$f":"IF(Oper!CL$10>=$C123,IF(ROUND(SUM($O123:CK123),4)=ROUND($G123,4),0,IF(Oper!CL$10=Inputs!$L$16,$G123-SUM($O123:CK123),$G123/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G123-SUM($O123:CK123),0))","v":0},{"$f":"IF(Oper!CM$10>=$C123,IF(ROUND(SUM($O123:CL123),4)=ROUND($G123,4),0,IF(Oper!CM$10=Inputs!$L$16,$G123-SUM($O123:CL123),$G123/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G123-SUM($O123:CL123),0))","v":0},{"$f":"IF(Oper!CN$10>=$C123,IF(ROUND(SUM($O123:CM123),4)=ROUND($G123,4),0,IF(Oper!CN$10=Inputs!$L$16,$G123-SUM($O123:CM123),$G123/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G123-SUM($O123:CM123),0))","v":0},{"$f":"IF(Oper!CO$10>=$C123,IF(ROUND(SUM($O123:CN123),4)=ROUND($G123,4),0,IF(Oper!CO$10=Inputs!$L$16,$G123-SUM($O123:CN123),$G123/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G123-SUM($O123:CN123),0))","v":0},{"$f":"IF(Oper!CP$10>=$C123,IF(ROUND(SUM($O123:CO123),4)=ROUND($G123,4),0,IF(Oper!CP$10=Inputs!$L$16,$G123-SUM($O123:CO123),$G123/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G123-SUM($O123:CO123),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C123,IF(ROUND(SUM($O123:CP123),4)=ROUND($G123,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G123-SUM($O123:CP123),$G123/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G123-SUM($O123:CP123),0))","v":0},{"$f":"IF(Oper!CR$10>=$C123,IF(ROUND(SUM($O123:CQ123),4)=ROUND($G123,4),0,IF(Oper!CR$10=Inputs!$L$16,$G123-SUM($O123:CQ123),$G123/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G123-SUM($O123:CQ123),0))","v":0}]
[null,null,"2049-12-31",{"$nulls":3},{"v":-115.2603941049368,"d":"-115.3"},{"$nulls":3},"MCAD",null,{"v":-115.26039410493674,"d":"(115)"},null,null,{"$f":"IF(Oper!P$10>=$C124,IF(ROUND(SUM($O124:O124),4)=ROUND($G124,4),0,IF(Oper!P$10=Inputs!$L$16,$G124-SUM($O124:O124),$G124/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G124-SUM($O124:O124),0))","v":0},{"$f":"IF(Oper!Q$10>=$C124,IF(ROUND(SUM($O124:P124),4)=ROUND($G124,4),0,IF(Oper!Q$10=Inputs!$L$16,$G124-SUM($O124:P124),$G124/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G124-SUM($O124:P124),0))","v":0},{"$f":"IF(Oper!R$10>=$C124,IF(ROUND(SUM($O124:Q124),4)=ROUND($G124,4),0,IF(Oper!R$10=Inputs!$L$16,$G124-SUM($O124:Q124),$G124/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G124-SUM($O124:Q124),0))","v":0},{"$f":"IF(Oper!S$10>=$C124,IF(ROUND(SUM($O124:R124),4)=ROUND($G124,4),0,IF(Oper!S$10=Inputs!$L$16,$G124-SUM($O124:R124),$G124/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G124-SUM($O124:R124),0))","v":0},{"$f":"IF(Oper!T$10>=$C124,IF(ROUND(SUM($O124:S124),4)=ROUND($G124,4),0,IF(Oper!T$10=Inputs!$L$16,$G124-SUM($O124:S124),$G124/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G124-SUM($O124:S124),0))","v":0},{"$f":"IF(Oper!U$10>=$C124,IF(ROUND(SUM($O124:T124),4)=ROUND($G124,4),0,IF(Oper!U$10=Inputs!$L$16,$G124-SUM($O124:T124),$G124/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G124-SUM($O124:T124),0))","v":0},{"$f":"IF(Oper!V$10>=$C124,IF(ROUND(SUM($O124:U124),4)=ROUND($G124,4),0,IF(Oper!V$10=Inputs!$L$16,$G124-SUM($O124:U124),$G124/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G124-SUM($O124:U124),0))","v":0},{"$f":"IF(Oper!W$10>=$C124,IF(ROUND(SUM($O124:V124),4)=ROUND($G124,4),0,IF(Oper!W$10=Inputs!$L$16,$G124-SUM($O124:V124),$G124/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G124-SUM($O124:V124),0))","v":0},{"$f":"IF(Oper!X$10>=$C124,IF(ROUND(SUM($O124:W124),4)=ROUND($G124,4),0,IF(Oper!X$10=Inputs!$L$16,$G124-SUM($O124:W124),$G124/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G124-SUM($O124:W124),0))","v":0},{"$f":"IF(Oper!Y$10>=$C124,IF(ROUND(SUM($O124:X124),4)=ROUND($G124,4),0,IF(Oper!Y$10=Inputs!$L$16,$G124-SUM($O124:X124),$G124/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G124-SUM($O124:X124),0))","v":0},{"$f":"IF(Oper!Z$10>=$C124,IF(ROUND(SUM($O124:Y124),4)=ROUND($G124,4),0,IF(Oper!Z$10=Inputs!$L$16,$G124-SUM($O124:Y124),$G124/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G124-SUM($O124:Y124),0))","v":0},{"$f":"IF(Oper!AA$10>=$C124,IF(ROUND(SUM($O124:Z124),4)=ROUND($G124,4),0,IF(Oper!AA$10=Inputs!$L$16,$G124-SUM($O124:Z124),$G124/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G124-SUM($O124:Z124),0))","v":0},{"$f":"IF(Oper!AB$10>=$C124,IF(ROUND(SUM($O124:AA124),4)=ROUND($G124,4),0,IF(Oper!AB$10=Inputs!$L$16,$G124-SUM($O124:AA124),$G124/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G124-SUM($O124:AA124),0))","v":0},{"$f":"IF(Oper!AC$10>=$C124,IF(ROUND(SUM($O124:AB124),4)=ROUND($G124,4),0,IF(Oper!AC$10=Inputs!$L$16,$G124-SUM($O124:AB124),$G124/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G124-SUM($O124:AB124),0))","v":0},{"$f":"IF(Oper!AD$10>=$C124,IF(ROUND(SUM($O124:AC124),4)=ROUND($G124,4),0,IF(Oper!AD$10=Inputs!$L$16,$G124-SUM($O124:AC124),$G124/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G124-SUM($O124:AC124),0))","v":0},{"$f":"IF(Oper!AE$10>=$C124,IF(ROUND(SUM($O124:AD124),4)=ROUND($G124,4),0,IF(Oper!AE$10=Inputs!$L$16,$G124-SUM($O124:AD124),$G124/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G124-SUM($O124:AD124),0))","v":0},{"$f":"IF(Oper!AF$10>=$C124,IF(ROUND(SUM($O124:AE124),4)=ROUND($G124,4),0,IF(Oper!AF$10=Inputs!$L$16,$G124-SUM($O124:AE124),$G124/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G124-SUM($O124:AE124),0))","v":0},{"$f":"IF(Oper!AG$10>=$C124,IF(ROUND(SUM($O124:AF124),4)=ROUND($G124,4),0,IF(Oper!AG$10=Inputs!$L$16,$G124-SUM($O124:AF124),$G124/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G124-SUM($O124:AF124),0))","v":0},{"$f":"IF(Oper!AH$10>=$C124,IF(ROUND(SUM($O124:AG124),4)=ROUND($G124,4),0,IF(Oper!AH$10=Inputs!$L$16,$G124-SUM($O124:AG124),$G124/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G124-SUM($O124:AG124),0))","v":0},{"$f":"IF(Oper!AI$10>=$C124,IF(ROUND(SUM($O124:AH124),4)=ROUND($G124,4),0,IF(Oper!AI$10=Inputs!$L$16,$G124-SUM($O124:AH124),$G124/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G124-SUM($O124:AH124),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C124,IF(ROUND(SUM($O124:AI124),4)=ROUND($G124,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G124-SUM($O124:AI124),$G124/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G124-SUM($O124:AI124),0))","v":0},{"$f":"IF(Oper!AK$10>=$C124,IF(ROUND(SUM($O124:AJ124),4)=ROUND($G124,4),0,IF(Oper!AK$10=Inputs!$L$16,$G124-SUM($O124:AJ124),$G124/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G124-SUM($O124:AJ124),0))","v":0},{"$f":"IF(Oper!AL$10>=$C124,IF(ROUND(SUM($O124:AK124),4)=ROUND($G124,4),0,IF(Oper!AL$10=Inputs!$L$16,$G124-SUM($O124:AK124),$G124/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G124-SUM($O124:AK124),0))","v":0},{"$f":"IF(Oper!AM$10>=$C124,IF(ROUND(SUM($O124:AL124),4)=ROUND($G124,4),0,IF(Oper!AM$10=Inputs!$L$16,$G124-SUM($O124:AL124),$G124/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G124-SUM($O124:AL124),0))","v":0},{"$f":"IF(Oper!AN$10>=$C124,IF(ROUND(SUM($O124:AM124),4)=ROUND($G124,4),0,IF(Oper!AN$10=Inputs!$L$16,$G124-SUM($O124:AM124),$G124/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G124-SUM($O124:AM124),0))","v":0},{"$f":"IF(Oper!AO$10>=$C124,IF(ROUND(SUM($O124:AN124),4)=ROUND($G124,4),0,IF(Oper!AO$10=Inputs!$L$16,$G124-SUM($O124:AN124),$G124/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G124-SUM($O124:AN124),0))","v":0},{"$f":"IF(Oper!AP$10>=$C124,IF(ROUND(SUM($O124:AO124),4)=ROUND($G124,4),0,IF(Oper!AP$10=Inputs!$L$16,$G124-SUM($O124:AO124),$G124/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G124-SUM($O124:AO124),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C124,IF(ROUND(SUM($O124:AP124),4)=ROUND($G124,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G124-SUM($O124:AP124),$G124/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G124-SUM($O124:AP124),0))","v":0},{"$f":"IF(Oper!AR$10>=$C124,IF(ROUND(SUM($O124:AQ124),4)=ROUND($G124,4),0,IF(Oper!AR$10=Inputs!$L$16,$G124-SUM($O124:AQ124),$G124/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G124-SUM($O124:AQ124),0))","v":0},{"$f":"IF(Oper!AS$10>=$C124,IF(ROUND(SUM($O124:AR124),4)=ROUND($G124,4),0,IF(Oper!AS$10=Inputs!$L$16,$G124-SUM($O124:AR124),$G124/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G124-SUM($O124:AR124),0))","v":0},{"$f":"IF(Oper!AT$10>=$C124,IF(ROUND(SUM($O124:AS124),4)=ROUND($G124,4),0,IF(Oper!AT$10=Inputs!$L$16,$G124-SUM($O124:AS124),$G124/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G124-SUM($O124:AS124),0))","v":0},{"$f":"IF(Oper!AU$10>=$C124,IF(ROUND(SUM($O124:AT124),4)=ROUND($G124,4),0,IF(Oper!AU$10=Inputs!$L$16,$G124-SUM($O124:AT124),$G124/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G124-SUM($O124:AT124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!AV$10>=$C124,IF(ROUND(SUM($O124:AU124),4)=ROUND($G124,4),0,IF(Oper!AV$10=Inputs!$L$16,$G124-SUM($O124:AU124),$G124/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G124-SUM($O124:AU124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!AW$10>=$C124,IF(ROUND(SUM($O124:AV124),4)=ROUND($G124,4),0,IF(Oper!AW$10=Inputs!$L$16,$G124-SUM($O124:AV124),$G124/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G124-SUM($O124:AV124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!AX$10>=$C124,IF(ROUND(SUM($O124:AW124),4)=ROUND($G124,4),0,IF(Oper!AX$10=Inputs!$L$16,$G124-SUM($O124:AW124),$G124/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G124-SUM($O124:AW124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!AY$10>=$C124,IF(ROUND(SUM($O124:AX124),4)=ROUND($G124,4),0,IF(Oper!AY$10=Inputs!$L$16,$G124-SUM($O124:AX124),$G124/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G124-SUM($O124:AX124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!AZ$10>=$C124,IF(ROUND(SUM($O124:AY124),4)=ROUND($G124,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G124-SUM($O124:AY124),$G124/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G124-SUM($O124:AY124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BA$10>=$C124,IF(ROUND(SUM($O124:AZ124),4)=ROUND($G124,4),0,IF(Oper!BA$10=Inputs!$L$16,$G124-SUM($O124:AZ124),$G124/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G124-SUM($O124:AZ124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BB$10>=$C124,IF(ROUND(SUM($O124:BA124),4)=ROUND($G124,4),0,IF(Oper!BB$10=Inputs!$L$16,$G124-SUM($O124:BA124),$G124/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G124-SUM($O124:BA124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BC$10>=$C124,IF(ROUND(SUM($O124:BB124),4)=ROUND($G124,4),0,IF(Oper!BC$10=Inputs!$L$16,$G124-SUM($O124:BB124),$G124/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G124-SUM($O124:BB124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BD$10>=$C124,IF(ROUND(SUM($O124:BC124),4)=ROUND($G124,4),0,IF(Oper!BD$10=Inputs!$L$16,$G124-SUM($O124:BC124),$G124/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G124-SUM($O124:BC124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BE$10>=$C124,IF(ROUND(SUM($O124:BD124),4)=ROUND($G124,4),0,IF(Oper!BE$10=Inputs!$L$16,$G124-SUM($O124:BD124),$G124/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G124-SUM($O124:BD124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BF$10>=$C124,IF(ROUND(SUM($O124:BE124),4)=ROUND($G124,4),0,IF(Oper!BF$10=Inputs!$L$16,$G124-SUM($O124:BE124),$G124/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G124-SUM($O124:BE124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BG$10>=$C124,IF(ROUND(SUM($O124:BF124),4)=ROUND($G124,4),0,IF(Oper!BG$10=Inputs!$L$16,$G124-SUM($O124:BF124),$G124/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G124-SUM($O124:BF124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BH$10>=$C124,IF(ROUND(SUM($O124:BG124),4)=ROUND($G124,4),0,IF(Oper!BH$10=Inputs!$L$16,$G124-SUM($O124:BG124),$G124/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G124-SUM($O124:BG124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BI$10>=$C124,IF(ROUND(SUM($O124:BH124),4)=ROUND($G124,4),0,IF(Oper!BI$10=Inputs!$L$16,$G124-SUM($O124:BH124),$G124/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G124-SUM($O124:BH124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BJ$10>=$C124,IF(ROUND(SUM($O124:BI124),4)=ROUND($G124,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G124-SUM($O124:BI124),$G124/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G124-SUM($O124:BI124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BK$10>=$C124,IF(ROUND(SUM($O124:BJ124),4)=ROUND($G124,4),0,IF(Oper!BK$10=Inputs!$L$16,$G124-SUM($O124:BJ124),$G124/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G124-SUM($O124:BJ124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BL$10>=$C124,IF(ROUND(SUM($O124:BK124),4)=ROUND($G124,4),0,IF(Oper!BL$10=Inputs!$L$16,$G124-SUM($O124:BK124),$G124/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G124-SUM($O124:BK124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BM$10>=$C124,IF(ROUND(SUM($O124:BL124),4)=ROUND($G124,4),0,IF(Oper!BM$10=Inputs!$L$16,$G124-SUM($O124:BL124),$G124/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G124-SUM($O124:BL124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BN$10>=$C124,IF(ROUND(SUM($O124:BM124),4)=ROUND($G124,4),0,IF(Oper!BN$10=Inputs!$L$16,$G124-SUM($O124:BM124),$G124/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G124-SUM($O124:BM124),0))","v":{"v":-5.7630197052468395,"d":"(5.8)"}},{"$f":"IF(Oper!BO$10>=$C124,IF(ROUND(SUM($O124:BN124),4)=ROUND($G124,4),0,IF(Oper!BO$10=Inputs!$L$16,$G124-SUM($O124:BN124),$G124/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G124-SUM($O124:BN124),0))","v":0},{"$f":"IF(Oper!BP$10>=$C124,IF(ROUND(SUM($O124:BO124),4)=ROUND($G124,4),0,IF(Oper!BP$10=Inputs!$L$16,$G124-SUM($O124:BO124),$G124/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G124-SUM($O124:BO124),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C124,IF(ROUND(SUM($O124:BP124),4)=ROUND($G124,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G124-SUM($O124:BP124),$G124/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G124-SUM($O124:BP124),0))","v":0},{"$f":"IF(Oper!BR$10>=$C124,IF(ROUND(SUM($O124:BQ124),4)=ROUND($G124,4),0,IF(Oper!BR$10=Inputs!$L$16,$G124-SUM($O124:BQ124),$G124/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G124-SUM($O124:BQ124),0))","v":0},{"$f":"IF(Oper!BS$10>=$C124,IF(ROUND(SUM($O124:BR124),4)=ROUND($G124,4),0,IF(Oper!BS$10=Inputs!$L$16,$G124-SUM($O124:BR124),$G124/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G124-SUM($O124:BR124),0))","v":0},{"$f":"IF(Oper!BT$10>=$C124,IF(ROUND(SUM($O124:BS124),4)=ROUND($G124,4),0,IF(Oper!BT$10=Inputs!$L$16,$G124-SUM($O124:BS124),$G124/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G124-SUM($O124:BS124),0))","v":0},{"$f":"IF(Oper!BU$10>=$C124,IF(ROUND(SUM($O124:BT124),4)=ROUND($G124,4),0,IF(Oper!BU$10=Inputs!$L$16,$G124-SUM($O124:BT124),$G124/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G124-SUM($O124:BT124),0))","v":0},{"$f":"IF(Oper!BV$10>=$C124,IF(ROUND(SUM($O124:BU124),4)=ROUND($G124,4),0,IF(Oper!BV$10=Inputs!$L$16,$G124-SUM($O124:BU124),$G124/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G124-SUM($O124:BU124),0))","v":0},{"$f":"IF(Oper!BW$10>=$C124,IF(ROUND(SUM($O124:BV124),4)=ROUND($G124,4),0,IF(Oper!BW$10=Inputs!$L$16,$G124-SUM($O124:BV124),$G124/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G124-SUM($O124:BV124),0))","v":0},{"$f":"IF(Oper!BX$10>=$C124,IF(ROUND(SUM($O124:BW124),4)=ROUND($G124,4),0,IF(Oper!BX$10=Inputs!$L$16,$G124-SUM($O124:BW124),$G124/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G124-SUM($O124:BW124),0))","v":0},{"$f":"IF(Oper!BY$10>=$C124,IF(ROUND(SUM($O124:BX124),4)=ROUND($G124,4),0,IF(Oper!BY$10=Inputs!$L$16,$G124-SUM($O124:BX124),$G124/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G124-SUM($O124:BX124),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C124,IF(ROUND(SUM($O124:BY124),4)=ROUND($G124,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G124-SUM($O124:BY124),$G124/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G124-SUM($O124:BY124),0))","v":0},{"$f":"IF(Oper!CA$10>=$C124,IF(ROUND(SUM($O124:BZ124),4)=ROUND($G124,4),0,IF(Oper!CA$10=Inputs!$L$16,$G124-SUM($O124:BZ124),$G124/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G124-SUM($O124:BZ124),0))","v":0},{"$f":"IF(Oper!CB$10>=$C124,IF(ROUND(SUM($O124:CA124),4)=ROUND($G124,4),0,IF(Oper!CB$10=Inputs!$L$16,$G124-SUM($O124:CA124),$G124/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G124-SUM($O124:CA124),0))","v":0},{"$f":"IF(Oper!CC$10>=$C124,IF(ROUND(SUM($O124:CB124),4)=ROUND($G124,4),0,IF(Oper!CC$10=Inputs!$L$16,$G124-SUM($O124:CB124),$G124/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G124-SUM($O124:CB124),0))","v":0},{"$f":"IF(Oper!CD$10>=$C124,IF(ROUND(SUM($O124:CC124),4)=ROUND($G124,4),0,IF(Oper!CD$10=Inputs!$L$16,$G124-SUM($O124:CC124),$G124/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G124-SUM($O124:CC124),0))","v":0},{"$f":"IF(Oper!CE$10>=$C124,IF(ROUND(SUM($O124:CD124),4)=ROUND($G124,4),0,IF(Oper!CE$10=Inputs!$L$16,$G124-SUM($O124:CD124),$G124/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G124-SUM($O124:CD124),0))","v":0},{"$f":"IF(Oper!CF$10>=$C124,IF(ROUND(SUM($O124:CE124),4)=ROUND($G124,4),0,IF(Oper!CF$10=Inputs!$L$16,$G124-SUM($O124:CE124),$G124/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G124-SUM($O124:CE124),0))","v":0},{"$f":"IF(Oper!CG$10>=$C124,IF(ROUND(SUM($O124:CF124),4)=ROUND($G124,4),0,IF(Oper!CG$10=Inputs!$L$16,$G124-SUM($O124:CF124),$G124/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G124-SUM($O124:CF124),0))","v":0},{"$f":"IF(Oper!CH$10>=$C124,IF(ROUND(SUM($O124:CG124),4)=ROUND($G124,4),0,IF(Oper!CH$10=Inputs!$L$16,$G124-SUM($O124:CG124),$G124/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G124-SUM($O124:CG124),0))","v":0},{"$f":"IF(Oper!CI$10>=$C124,IF(ROUND(SUM($O124:CH124),4)=ROUND($G124,4),0,IF(Oper!CI$10=Inputs!$L$16,$G124-SUM($O124:CH124),$G124/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G124-SUM($O124:CH124),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C124,IF(ROUND(SUM($O124:CI124),4)=ROUND($G124,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G124-SUM($O124:CI124),$G124/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G124-SUM($O124:CI124),0))","v":0},{"$f":"IF(Oper!CK$10>=$C124,IF(ROUND(SUM($O124:CJ124),4)=ROUND($G124,4),0,IF(Oper!CK$10=Inputs!$L$16,$G124-SUM($O124:CJ124),$G124/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G124-SUM($O124:CJ124),0))","v":0},{"$f":"IF(Oper!CL$10>=$C124,IF(ROUND(SUM($O124:CK124),4)=ROUND($G124,4),0,IF(Oper!CL$10=Inputs!$L$16,$G124-SUM($O124:CK124),$G124/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G124-SUM($O124:CK124),0))","v":0},{"$f":"IF(Oper!CM$10>=$C124,IF(ROUND(SUM($O124:CL124),4)=ROUND($G124,4),0,IF(Oper!CM$10=Inputs!$L$16,$G124-SUM($O124:CL124),$G124/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G124-SUM($O124:CL124),0))","v":0},{"$f":"IF(Oper!CN$10>=$C124,IF(ROUND(SUM($O124:CM124),4)=ROUND($G124,4),0,IF(Oper!CN$10=Inputs!$L$16,$G124-SUM($O124:CM124),$G124/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G124-SUM($O124:CM124),0))","v":0},{"$f":"IF(Oper!CO$10>=$C124,IF(ROUND(SUM($O124:CN124),4)=ROUND($G124,4),0,IF(Oper!CO$10=Inputs!$L$16,$G124-SUM($O124:CN124),$G124/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G124-SUM($O124:CN124),0))","v":0},{"$f":"IF(Oper!CP$10>=$C124,IF(ROUND(SUM($O124:CO124),4)=ROUND($G124,4),0,IF(Oper!CP$10=Inputs!$L$16,$G124-SUM($O124:CO124),$G124/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G124-SUM($O124:CO124),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C124,IF(ROUND(SUM($O124:CP124),4)=ROUND($G124,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G124-SUM($O124:CP124),$G124/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G124-SUM($O124:CP124),0))","v":0},{"$f":"IF(Oper!CR$10>=$C124,IF(ROUND(SUM($O124:CQ124),4)=ROUND($G124,4),0,IF(Oper!CR$10=Inputs!$L$16,$G124-SUM($O124:CQ124),$G124/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G124-SUM($O124:CQ124),0))","v":0}]
[null,null,"2050-12-31",{"$nulls":3},{"v":-117.56560198703552,"d":"-117.6"},{"$nulls":3},"MCAD",null,{"$f":"SUM(O125:GK125)","v":{"v":-117.56560198703546,"d":"(118)"}},null,null,{"$f":"IF(Oper!P$10>=$C125,IF(ROUND(SUM($O125:O125),4)=ROUND($G125,4),0,IF(Oper!P$10=Inputs!$L$16,$G125-SUM($O125:O125),$G125/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G125-SUM($O125:O125),0))","v":0},{"$f":"IF(Oper!Q$10>=$C125,IF(ROUND(SUM($O125:P125),4)=ROUND($G125,4),0,IF(Oper!Q$10=Inputs!$L$16,$G125-SUM($O125:P125),$G125/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G125-SUM($O125:P125),0))","v":0},{"$f":"IF(Oper!R$10>=$C125,IF(ROUND(SUM($O125:Q125),4)=ROUND($G125,4),0,IF(Oper!R$10=Inputs!$L$16,$G125-SUM($O125:Q125),$G125/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G125-SUM($O125:Q125),0))","v":0},{"$f":"IF(Oper!S$10>=$C125,IF(ROUND(SUM($O125:R125),4)=ROUND($G125,4),0,IF(Oper!S$10=Inputs!$L$16,$G125-SUM($O125:R125),$G125/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G125-SUM($O125:R125),0))","v":0},{"$f":"IF(Oper!T$10>=$C125,IF(ROUND(SUM($O125:S125),4)=ROUND($G125,4),0,IF(Oper!T$10=Inputs!$L$16,$G125-SUM($O125:S125),$G125/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G125-SUM($O125:S125),0))","v":0},{"$f":"IF(Oper!U$10>=$C125,IF(ROUND(SUM($O125:T125),4)=ROUND($G125,4),0,IF(Oper!U$10=Inputs!$L$16,$G125-SUM($O125:T125),$G125/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G125-SUM($O125:T125),0))","v":0},{"$f":"IF(Oper!V$10>=$C125,IF(ROUND(SUM($O125:U125),4)=ROUND($G125,4),0,IF(Oper!V$10=Inputs!$L$16,$G125-SUM($O125:U125),$G125/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G125-SUM($O125:U125),0))","v":0},{"$f":"IF(Oper!W$10>=$C125,IF(ROUND(SUM($O125:V125),4)=ROUND($G125,4),0,IF(Oper!W$10=Inputs!$L$16,$G125-SUM($O125:V125),$G125/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G125-SUM($O125:V125),0))","v":0},{"$f":"IF(Oper!X$10>=$C125,IF(ROUND(SUM($O125:W125),4)=ROUND($G125,4),0,IF(Oper!X$10=Inputs!$L$16,$G125-SUM($O125:W125),$G125/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G125-SUM($O125:W125),0))","v":0},{"$f":"IF(Oper!Y$10>=$C125,IF(ROUND(SUM($O125:X125),4)=ROUND($G125,4),0,IF(Oper!Y$10=Inputs!$L$16,$G125-SUM($O125:X125),$G125/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G125-SUM($O125:X125),0))","v":0},{"$f":"IF(Oper!Z$10>=$C125,IF(ROUND(SUM($O125:Y125),4)=ROUND($G125,4),0,IF(Oper!Z$10=Inputs!$L$16,$G125-SUM($O125:Y125),$G125/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G125-SUM($O125:Y125),0))","v":0},{"$f":"IF(Oper!AA$10>=$C125,IF(ROUND(SUM($O125:Z125),4)=ROUND($G125,4),0,IF(Oper!AA$10=Inputs!$L$16,$G125-SUM($O125:Z125),$G125/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G125-SUM($O125:Z125),0))","v":0},{"$f":"IF(Oper!AB$10>=$C125,IF(ROUND(SUM($O125:AA125),4)=ROUND($G125,4),0,IF(Oper!AB$10=Inputs!$L$16,$G125-SUM($O125:AA125),$G125/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G125-SUM($O125:AA125),0))","v":0},{"$f":"IF(Oper!AC$10>=$C125,IF(ROUND(SUM($O125:AB125),4)=ROUND($G125,4),0,IF(Oper!AC$10=Inputs!$L$16,$G125-SUM($O125:AB125),$G125/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G125-SUM($O125:AB125),0))","v":0},{"$f":"IF(Oper!AD$10>=$C125,IF(ROUND(SUM($O125:AC125),4)=ROUND($G125,4),0,IF(Oper!AD$10=Inputs!$L$16,$G125-SUM($O125:AC125),$G125/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G125-SUM($O125:AC125),0))","v":0},{"$f":"IF(Oper!AE$10>=$C125,IF(ROUND(SUM($O125:AD125),4)=ROUND($G125,4),0,IF(Oper!AE$10=Inputs!$L$16,$G125-SUM($O125:AD125),$G125/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G125-SUM($O125:AD125),0))","v":0},{"$f":"IF(Oper!AF$10>=$C125,IF(ROUND(SUM($O125:AE125),4)=ROUND($G125,4),0,IF(Oper!AF$10=Inputs!$L$16,$G125-SUM($O125:AE125),$G125/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G125-SUM($O125:AE125),0))","v":0},{"$f":"IF(Oper!AG$10>=$C125,IF(ROUND(SUM($O125:AF125),4)=ROUND($G125,4),0,IF(Oper!AG$10=Inputs!$L$16,$G125-SUM($O125:AF125),$G125/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G125-SUM($O125:AF125),0))","v":0},{"$f":"IF(Oper!AH$10>=$C125,IF(ROUND(SUM($O125:AG125),4)=ROUND($G125,4),0,IF(Oper!AH$10=Inputs!$L$16,$G125-SUM($O125:AG125),$G125/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G125-SUM($O125:AG125),0))","v":0},{"$f":"IF(Oper!AI$10>=$C125,IF(ROUND(SUM($O125:AH125),4)=ROUND($G125,4),0,IF(Oper!AI$10=Inputs!$L$16,$G125-SUM($O125:AH125),$G125/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G125-SUM($O125:AH125),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C125,IF(ROUND(SUM($O125:AI125),4)=ROUND($G125,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G125-SUM($O125:AI125),$G125/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G125-SUM($O125:AI125),0))","v":0},{"$f":"IF(Oper!AK$10>=$C125,IF(ROUND(SUM($O125:AJ125),4)=ROUND($G125,4),0,IF(Oper!AK$10=Inputs!$L$16,$G125-SUM($O125:AJ125),$G125/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G125-SUM($O125:AJ125),0))","v":0},{"$f":"IF(Oper!AL$10>=$C125,IF(ROUND(SUM($O125:AK125),4)=ROUND($G125,4),0,IF(Oper!AL$10=Inputs!$L$16,$G125-SUM($O125:AK125),$G125/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G125-SUM($O125:AK125),0))","v":0},{"$f":"IF(Oper!AM$10>=$C125,IF(ROUND(SUM($O125:AL125),4)=ROUND($G125,4),0,IF(Oper!AM$10=Inputs!$L$16,$G125-SUM($O125:AL125),$G125/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G125-SUM($O125:AL125),0))","v":0},{"$f":"IF(Oper!AN$10>=$C125,IF(ROUND(SUM($O125:AM125),4)=ROUND($G125,4),0,IF(Oper!AN$10=Inputs!$L$16,$G125-SUM($O125:AM125),$G125/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G125-SUM($O125:AM125),0))","v":0},{"$f":"IF(Oper!AO$10>=$C125,IF(ROUND(SUM($O125:AN125),4)=ROUND($G125,4),0,IF(Oper!AO$10=Inputs!$L$16,$G125-SUM($O125:AN125),$G125/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G125-SUM($O125:AN125),0))","v":0},{"$f":"IF(Oper!AP$10>=$C125,IF(ROUND(SUM($O125:AO125),4)=ROUND($G125,4),0,IF(Oper!AP$10=Inputs!$L$16,$G125-SUM($O125:AO125),$G125/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G125-SUM($O125:AO125),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C125,IF(ROUND(SUM($O125:AP125),4)=ROUND($G125,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G125-SUM($O125:AP125),$G125/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G125-SUM($O125:AP125),0))","v":0},{"$f":"IF(Oper!AR$10>=$C125,IF(ROUND(SUM($O125:AQ125),4)=ROUND($G125,4),0,IF(Oper!AR$10=Inputs!$L$16,$G125-SUM($O125:AQ125),$G125/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G125-SUM($O125:AQ125),0))","v":0},{"$f":"IF(Oper!AS$10>=$C125,IF(ROUND(SUM($O125:AR125),4)=ROUND($G125,4),0,IF(Oper!AS$10=Inputs!$L$16,$G125-SUM($O125:AR125),$G125/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G125-SUM($O125:AR125),0))","v":0},{"$f":"IF(Oper!AT$10>=$C125,IF(ROUND(SUM($O125:AS125),4)=ROUND($G125,4),0,IF(Oper!AT$10=Inputs!$L$16,$G125-SUM($O125:AS125),$G125/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G125-SUM($O125:AS125),0))","v":0},{"$f":"IF(Oper!AU$10>=$C125,IF(ROUND(SUM($O125:AT125),4)=ROUND($G125,4),0,IF(Oper!AU$10=Inputs!$L$16,$G125-SUM($O125:AT125),$G125/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G125-SUM($O125:AT125),0))","v":0},{"$f":"IF(Oper!AV$10>=$C125,IF(ROUND(SUM($O125:AU125),4)=ROUND($G125,4),0,IF(Oper!AV$10=Inputs!$L$16,$G125-SUM($O125:AU125),$G125/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G125-SUM($O125:AU125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!AW$10>=$C125,IF(ROUND(SUM($O125:AV125),4)=ROUND($G125,4),0,IF(Oper!AW$10=Inputs!$L$16,$G125-SUM($O125:AV125),$G125/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G125-SUM($O125:AV125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!AX$10>=$C125,IF(ROUND(SUM($O125:AW125),4)=ROUND($G125,4),0,IF(Oper!AX$10=Inputs!$L$16,$G125-SUM($O125:AW125),$G125/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G125-SUM($O125:AW125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!AY$10>=$C125,IF(ROUND(SUM($O125:AX125),4)=ROUND($G125,4),0,IF(Oper!AY$10=Inputs!$L$16,$G125-SUM($O125:AX125),$G125/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G125-SUM($O125:AX125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!AZ$10>=$C125,IF(ROUND(SUM($O125:AY125),4)=ROUND($G125,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G125-SUM($O125:AY125),$G125/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G125-SUM($O125:AY125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BA$10>=$C125,IF(ROUND(SUM($O125:AZ125),4)=ROUND($G125,4),0,IF(Oper!BA$10=Inputs!$L$16,$G125-SUM($O125:AZ125),$G125/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G125-SUM($O125:AZ125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BB$10>=$C125,IF(ROUND(SUM($O125:BA125),4)=ROUND($G125,4),0,IF(Oper!BB$10=Inputs!$L$16,$G125-SUM($O125:BA125),$G125/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G125-SUM($O125:BA125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BC$10>=$C125,IF(ROUND(SUM($O125:BB125),4)=ROUND($G125,4),0,IF(Oper!BC$10=Inputs!$L$16,$G125-SUM($O125:BB125),$G125/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G125-SUM($O125:BB125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BD$10>=$C125,IF(ROUND(SUM($O125:BC125),4)=ROUND($G125,4),0,IF(Oper!BD$10=Inputs!$L$16,$G125-SUM($O125:BC125),$G125/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G125-SUM($O125:BC125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BE$10>=$C125,IF(ROUND(SUM($O125:BD125),4)=ROUND($G125,4),0,IF(Oper!BE$10=Inputs!$L$16,$G125-SUM($O125:BD125),$G125/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G125-SUM($O125:BD125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BF$10>=$C125,IF(ROUND(SUM($O125:BE125),4)=ROUND($G125,4),0,IF(Oper!BF$10=Inputs!$L$16,$G125-SUM($O125:BE125),$G125/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G125-SUM($O125:BE125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BG$10>=$C125,IF(ROUND(SUM($O125:BF125),4)=ROUND($G125,4),0,IF(Oper!BG$10=Inputs!$L$16,$G125-SUM($O125:BF125),$G125/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G125-SUM($O125:BF125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BH$10>=$C125,IF(ROUND(SUM($O125:BG125),4)=ROUND($G125,4),0,IF(Oper!BH$10=Inputs!$L$16,$G125-SUM($O125:BG125),$G125/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G125-SUM($O125:BG125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BI$10>=$C125,IF(ROUND(SUM($O125:BH125),4)=ROUND($G125,4),0,IF(Oper!BI$10=Inputs!$L$16,$G125-SUM($O125:BH125),$G125/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G125-SUM($O125:BH125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BJ$10>=$C125,IF(ROUND(SUM($O125:BI125),4)=ROUND($G125,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G125-SUM($O125:BI125),$G125/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G125-SUM($O125:BI125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BK$10>=$C125,IF(ROUND(SUM($O125:BJ125),4)=ROUND($G125,4),0,IF(Oper!BK$10=Inputs!$L$16,$G125-SUM($O125:BJ125),$G125/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G125-SUM($O125:BJ125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BL$10>=$C125,IF(ROUND(SUM($O125:BK125),4)=ROUND($G125,4),0,IF(Oper!BL$10=Inputs!$L$16,$G125-SUM($O125:BK125),$G125/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G125-SUM($O125:BK125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BM$10>=$C125,IF(ROUND(SUM($O125:BL125),4)=ROUND($G125,4),0,IF(Oper!BM$10=Inputs!$L$16,$G125-SUM($O125:BL125),$G125/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G125-SUM($O125:BL125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BN$10>=$C125,IF(ROUND(SUM($O125:BM125),4)=ROUND($G125,4),0,IF(Oper!BN$10=Inputs!$L$16,$G125-SUM($O125:BM125),$G125/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G125-SUM($O125:BM125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BO$10>=$C125,IF(ROUND(SUM($O125:BN125),4)=ROUND($G125,4),0,IF(Oper!BO$10=Inputs!$L$16,$G125-SUM($O125:BN125),$G125/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G125-SUM($O125:BN125),0))","v":{"v":-5.878280099351776,"d":"(5.9)"}},{"$f":"IF(Oper!BP$10>=$C125,IF(ROUND(SUM($O125:BO125),4)=ROUND($G125,4),0,IF(Oper!BP$10=Inputs!$L$16,$G125-SUM($O125:BO125),$G125/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G125-SUM($O125:BO125),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C125,IF(ROUND(SUM($O125:BP125),4)=ROUND($G125,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G125-SUM($O125:BP125),$G125/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G125-SUM($O125:BP125),0))","v":0},{"$f":"IF(Oper!BR$10>=$C125,IF(ROUND(SUM($O125:BQ125),4)=ROUND($G125,4),0,IF(Oper!BR$10=Inputs!$L$16,$G125-SUM($O125:BQ125),$G125/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G125-SUM($O125:BQ125),0))","v":0},{"$f":"IF(Oper!BS$10>=$C125,IF(ROUND(SUM($O125:BR125),4)=ROUND($G125,4),0,IF(Oper!BS$10=Inputs!$L$16,$G125-SUM($O125:BR125),$G125/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G125-SUM($O125:BR125),0))","v":0},{"$f":"IF(Oper!BT$10>=$C125,IF(ROUND(SUM($O125:BS125),4)=ROUND($G125,4),0,IF(Oper!BT$10=Inputs!$L$16,$G125-SUM($O125:BS125),$G125/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G125-SUM($O125:BS125),0))","v":0},{"$f":"IF(Oper!BU$10>=$C125,IF(ROUND(SUM($O125:BT125),4)=ROUND($G125,4),0,IF(Oper!BU$10=Inputs!$L$16,$G125-SUM($O125:BT125),$G125/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G125-SUM($O125:BT125),0))","v":0},{"$f":"IF(Oper!BV$10>=$C125,IF(ROUND(SUM($O125:BU125),4)=ROUND($G125,4),0,IF(Oper!BV$10=Inputs!$L$16,$G125-SUM($O125:BU125),$G125/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G125-SUM($O125:BU125),0))","v":0},{"$f":"IF(Oper!BW$10>=$C125,IF(ROUND(SUM($O125:BV125),4)=ROUND($G125,4),0,IF(Oper!BW$10=Inputs!$L$16,$G125-SUM($O125:BV125),$G125/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G125-SUM($O125:BV125),0))","v":0},{"$f":"IF(Oper!BX$10>=$C125,IF(ROUND(SUM($O125:BW125),4)=ROUND($G125,4),0,IF(Oper!BX$10=Inputs!$L$16,$G125-SUM($O125:BW125),$G125/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G125-SUM($O125:BW125),0))","v":0},{"$f":"IF(Oper!BY$10>=$C125,IF(ROUND(SUM($O125:BX125),4)=ROUND($G125,4),0,IF(Oper!BY$10=Inputs!$L$16,$G125-SUM($O125:BX125),$G125/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G125-SUM($O125:BX125),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C125,IF(ROUND(SUM($O125:BY125),4)=ROUND($G125,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G125-SUM($O125:BY125),$G125/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G125-SUM($O125:BY125),0))","v":0},{"$f":"IF(Oper!CA$10>=$C125,IF(ROUND(SUM($O125:BZ125),4)=ROUND($G125,4),0,IF(Oper!CA$10=Inputs!$L$16,$G125-SUM($O125:BZ125),$G125/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G125-SUM($O125:BZ125),0))","v":0},{"$f":"IF(Oper!CB$10>=$C125,IF(ROUND(SUM($O125:CA125),4)=ROUND($G125,4),0,IF(Oper!CB$10=Inputs!$L$16,$G125-SUM($O125:CA125),$G125/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G125-SUM($O125:CA125),0))","v":0},{"$f":"IF(Oper!CC$10>=$C125,IF(ROUND(SUM($O125:CB125),4)=ROUND($G125,4),0,IF(Oper!CC$10=Inputs!$L$16,$G125-SUM($O125:CB125),$G125/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G125-SUM($O125:CB125),0))","v":0},{"$f":"IF(Oper!CD$10>=$C125,IF(ROUND(SUM($O125:CC125),4)=ROUND($G125,4),0,IF(Oper!CD$10=Inputs!$L$16,$G125-SUM($O125:CC125),$G125/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G125-SUM($O125:CC125),0))","v":0},{"$f":"IF(Oper!CE$10>=$C125,IF(ROUND(SUM($O125:CD125),4)=ROUND($G125,4),0,IF(Oper!CE$10=Inputs!$L$16,$G125-SUM($O125:CD125),$G125/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G125-SUM($O125:CD125),0))","v":0},{"$f":"IF(Oper!CF$10>=$C125,IF(ROUND(SUM($O125:CE125),4)=ROUND($G125,4),0,IF(Oper!CF$10=Inputs!$L$16,$G125-SUM($O125:CE125),$G125/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G125-SUM($O125:CE125),0))","v":0},{"$f":"IF(Oper!CG$10>=$C125,IF(ROUND(SUM($O125:CF125),4)=ROUND($G125,4),0,IF(Oper!CG$10=Inputs!$L$16,$G125-SUM($O125:CF125),$G125/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G125-SUM($O125:CF125),0))","v":0},{"$f":"IF(Oper!CH$10>=$C125,IF(ROUND(SUM($O125:CG125),4)=ROUND($G125,4),0,IF(Oper!CH$10=Inputs!$L$16,$G125-SUM($O125:CG125),$G125/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G125-SUM($O125:CG125),0))","v":0},{"$f":"IF(Oper!CI$10>=$C125,IF(ROUND(SUM($O125:CH125),4)=ROUND($G125,4),0,IF(Oper!CI$10=Inputs!$L$16,$G125-SUM($O125:CH125),$G125/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G125-SUM($O125:CH125),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C125,IF(ROUND(SUM($O125:CI125),4)=ROUND($G125,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G125-SUM($O125:CI125),$G125/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G125-SUM($O125:CI125),0))","v":0},{"$f":"IF(Oper!CK$10>=$C125,IF(ROUND(SUM($O125:CJ125),4)=ROUND($G125,4),0,IF(Oper!CK$10=Inputs!$L$16,$G125-SUM($O125:CJ125),$G125/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G125-SUM($O125:CJ125),0))","v":0},{"$f":"IF(Oper!CL$10>=$C125,IF(ROUND(SUM($O125:CK125),4)=ROUND($G125,4),0,IF(Oper!CL$10=Inputs!$L$16,$G125-SUM($O125:CK125),$G125/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G125-SUM($O125:CK125),0))","v":0},{"$f":"IF(Oper!CM$10>=$C125,IF(ROUND(SUM($O125:CL125),4)=ROUND($G125,4),0,IF(Oper!CM$10=Inputs!$L$16,$G125-SUM($O125:CL125),$G125/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G125-SUM($O125:CL125),0))","v":0},{"$f":"IF(Oper!CN$10>=$C125,IF(ROUND(SUM($O125:CM125),4)=ROUND($G125,4),0,IF(Oper!CN$10=Inputs!$L$16,$G125-SUM($O125:CM125),$G125/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G125-SUM($O125:CM125),0))","v":0},{"$f":"IF(Oper!CO$10>=$C125,IF(ROUND(SUM($O125:CN125),4)=ROUND($G125,4),0,IF(Oper!CO$10=Inputs!$L$16,$G125-SUM($O125:CN125),$G125/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G125-SUM($O125:CN125),0))","v":0},{"$f":"IF(Oper!CP$10>=$C125,IF(ROUND(SUM($O125:CO125),4)=ROUND($G125,4),0,IF(Oper!CP$10=Inputs!$L$16,$G125-SUM($O125:CO125),$G125/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G125-SUM($O125:CO125),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C125,IF(ROUND(SUM($O125:CP125),4)=ROUND($G125,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G125-SUM($O125:CP125),$G125/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G125-SUM($O125:CP125),0))","v":0},{"$f":"IF(Oper!CR$10>=$C125,IF(ROUND(SUM($O125:CQ125),4)=ROUND($G125,4),0,IF(Oper!CR$10=Inputs!$L$16,$G125-SUM($O125:CQ125),$G125/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G125-SUM($O125:CQ125),0))","v":0}]
[null,null,"2051-12-31",{"$nulls":3},{"v":-119.91691402677624,"d":"-119.9"},{"$nulls":3},"MCAD",null,{"v":-119.9169140267762,"d":"(120)"},null,null,{"$f":"IF(Oper!P$10>=$C126,IF(ROUND(SUM($O126:O126),4)=ROUND($G126,4),0,IF(Oper!P$10=Inputs!$L$16,$G126-SUM($O126:O126),$G126/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G126-SUM($O126:O126),0))","v":0},{"$f":"IF(Oper!Q$10>=$C126,IF(ROUND(SUM($O126:P126),4)=ROUND($G126,4),0,IF(Oper!Q$10=Inputs!$L$16,$G126-SUM($O126:P126),$G126/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G126-SUM($O126:P126),0))","v":0},{"$f":"IF(Oper!R$10>=$C126,IF(ROUND(SUM($O126:Q126),4)=ROUND($G126,4),0,IF(Oper!R$10=Inputs!$L$16,$G126-SUM($O126:Q126),$G126/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G126-SUM($O126:Q126),0))","v":0},{"$f":"IF(Oper!S$10>=$C126,IF(ROUND(SUM($O126:R126),4)=ROUND($G126,4),0,IF(Oper!S$10=Inputs!$L$16,$G126-SUM($O126:R126),$G126/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G126-SUM($O126:R126),0))","v":0},{"$f":"IF(Oper!T$10>=$C126,IF(ROUND(SUM($O126:S126),4)=ROUND($G126,4),0,IF(Oper!T$10=Inputs!$L$16,$G126-SUM($O126:S126),$G126/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G126-SUM($O126:S126),0))","v":0},{"$f":"IF(Oper!U$10>=$C126,IF(ROUND(SUM($O126:T126),4)=ROUND($G126,4),0,IF(Oper!U$10=Inputs!$L$16,$G126-SUM($O126:T126),$G126/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G126-SUM($O126:T126),0))","v":0},{"$f":"IF(Oper!V$10>=$C126,IF(ROUND(SUM($O126:U126),4)=ROUND($G126,4),0,IF(Oper!V$10=Inputs!$L$16,$G126-SUM($O126:U126),$G126/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G126-SUM($O126:U126),0))","v":0},{"$f":"IF(Oper!W$10>=$C126,IF(ROUND(SUM($O126:V126),4)=ROUND($G126,4),0,IF(Oper!W$10=Inputs!$L$16,$G126-SUM($O126:V126),$G126/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G126-SUM($O126:V126),0))","v":0},{"$f":"IF(Oper!X$10>=$C126,IF(ROUND(SUM($O126:W126),4)=ROUND($G126,4),0,IF(Oper!X$10=Inputs!$L$16,$G126-SUM($O126:W126),$G126/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G126-SUM($O126:W126),0))","v":0},{"$f":"IF(Oper!Y$10>=$C126,IF(ROUND(SUM($O126:X126),4)=ROUND($G126,4),0,IF(Oper!Y$10=Inputs!$L$16,$G126-SUM($O126:X126),$G126/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G126-SUM($O126:X126),0))","v":0},{"$f":"IF(Oper!Z$10>=$C126,IF(ROUND(SUM($O126:Y126),4)=ROUND($G126,4),0,IF(Oper!Z$10=Inputs!$L$16,$G126-SUM($O126:Y126),$G126/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G126-SUM($O126:Y126),0))","v":0},{"$f":"IF(Oper!AA$10>=$C126,IF(ROUND(SUM($O126:Z126),4)=ROUND($G126,4),0,IF(Oper!AA$10=Inputs!$L$16,$G126-SUM($O126:Z126),$G126/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G126-SUM($O126:Z126),0))","v":0},{"$f":"IF(Oper!AB$10>=$C126,IF(ROUND(SUM($O126:AA126),4)=ROUND($G126,4),0,IF(Oper!AB$10=Inputs!$L$16,$G126-SUM($O126:AA126),$G126/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G126-SUM($O126:AA126),0))","v":0},{"$f":"IF(Oper!AC$10>=$C126,IF(ROUND(SUM($O126:AB126),4)=ROUND($G126,4),0,IF(Oper!AC$10=Inputs!$L$16,$G126-SUM($O126:AB126),$G126/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G126-SUM($O126:AB126),0))","v":0},{"$f":"IF(Oper!AD$10>=$C126,IF(ROUND(SUM($O126:AC126),4)=ROUND($G126,4),0,IF(Oper!AD$10=Inputs!$L$16,$G126-SUM($O126:AC126),$G126/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G126-SUM($O126:AC126),0))","v":0},{"$f":"IF(Oper!AE$10>=$C126,IF(ROUND(SUM($O126:AD126),4)=ROUND($G126,4),0,IF(Oper!AE$10=Inputs!$L$16,$G126-SUM($O126:AD126),$G126/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G126-SUM($O126:AD126),0))","v":0},{"$f":"IF(Oper!AF$10>=$C126,IF(ROUND(SUM($O126:AE126),4)=ROUND($G126,4),0,IF(Oper!AF$10=Inputs!$L$16,$G126-SUM($O126:AE126),$G126/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G126-SUM($O126:AE126),0))","v":0},{"$f":"IF(Oper!AG$10>=$C126,IF(ROUND(SUM($O126:AF126),4)=ROUND($G126,4),0,IF(Oper!AG$10=Inputs!$L$16,$G126-SUM($O126:AF126),$G126/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G126-SUM($O126:AF126),0))","v":0},{"$f":"IF(Oper!AH$10>=$C126,IF(ROUND(SUM($O126:AG126),4)=ROUND($G126,4),0,IF(Oper!AH$10=Inputs!$L$16,$G126-SUM($O126:AG126),$G126/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G126-SUM($O126:AG126),0))","v":0},{"$f":"IF(Oper!AI$10>=$C126,IF(ROUND(SUM($O126:AH126),4)=ROUND($G126,4),0,IF(Oper!AI$10=Inputs!$L$16,$G126-SUM($O126:AH126),$G126/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G126-SUM($O126:AH126),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C126,IF(ROUND(SUM($O126:AI126),4)=ROUND($G126,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G126-SUM($O126:AI126),$G126/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G126-SUM($O126:AI126),0))","v":0},{"$f":"IF(Oper!AK$10>=$C126,IF(ROUND(SUM($O126:AJ126),4)=ROUND($G126,4),0,IF(Oper!AK$10=Inputs!$L$16,$G126-SUM($O126:AJ126),$G126/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G126-SUM($O126:AJ126),0))","v":0},{"$f":"IF(Oper!AL$10>=$C126,IF(ROUND(SUM($O126:AK126),4)=ROUND($G126,4),0,IF(Oper!AL$10=Inputs!$L$16,$G126-SUM($O126:AK126),$G126/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G126-SUM($O126:AK126),0))","v":0},{"$f":"IF(Oper!AM$10>=$C126,IF(ROUND(SUM($O126:AL126),4)=ROUND($G126,4),0,IF(Oper!AM$10=Inputs!$L$16,$G126-SUM($O126:AL126),$G126/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G126-SUM($O126:AL126),0))","v":0},{"$f":"IF(Oper!AN$10>=$C126,IF(ROUND(SUM($O126:AM126),4)=ROUND($G126,4),0,IF(Oper!AN$10=Inputs!$L$16,$G126-SUM($O126:AM126),$G126/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G126-SUM($O126:AM126),0))","v":0},{"$f":"IF(Oper!AO$10>=$C126,IF(ROUND(SUM($O126:AN126),4)=ROUND($G126,4),0,IF(Oper!AO$10=Inputs!$L$16,$G126-SUM($O126:AN126),$G126/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G126-SUM($O126:AN126),0))","v":0},{"$f":"IF(Oper!AP$10>=$C126,IF(ROUND(SUM($O126:AO126),4)=ROUND($G126,4),0,IF(Oper!AP$10=Inputs!$L$16,$G126-SUM($O126:AO126),$G126/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G126-SUM($O126:AO126),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C126,IF(ROUND(SUM($O126:AP126),4)=ROUND($G126,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G126-SUM($O126:AP126),$G126/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G126-SUM($O126:AP126),0))","v":0},{"$f":"IF(Oper!AR$10>=$C126,IF(ROUND(SUM($O126:AQ126),4)=ROUND($G126,4),0,IF(Oper!AR$10=Inputs!$L$16,$G126-SUM($O126:AQ126),$G126/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G126-SUM($O126:AQ126),0))","v":0},{"$f":"IF(Oper!AS$10>=$C126,IF(ROUND(SUM($O126:AR126),4)=ROUND($G126,4),0,IF(Oper!AS$10=Inputs!$L$16,$G126-SUM($O126:AR126),$G126/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G126-SUM($O126:AR126),0))","v":0},{"$f":"IF(Oper!AT$10>=$C126,IF(ROUND(SUM($O126:AS126),4)=ROUND($G126,4),0,IF(Oper!AT$10=Inputs!$L$16,$G126-SUM($O126:AS126),$G126/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G126-SUM($O126:AS126),0))","v":0},{"$f":"IF(Oper!AU$10>=$C126,IF(ROUND(SUM($O126:AT126),4)=ROUND($G126,4),0,IF(Oper!AU$10=Inputs!$L$16,$G126-SUM($O126:AT126),$G126/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G126-SUM($O126:AT126),0))","v":0},{"$f":"IF(Oper!AV$10>=$C126,IF(ROUND(SUM($O126:AU126),4)=ROUND($G126,4),0,IF(Oper!AV$10=Inputs!$L$16,$G126-SUM($O126:AU126),$G126/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G126-SUM($O126:AU126),0))","v":0},{"$f":"IF(Oper!AW$10>=$C126,IF(ROUND(SUM($O126:AV126),4)=ROUND($G126,4),0,IF(Oper!AW$10=Inputs!$L$16,$G126-SUM($O126:AV126),$G126/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G126-SUM($O126:AV126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!AX$10>=$C126,IF(ROUND(SUM($O126:AW126),4)=ROUND($G126,4),0,IF(Oper!AX$10=Inputs!$L$16,$G126-SUM($O126:AW126),$G126/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G126-SUM($O126:AW126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!AY$10>=$C126,IF(ROUND(SUM($O126:AX126),4)=ROUND($G126,4),0,IF(Oper!AY$10=Inputs!$L$16,$G126-SUM($O126:AX126),$G126/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G126-SUM($O126:AX126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!AZ$10>=$C126,IF(ROUND(SUM($O126:AY126),4)=ROUND($G126,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G126-SUM($O126:AY126),$G126/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G126-SUM($O126:AY126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BA$10>=$C126,IF(ROUND(SUM($O126:AZ126),4)=ROUND($G126,4),0,IF(Oper!BA$10=Inputs!$L$16,$G126-SUM($O126:AZ126),$G126/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G126-SUM($O126:AZ126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BB$10>=$C126,IF(ROUND(SUM($O126:BA126),4)=ROUND($G126,4),0,IF(Oper!BB$10=Inputs!$L$16,$G126-SUM($O126:BA126),$G126/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G126-SUM($O126:BA126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BC$10>=$C126,IF(ROUND(SUM($O126:BB126),4)=ROUND($G126,4),0,IF(Oper!BC$10=Inputs!$L$16,$G126-SUM($O126:BB126),$G126/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G126-SUM($O126:BB126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BD$10>=$C126,IF(ROUND(SUM($O126:BC126),4)=ROUND($G126,4),0,IF(Oper!BD$10=Inputs!$L$16,$G126-SUM($O126:BC126),$G126/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G126-SUM($O126:BC126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BE$10>=$C126,IF(ROUND(SUM($O126:BD126),4)=ROUND($G126,4),0,IF(Oper!BE$10=Inputs!$L$16,$G126-SUM($O126:BD126),$G126/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G126-SUM($O126:BD126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BF$10>=$C126,IF(ROUND(SUM($O126:BE126),4)=ROUND($G126,4),0,IF(Oper!BF$10=Inputs!$L$16,$G126-SUM($O126:BE126),$G126/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G126-SUM($O126:BE126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BG$10>=$C126,IF(ROUND(SUM($O126:BF126),4)=ROUND($G126,4),0,IF(Oper!BG$10=Inputs!$L$16,$G126-SUM($O126:BF126),$G126/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G126-SUM($O126:BF126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BH$10>=$C126,IF(ROUND(SUM($O126:BG126),4)=ROUND($G126,4),0,IF(Oper!BH$10=Inputs!$L$16,$G126-SUM($O126:BG126),$G126/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G126-SUM($O126:BG126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BI$10>=$C126,IF(ROUND(SUM($O126:BH126),4)=ROUND($G126,4),0,IF(Oper!BI$10=Inputs!$L$16,$G126-SUM($O126:BH126),$G126/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G126-SUM($O126:BH126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BJ$10>=$C126,IF(ROUND(SUM($O126:BI126),4)=ROUND($G126,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G126-SUM($O126:BI126),$G126/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G126-SUM($O126:BI126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BK$10>=$C126,IF(ROUND(SUM($O126:BJ126),4)=ROUND($G126,4),0,IF(Oper!BK$10=Inputs!$L$16,$G126-SUM($O126:BJ126),$G126/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G126-SUM($O126:BJ126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BL$10>=$C126,IF(ROUND(SUM($O126:BK126),4)=ROUND($G126,4),0,IF(Oper!BL$10=Inputs!$L$16,$G126-SUM($O126:BK126),$G126/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G126-SUM($O126:BK126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BM$10>=$C126,IF(ROUND(SUM($O126:BL126),4)=ROUND($G126,4),0,IF(Oper!BM$10=Inputs!$L$16,$G126-SUM($O126:BL126),$G126/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G126-SUM($O126:BL126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BN$10>=$C126,IF(ROUND(SUM($O126:BM126),4)=ROUND($G126,4),0,IF(Oper!BN$10=Inputs!$L$16,$G126-SUM($O126:BM126),$G126/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G126-SUM($O126:BM126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BO$10>=$C126,IF(ROUND(SUM($O126:BN126),4)=ROUND($G126,4),0,IF(Oper!BO$10=Inputs!$L$16,$G126-SUM($O126:BN126),$G126/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G126-SUM($O126:BN126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BP$10>=$C126,IF(ROUND(SUM($O126:BO126),4)=ROUND($G126,4),0,IF(Oper!BP$10=Inputs!$L$16,$G126-SUM($O126:BO126),$G126/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G126-SUM($O126:BO126),0))","v":{"v":-5.995845701338812,"d":"(6.0)"}},{"$f":"IF(Oper!BQ$10>=$C126,IF(ROUND(SUM($O126:BP126),4)=ROUND($G126,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G126-SUM($O126:BP126),$G126/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G126-SUM($O126:BP126),0))","v":0},{"$f":"IF(Oper!BR$10>=$C126,IF(ROUND(SUM($O126:BQ126),4)=ROUND($G126,4),0,IF(Oper!BR$10=Inputs!$L$16,$G126-SUM($O126:BQ126),$G126/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G126-SUM($O126:BQ126),0))","v":0},{"$f":"IF(Oper!BS$10>=$C126,IF(ROUND(SUM($O126:BR126),4)=ROUND($G126,4),0,IF(Oper!BS$10=Inputs!$L$16,$G126-SUM($O126:BR126),$G126/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G126-SUM($O126:BR126),0))","v":0},{"$f":"IF(Oper!BT$10>=$C126,IF(ROUND(SUM($O126:BS126),4)=ROUND($G126,4),0,IF(Oper!BT$10=Inputs!$L$16,$G126-SUM($O126:BS126),$G126/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G126-SUM($O126:BS126),0))","v":0},{"$f":"IF(Oper!BU$10>=$C126,IF(ROUND(SUM($O126:BT126),4)=ROUND($G126,4),0,IF(Oper!BU$10=Inputs!$L$16,$G126-SUM($O126:BT126),$G126/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G126-SUM($O126:BT126),0))","v":0},{"$f":"IF(Oper!BV$10>=$C126,IF(ROUND(SUM($O126:BU126),4)=ROUND($G126,4),0,IF(Oper!BV$10=Inputs!$L$16,$G126-SUM($O126:BU126),$G126/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G126-SUM($O126:BU126),0))","v":0},{"$f":"IF(Oper!BW$10>=$C126,IF(ROUND(SUM($O126:BV126),4)=ROUND($G126,4),0,IF(Oper!BW$10=Inputs!$L$16,$G126-SUM($O126:BV126),$G126/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G126-SUM($O126:BV126),0))","v":0},{"$f":"IF(Oper!BX$10>=$C126,IF(ROUND(SUM($O126:BW126),4)=ROUND($G126,4),0,IF(Oper!BX$10=Inputs!$L$16,$G126-SUM($O126:BW126),$G126/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G126-SUM($O126:BW126),0))","v":0},{"$f":"IF(Oper!BY$10>=$C126,IF(ROUND(SUM($O126:BX126),4)=ROUND($G126,4),0,IF(Oper!BY$10=Inputs!$L$16,$G126-SUM($O126:BX126),$G126/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G126-SUM($O126:BX126),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C126,IF(ROUND(SUM($O126:BY126),4)=ROUND($G126,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G126-SUM($O126:BY126),$G126/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G126-SUM($O126:BY126),0))","v":0},{"$f":"IF(Oper!CA$10>=$C126,IF(ROUND(SUM($O126:BZ126),4)=ROUND($G126,4),0,IF(Oper!CA$10=Inputs!$L$16,$G126-SUM($O126:BZ126),$G126/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G126-SUM($O126:BZ126),0))","v":0},{"$f":"IF(Oper!CB$10>=$C126,IF(ROUND(SUM($O126:CA126),4)=ROUND($G126,4),0,IF(Oper!CB$10=Inputs!$L$16,$G126-SUM($O126:CA126),$G126/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G126-SUM($O126:CA126),0))","v":0},{"$f":"IF(Oper!CC$10>=$C126,IF(ROUND(SUM($O126:CB126),4)=ROUND($G126,4),0,IF(Oper!CC$10=Inputs!$L$16,$G126-SUM($O126:CB126),$G126/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G126-SUM($O126:CB126),0))","v":0},{"$f":"IF(Oper!CD$10>=$C126,IF(ROUND(SUM($O126:CC126),4)=ROUND($G126,4),0,IF(Oper!CD$10=Inputs!$L$16,$G126-SUM($O126:CC126),$G126/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G126-SUM($O126:CC126),0))","v":0},{"$f":"IF(Oper!CE$10>=$C126,IF(ROUND(SUM($O126:CD126),4)=ROUND($G126,4),0,IF(Oper!CE$10=Inputs!$L$16,$G126-SUM($O126:CD126),$G126/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G126-SUM($O126:CD126),0))","v":0},{"$f":"IF(Oper!CF$10>=$C126,IF(ROUND(SUM($O126:CE126),4)=ROUND($G126,4),0,IF(Oper!CF$10=Inputs!$L$16,$G126-SUM($O126:CE126),$G126/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G126-SUM($O126:CE126),0))","v":0},{"$f":"IF(Oper!CG$10>=$C126,IF(ROUND(SUM($O126:CF126),4)=ROUND($G126,4),0,IF(Oper!CG$10=Inputs!$L$16,$G126-SUM($O126:CF126),$G126/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G126-SUM($O126:CF126),0))","v":0},{"$f":"IF(Oper!CH$10>=$C126,IF(ROUND(SUM($O126:CG126),4)=ROUND($G126,4),0,IF(Oper!CH$10=Inputs!$L$16,$G126-SUM($O126:CG126),$G126/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G126-SUM($O126:CG126),0))","v":0},{"$f":"IF(Oper!CI$10>=$C126,IF(ROUND(SUM($O126:CH126),4)=ROUND($G126,4),0,IF(Oper!CI$10=Inputs!$L$16,$G126-SUM($O126:CH126),$G126/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G126-SUM($O126:CH126),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C126,IF(ROUND(SUM($O126:CI126),4)=ROUND($G126,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G126-SUM($O126:CI126),$G126/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G126-SUM($O126:CI126),0))","v":0},{"$f":"IF(Oper!CK$10>=$C126,IF(ROUND(SUM($O126:CJ126),4)=ROUND($G126,4),0,IF(Oper!CK$10=Inputs!$L$16,$G126-SUM($O126:CJ126),$G126/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G126-SUM($O126:CJ126),0))","v":0},{"$f":"IF(Oper!CL$10>=$C126,IF(ROUND(SUM($O126:CK126),4)=ROUND($G126,4),0,IF(Oper!CL$10=Inputs!$L$16,$G126-SUM($O126:CK126),$G126/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G126-SUM($O126:CK126),0))","v":0},{"$f":"IF(Oper!CM$10>=$C126,IF(ROUND(SUM($O126:CL126),4)=ROUND($G126,4),0,IF(Oper!CM$10=Inputs!$L$16,$G126-SUM($O126:CL126),$G126/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G126-SUM($O126:CL126),0))","v":0},{"$f":"IF(Oper!CN$10>=$C126,IF(ROUND(SUM($O126:CM126),4)=ROUND($G126,4),0,IF(Oper!CN$10=Inputs!$L$16,$G126-SUM($O126:CM126),$G126/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G126-SUM($O126:CM126),0))","v":0},{"$f":"IF(Oper!CO$10>=$C126,IF(ROUND(SUM($O126:CN126),4)=ROUND($G126,4),0,IF(Oper!CO$10=Inputs!$L$16,$G126-SUM($O126:CN126),$G126/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G126-SUM($O126:CN126),0))","v":0},{"$f":"IF(Oper!CP$10>=$C126,IF(ROUND(SUM($O126:CO126),4)=ROUND($G126,4),0,IF(Oper!CP$10=Inputs!$L$16,$G126-SUM($O126:CO126),$G126/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G126-SUM($O126:CO126),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C126,IF(ROUND(SUM($O126:CP126),4)=ROUND($G126,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G126-SUM($O126:CP126),$G126/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G126-SUM($O126:CP126),0))","v":0},{"$f":"IF(Oper!CR$10>=$C126,IF(ROUND(SUM($O126:CQ126),4)=ROUND($G126,4),0,IF(Oper!CR$10=Inputs!$L$16,$G126-SUM($O126:CQ126),$G126/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G126-SUM($O126:CQ126),0))","v":0}]
[null,null,"2052-12-31",{"$nulls":3},{"v":-122.31525230731175,"d":"-122.3"},{"$nulls":3},"MCAD",null,{"v":-122.31525230731172,"d":"(122)"},null,null,{"$f":"IF(Oper!P$10>=$C127,IF(ROUND(SUM($O127:O127),4)=ROUND($G127,4),0,IF(Oper!P$10=Inputs!$L$16,$G127-SUM($O127:O127),$G127/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G127-SUM($O127:O127),0))","v":0},{"$f":"IF(Oper!Q$10>=$C127,IF(ROUND(SUM($O127:P127),4)=ROUND($G127,4),0,IF(Oper!Q$10=Inputs!$L$16,$G127-SUM($O127:P127),$G127/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G127-SUM($O127:P127),0))","v":0},{"$f":"IF(Oper!R$10>=$C127,IF(ROUND(SUM($O127:Q127),4)=ROUND($G127,4),0,IF(Oper!R$10=Inputs!$L$16,$G127-SUM($O127:Q127),$G127/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G127-SUM($O127:Q127),0))","v":0},{"$f":"IF(Oper!S$10>=$C127,IF(ROUND(SUM($O127:R127),4)=ROUND($G127,4),0,IF(Oper!S$10=Inputs!$L$16,$G127-SUM($O127:R127),$G127/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G127-SUM($O127:R127),0))","v":0},{"$f":"IF(Oper!T$10>=$C127,IF(ROUND(SUM($O127:S127),4)=ROUND($G127,4),0,IF(Oper!T$10=Inputs!$L$16,$G127-SUM($O127:S127),$G127/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G127-SUM($O127:S127),0))","v":0},{"$f":"IF(Oper!U$10>=$C127,IF(ROUND(SUM($O127:T127),4)=ROUND($G127,4),0,IF(Oper!U$10=Inputs!$L$16,$G127-SUM($O127:T127),$G127/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G127-SUM($O127:T127),0))","v":0},{"$f":"IF(Oper!V$10>=$C127,IF(ROUND(SUM($O127:U127),4)=ROUND($G127,4),0,IF(Oper!V$10=Inputs!$L$16,$G127-SUM($O127:U127),$G127/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G127-SUM($O127:U127),0))","v":0},{"$f":"IF(Oper!W$10>=$C127,IF(ROUND(SUM($O127:V127),4)=ROUND($G127,4),0,IF(Oper!W$10=Inputs!$L$16,$G127-SUM($O127:V127),$G127/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G127-SUM($O127:V127),0))","v":0},{"$f":"IF(Oper!X$10>=$C127,IF(ROUND(SUM($O127:W127),4)=ROUND($G127,4),0,IF(Oper!X$10=Inputs!$L$16,$G127-SUM($O127:W127),$G127/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G127-SUM($O127:W127),0))","v":0},{"$f":"IF(Oper!Y$10>=$C127,IF(ROUND(SUM($O127:X127),4)=ROUND($G127,4),0,IF(Oper!Y$10=Inputs!$L$16,$G127-SUM($O127:X127),$G127/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G127-SUM($O127:X127),0))","v":0},{"$f":"IF(Oper!Z$10>=$C127,IF(ROUND(SUM($O127:Y127),4)=ROUND($G127,4),0,IF(Oper!Z$10=Inputs!$L$16,$G127-SUM($O127:Y127),$G127/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G127-SUM($O127:Y127),0))","v":0},{"$f":"IF(Oper!AA$10>=$C127,IF(ROUND(SUM($O127:Z127),4)=ROUND($G127,4),0,IF(Oper!AA$10=Inputs!$L$16,$G127-SUM($O127:Z127),$G127/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G127-SUM($O127:Z127),0))","v":0},{"$f":"IF(Oper!AB$10>=$C127,IF(ROUND(SUM($O127:AA127),4)=ROUND($G127,4),0,IF(Oper!AB$10=Inputs!$L$16,$G127-SUM($O127:AA127),$G127/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G127-SUM($O127:AA127),0))","v":0},{"$f":"IF(Oper!AC$10>=$C127,IF(ROUND(SUM($O127:AB127),4)=ROUND($G127,4),0,IF(Oper!AC$10=Inputs!$L$16,$G127-SUM($O127:AB127),$G127/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G127-SUM($O127:AB127),0))","v":0},{"$f":"IF(Oper!AD$10>=$C127,IF(ROUND(SUM($O127:AC127),4)=ROUND($G127,4),0,IF(Oper!AD$10=Inputs!$L$16,$G127-SUM($O127:AC127),$G127/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G127-SUM($O127:AC127),0))","v":0},{"$f":"IF(Oper!AE$10>=$C127,IF(ROUND(SUM($O127:AD127),4)=ROUND($G127,4),0,IF(Oper!AE$10=Inputs!$L$16,$G127-SUM($O127:AD127),$G127/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G127-SUM($O127:AD127),0))","v":0},{"$f":"IF(Oper!AF$10>=$C127,IF(ROUND(SUM($O127:AE127),4)=ROUND($G127,4),0,IF(Oper!AF$10=Inputs!$L$16,$G127-SUM($O127:AE127),$G127/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G127-SUM($O127:AE127),0))","v":0},{"$f":"IF(Oper!AG$10>=$C127,IF(ROUND(SUM($O127:AF127),4)=ROUND($G127,4),0,IF(Oper!AG$10=Inputs!$L$16,$G127-SUM($O127:AF127),$G127/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G127-SUM($O127:AF127),0))","v":0},{"$f":"IF(Oper!AH$10>=$C127,IF(ROUND(SUM($O127:AG127),4)=ROUND($G127,4),0,IF(Oper!AH$10=Inputs!$L$16,$G127-SUM($O127:AG127),$G127/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G127-SUM($O127:AG127),0))","v":0},{"$f":"IF(Oper!AI$10>=$C127,IF(ROUND(SUM($O127:AH127),4)=ROUND($G127,4),0,IF(Oper!AI$10=Inputs!$L$16,$G127-SUM($O127:AH127),$G127/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G127-SUM($O127:AH127),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C127,IF(ROUND(SUM($O127:AI127),4)=ROUND($G127,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G127-SUM($O127:AI127),$G127/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G127-SUM($O127:AI127),0))","v":0},{"$f":"IF(Oper!AK$10>=$C127,IF(ROUND(SUM($O127:AJ127),4)=ROUND($G127,4),0,IF(Oper!AK$10=Inputs!$L$16,$G127-SUM($O127:AJ127),$G127/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G127-SUM($O127:AJ127),0))","v":0},{"$f":"IF(Oper!AL$10>=$C127,IF(ROUND(SUM($O127:AK127),4)=ROUND($G127,4),0,IF(Oper!AL$10=Inputs!$L$16,$G127-SUM($O127:AK127),$G127/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G127-SUM($O127:AK127),0))","v":0},{"$f":"IF(Oper!AM$10>=$C127,IF(ROUND(SUM($O127:AL127),4)=ROUND($G127,4),0,IF(Oper!AM$10=Inputs!$L$16,$G127-SUM($O127:AL127),$G127/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G127-SUM($O127:AL127),0))","v":0},{"$f":"IF(Oper!AN$10>=$C127,IF(ROUND(SUM($O127:AM127),4)=ROUND($G127,4),0,IF(Oper!AN$10=Inputs!$L$16,$G127-SUM($O127:AM127),$G127/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G127-SUM($O127:AM127),0))","v":0},{"$f":"IF(Oper!AO$10>=$C127,IF(ROUND(SUM($O127:AN127),4)=ROUND($G127,4),0,IF(Oper!AO$10=Inputs!$L$16,$G127-SUM($O127:AN127),$G127/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G127-SUM($O127:AN127),0))","v":0},{"$f":"IF(Oper!AP$10>=$C127,IF(ROUND(SUM($O127:AO127),4)=ROUND($G127,4),0,IF(Oper!AP$10=Inputs!$L$16,$G127-SUM($O127:AO127),$G127/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G127-SUM($O127:AO127),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C127,IF(ROUND(SUM($O127:AP127),4)=ROUND($G127,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G127-SUM($O127:AP127),$G127/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G127-SUM($O127:AP127),0))","v":0},{"$f":"IF(Oper!AR$10>=$C127,IF(ROUND(SUM($O127:AQ127),4)=ROUND($G127,4),0,IF(Oper!AR$10=Inputs!$L$16,$G127-SUM($O127:AQ127),$G127/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G127-SUM($O127:AQ127),0))","v":0},{"$f":"IF(Oper!AS$10>=$C127,IF(ROUND(SUM($O127:AR127),4)=ROUND($G127,4),0,IF(Oper!AS$10=Inputs!$L$16,$G127-SUM($O127:AR127),$G127/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G127-SUM($O127:AR127),0))","v":0},{"$f":"IF(Oper!AT$10>=$C127,IF(ROUND(SUM($O127:AS127),4)=ROUND($G127,4),0,IF(Oper!AT$10=Inputs!$L$16,$G127-SUM($O127:AS127),$G127/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G127-SUM($O127:AS127),0))","v":0},{"$f":"IF(Oper!AU$10>=$C127,IF(ROUND(SUM($O127:AT127),4)=ROUND($G127,4),0,IF(Oper!AU$10=Inputs!$L$16,$G127-SUM($O127:AT127),$G127/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G127-SUM($O127:AT127),0))","v":0},{"$f":"IF(Oper!AV$10>=$C127,IF(ROUND(SUM($O127:AU127),4)=ROUND($G127,4),0,IF(Oper!AV$10=Inputs!$L$16,$G127-SUM($O127:AU127),$G127/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G127-SUM($O127:AU127),0))","v":0},{"$f":"IF(Oper!AW$10>=$C127,IF(ROUND(SUM($O127:AV127),4)=ROUND($G127,4),0,IF(Oper!AW$10=Inputs!$L$16,$G127-SUM($O127:AV127),$G127/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G127-SUM($O127:AV127),0))","v":0},{"$f":"IF(Oper!AX$10>=$C127,IF(ROUND(SUM($O127:AW127),4)=ROUND($G127,4),0,IF(Oper!AX$10=Inputs!$L$16,$G127-SUM($O127:AW127),$G127/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G127-SUM($O127:AW127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!AY$10>=$C127,IF(ROUND(SUM($O127:AX127),4)=ROUND($G127,4),0,IF(Oper!AY$10=Inputs!$L$16,$G127-SUM($O127:AX127),$G127/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G127-SUM($O127:AX127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!AZ$10>=$C127,IF(ROUND(SUM($O127:AY127),4)=ROUND($G127,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G127-SUM($O127:AY127),$G127/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G127-SUM($O127:AY127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BA$10>=$C127,IF(ROUND(SUM($O127:AZ127),4)=ROUND($G127,4),0,IF(Oper!BA$10=Inputs!$L$16,$G127-SUM($O127:AZ127),$G127/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G127-SUM($O127:AZ127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BB$10>=$C127,IF(ROUND(SUM($O127:BA127),4)=ROUND($G127,4),0,IF(Oper!BB$10=Inputs!$L$16,$G127-SUM($O127:BA127),$G127/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G127-SUM($O127:BA127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BC$10>=$C127,IF(ROUND(SUM($O127:BB127),4)=ROUND($G127,4),0,IF(Oper!BC$10=Inputs!$L$16,$G127-SUM($O127:BB127),$G127/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G127-SUM($O127:BB127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BD$10>=$C127,IF(ROUND(SUM($O127:BC127),4)=ROUND($G127,4),0,IF(Oper!BD$10=Inputs!$L$16,$G127-SUM($O127:BC127),$G127/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G127-SUM($O127:BC127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BE$10>=$C127,IF(ROUND(SUM($O127:BD127),4)=ROUND($G127,4),0,IF(Oper!BE$10=Inputs!$L$16,$G127-SUM($O127:BD127),$G127/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G127-SUM($O127:BD127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BF$10>=$C127,IF(ROUND(SUM($O127:BE127),4)=ROUND($G127,4),0,IF(Oper!BF$10=Inputs!$L$16,$G127-SUM($O127:BE127),$G127/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G127-SUM($O127:BE127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BG$10>=$C127,IF(ROUND(SUM($O127:BF127),4)=ROUND($G127,4),0,IF(Oper!BG$10=Inputs!$L$16,$G127-SUM($O127:BF127),$G127/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G127-SUM($O127:BF127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BH$10>=$C127,IF(ROUND(SUM($O127:BG127),4)=ROUND($G127,4),0,IF(Oper!BH$10=Inputs!$L$16,$G127-SUM($O127:BG127),$G127/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G127-SUM($O127:BG127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BI$10>=$C127,IF(ROUND(SUM($O127:BH127),4)=ROUND($G127,4),0,IF(Oper!BI$10=Inputs!$L$16,$G127-SUM($O127:BH127),$G127/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G127-SUM($O127:BH127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BJ$10>=$C127,IF(ROUND(SUM($O127:BI127),4)=ROUND($G127,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G127-SUM($O127:BI127),$G127/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G127-SUM($O127:BI127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BK$10>=$C127,IF(ROUND(SUM($O127:BJ127),4)=ROUND($G127,4),0,IF(Oper!BK$10=Inputs!$L$16,$G127-SUM($O127:BJ127),$G127/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G127-SUM($O127:BJ127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BL$10>=$C127,IF(ROUND(SUM($O127:BK127),4)=ROUND($G127,4),0,IF(Oper!BL$10=Inputs!$L$16,$G127-SUM($O127:BK127),$G127/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G127-SUM($O127:BK127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BM$10>=$C127,IF(ROUND(SUM($O127:BL127),4)=ROUND($G127,4),0,IF(Oper!BM$10=Inputs!$L$16,$G127-SUM($O127:BL127),$G127/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G127-SUM($O127:BL127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BN$10>=$C127,IF(ROUND(SUM($O127:BM127),4)=ROUND($G127,4),0,IF(Oper!BN$10=Inputs!$L$16,$G127-SUM($O127:BM127),$G127/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G127-SUM($O127:BM127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BO$10>=$C127,IF(ROUND(SUM($O127:BN127),4)=ROUND($G127,4),0,IF(Oper!BO$10=Inputs!$L$16,$G127-SUM($O127:BN127),$G127/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G127-SUM($O127:BN127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BP$10>=$C127,IF(ROUND(SUM($O127:BO127),4)=ROUND($G127,4),0,IF(Oper!BP$10=Inputs!$L$16,$G127-SUM($O127:BO127),$G127/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G127-SUM($O127:BO127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BQ$10>=$C127,IF(ROUND(SUM($O127:BP127),4)=ROUND($G127,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G127-SUM($O127:BP127),$G127/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G127-SUM($O127:BP127),0))","v":{"v":-6.115762615365588,"d":"(6.1)"}},{"$f":"IF(Oper!BR$10>=$C127,IF(ROUND(SUM($O127:BQ127),4)=ROUND($G127,4),0,IF(Oper!BR$10=Inputs!$L$16,$G127-SUM($O127:BQ127),$G127/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G127-SUM($O127:BQ127),0))","v":0},{"$f":"IF(Oper!BS$10>=$C127,IF(ROUND(SUM($O127:BR127),4)=ROUND($G127,4),0,IF(Oper!BS$10=Inputs!$L$16,$G127-SUM($O127:BR127),$G127/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G127-SUM($O127:BR127),0))","v":0},{"$f":"IF(Oper!BT$10>=$C127,IF(ROUND(SUM($O127:BS127),4)=ROUND($G127,4),0,IF(Oper!BT$10=Inputs!$L$16,$G127-SUM($O127:BS127),$G127/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G127-SUM($O127:BS127),0))","v":0},{"$f":"IF(Oper!BU$10>=$C127,IF(ROUND(SUM($O127:BT127),4)=ROUND($G127,4),0,IF(Oper!BU$10=Inputs!$L$16,$G127-SUM($O127:BT127),$G127/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G127-SUM($O127:BT127),0))","v":0},{"$f":"IF(Oper!BV$10>=$C127,IF(ROUND(SUM($O127:BU127),4)=ROUND($G127,4),0,IF(Oper!BV$10=Inputs!$L$16,$G127-SUM($O127:BU127),$G127/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G127-SUM($O127:BU127),0))","v":0},{"$f":"IF(Oper!BW$10>=$C127,IF(ROUND(SUM($O127:BV127),4)=ROUND($G127,4),0,IF(Oper!BW$10=Inputs!$L$16,$G127-SUM($O127:BV127),$G127/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G127-SUM($O127:BV127),0))","v":0},{"$f":"IF(Oper!BX$10>=$C127,IF(ROUND(SUM($O127:BW127),4)=ROUND($G127,4),0,IF(Oper!BX$10=Inputs!$L$16,$G127-SUM($O127:BW127),$G127/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G127-SUM($O127:BW127),0))","v":0},{"$f":"IF(Oper!BY$10>=$C127,IF(ROUND(SUM($O127:BX127),4)=ROUND($G127,4),0,IF(Oper!BY$10=Inputs!$L$16,$G127-SUM($O127:BX127),$G127/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G127-SUM($O127:BX127),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C127,IF(ROUND(SUM($O127:BY127),4)=ROUND($G127,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G127-SUM($O127:BY127),$G127/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G127-SUM($O127:BY127),0))","v":0},{"$f":"IF(Oper!CA$10>=$C127,IF(ROUND(SUM($O127:BZ127),4)=ROUND($G127,4),0,IF(Oper!CA$10=Inputs!$L$16,$G127-SUM($O127:BZ127),$G127/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G127-SUM($O127:BZ127),0))","v":0},{"$f":"IF(Oper!CB$10>=$C127,IF(ROUND(SUM($O127:CA127),4)=ROUND($G127,4),0,IF(Oper!CB$10=Inputs!$L$16,$G127-SUM($O127:CA127),$G127/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G127-SUM($O127:CA127),0))","v":0},{"$f":"IF(Oper!CC$10>=$C127,IF(ROUND(SUM($O127:CB127),4)=ROUND($G127,4),0,IF(Oper!CC$10=Inputs!$L$16,$G127-SUM($O127:CB127),$G127/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G127-SUM($O127:CB127),0))","v":0},{"$f":"IF(Oper!CD$10>=$C127,IF(ROUND(SUM($O127:CC127),4)=ROUND($G127,4),0,IF(Oper!CD$10=Inputs!$L$16,$G127-SUM($O127:CC127),$G127/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G127-SUM($O127:CC127),0))","v":0},{"$f":"IF(Oper!CE$10>=$C127,IF(ROUND(SUM($O127:CD127),4)=ROUND($G127,4),0,IF(Oper!CE$10=Inputs!$L$16,$G127-SUM($O127:CD127),$G127/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G127-SUM($O127:CD127),0))","v":0},{"$f":"IF(Oper!CF$10>=$C127,IF(ROUND(SUM($O127:CE127),4)=ROUND($G127,4),0,IF(Oper!CF$10=Inputs!$L$16,$G127-SUM($O127:CE127),$G127/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G127-SUM($O127:CE127),0))","v":0},{"$f":"IF(Oper!CG$10>=$C127,IF(ROUND(SUM($O127:CF127),4)=ROUND($G127,4),0,IF(Oper!CG$10=Inputs!$L$16,$G127-SUM($O127:CF127),$G127/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G127-SUM($O127:CF127),0))","v":0},{"$f":"IF(Oper!CH$10>=$C127,IF(ROUND(SUM($O127:CG127),4)=ROUND($G127,4),0,IF(Oper!CH$10=Inputs!$L$16,$G127-SUM($O127:CG127),$G127/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G127-SUM($O127:CG127),0))","v":0},{"$f":"IF(Oper!CI$10>=$C127,IF(ROUND(SUM($O127:CH127),4)=ROUND($G127,4),0,IF(Oper!CI$10=Inputs!$L$16,$G127-SUM($O127:CH127),$G127/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G127-SUM($O127:CH127),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C127,IF(ROUND(SUM($O127:CI127),4)=ROUND($G127,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G127-SUM($O127:CI127),$G127/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G127-SUM($O127:CI127),0))","v":0},{"$f":"IF(Oper!CK$10>=$C127,IF(ROUND(SUM($O127:CJ127),4)=ROUND($G127,4),0,IF(Oper!CK$10=Inputs!$L$16,$G127-SUM($O127:CJ127),$G127/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G127-SUM($O127:CJ127),0))","v":0},{"$f":"IF(Oper!CL$10>=$C127,IF(ROUND(SUM($O127:CK127),4)=ROUND($G127,4),0,IF(Oper!CL$10=Inputs!$L$16,$G127-SUM($O127:CK127),$G127/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G127-SUM($O127:CK127),0))","v":0},{"$f":"IF(Oper!CM$10>=$C127,IF(ROUND(SUM($O127:CL127),4)=ROUND($G127,4),0,IF(Oper!CM$10=Inputs!$L$16,$G127-SUM($O127:CL127),$G127/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G127-SUM($O127:CL127),0))","v":0},{"$f":"IF(Oper!CN$10>=$C127,IF(ROUND(SUM($O127:CM127),4)=ROUND($G127,4),0,IF(Oper!CN$10=Inputs!$L$16,$G127-SUM($O127:CM127),$G127/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G127-SUM($O127:CM127),0))","v":0},{"$f":"IF(Oper!CO$10>=$C127,IF(ROUND(SUM($O127:CN127),4)=ROUND($G127,4),0,IF(Oper!CO$10=Inputs!$L$16,$G127-SUM($O127:CN127),$G127/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G127-SUM($O127:CN127),0))","v":0},{"$f":"IF(Oper!CP$10>=$C127,IF(ROUND(SUM($O127:CO127),4)=ROUND($G127,4),0,IF(Oper!CP$10=Inputs!$L$16,$G127-SUM($O127:CO127),$G127/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G127-SUM($O127:CO127),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C127,IF(ROUND(SUM($O127:CP127),4)=ROUND($G127,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G127-SUM($O127:CP127),$G127/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G127-SUM($O127:CP127),0))","v":0},{"$f":"IF(Oper!CR$10>=$C127,IF(ROUND(SUM($O127:CQ127),4)=ROUND($G127,4),0,IF(Oper!CR$10=Inputs!$L$16,$G127-SUM($O127:CQ127),$G127/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G127-SUM($O127:CQ127),0))","v":0}]
[null,null,"2053-12-31",{"$nulls":3},{"v":-124.761557353458,"d":"-124.8"},{"$nulls":3},"MCAD",null,{"v":-124.761557353458,"d":"(125)"},null,null,{"$f":"IF(Oper!P$10>=$C128,IF(ROUND(SUM($O128:O128),4)=ROUND($G128,4),0,IF(Oper!P$10=Inputs!$L$16,$G128-SUM($O128:O128),$G128/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G128-SUM($O128:O128),0))","v":0},{"$f":"IF(Oper!Q$10>=$C128,IF(ROUND(SUM($O128:P128),4)=ROUND($G128,4),0,IF(Oper!Q$10=Inputs!$L$16,$G128-SUM($O128:P128),$G128/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G128-SUM($O128:P128),0))","v":0},{"$f":"IF(Oper!R$10>=$C128,IF(ROUND(SUM($O128:Q128),4)=ROUND($G128,4),0,IF(Oper!R$10=Inputs!$L$16,$G128-SUM($O128:Q128),$G128/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G128-SUM($O128:Q128),0))","v":0},{"$f":"IF(Oper!S$10>=$C128,IF(ROUND(SUM($O128:R128),4)=ROUND($G128,4),0,IF(Oper!S$10=Inputs!$L$16,$G128-SUM($O128:R128),$G128/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G128-SUM($O128:R128),0))","v":0},{"$f":"IF(Oper!T$10>=$C128,IF(ROUND(SUM($O128:S128),4)=ROUND($G128,4),0,IF(Oper!T$10=Inputs!$L$16,$G128-SUM($O128:S128),$G128/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G128-SUM($O128:S128),0))","v":0},{"$f":"IF(Oper!U$10>=$C128,IF(ROUND(SUM($O128:T128),4)=ROUND($G128,4),0,IF(Oper!U$10=Inputs!$L$16,$G128-SUM($O128:T128),$G128/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G128-SUM($O128:T128),0))","v":0},{"$f":"IF(Oper!V$10>=$C128,IF(ROUND(SUM($O128:U128),4)=ROUND($G128,4),0,IF(Oper!V$10=Inputs!$L$16,$G128-SUM($O128:U128),$G128/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G128-SUM($O128:U128),0))","v":0},{"$f":"IF(Oper!W$10>=$C128,IF(ROUND(SUM($O128:V128),4)=ROUND($G128,4),0,IF(Oper!W$10=Inputs!$L$16,$G128-SUM($O128:V128),$G128/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G128-SUM($O128:V128),0))","v":0},{"$f":"IF(Oper!X$10>=$C128,IF(ROUND(SUM($O128:W128),4)=ROUND($G128,4),0,IF(Oper!X$10=Inputs!$L$16,$G128-SUM($O128:W128),$G128/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G128-SUM($O128:W128),0))","v":0},{"$f":"IF(Oper!Y$10>=$C128,IF(ROUND(SUM($O128:X128),4)=ROUND($G128,4),0,IF(Oper!Y$10=Inputs!$L$16,$G128-SUM($O128:X128),$G128/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G128-SUM($O128:X128),0))","v":0},{"$f":"IF(Oper!Z$10>=$C128,IF(ROUND(SUM($O128:Y128),4)=ROUND($G128,4),0,IF(Oper!Z$10=Inputs!$L$16,$G128-SUM($O128:Y128),$G128/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G128-SUM($O128:Y128),0))","v":0},{"$f":"IF(Oper!AA$10>=$C128,IF(ROUND(SUM($O128:Z128),4)=ROUND($G128,4),0,IF(Oper!AA$10=Inputs!$L$16,$G128-SUM($O128:Z128),$G128/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G128-SUM($O128:Z128),0))","v":0},{"$f":"IF(Oper!AB$10>=$C128,IF(ROUND(SUM($O128:AA128),4)=ROUND($G128,4),0,IF(Oper!AB$10=Inputs!$L$16,$G128-SUM($O128:AA128),$G128/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G128-SUM($O128:AA128),0))","v":0},{"$f":"IF(Oper!AC$10>=$C128,IF(ROUND(SUM($O128:AB128),4)=ROUND($G128,4),0,IF(Oper!AC$10=Inputs!$L$16,$G128-SUM($O128:AB128),$G128/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G128-SUM($O128:AB128),0))","v":0},{"$f":"IF(Oper!AD$10>=$C128,IF(ROUND(SUM($O128:AC128),4)=ROUND($G128,4),0,IF(Oper!AD$10=Inputs!$L$16,$G128-SUM($O128:AC128),$G128/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G128-SUM($O128:AC128),0))","v":0},{"$f":"IF(Oper!AE$10>=$C128,IF(ROUND(SUM($O128:AD128),4)=ROUND($G128,4),0,IF(Oper!AE$10=Inputs!$L$16,$G128-SUM($O128:AD128),$G128/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G128-SUM($O128:AD128),0))","v":0},{"$f":"IF(Oper!AF$10>=$C128,IF(ROUND(SUM($O128:AE128),4)=ROUND($G128,4),0,IF(Oper!AF$10=Inputs!$L$16,$G128-SUM($O128:AE128),$G128/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G128-SUM($O128:AE128),0))","v":0},{"$f":"IF(Oper!AG$10>=$C128,IF(ROUND(SUM($O128:AF128),4)=ROUND($G128,4),0,IF(Oper!AG$10=Inputs!$L$16,$G128-SUM($O128:AF128),$G128/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G128-SUM($O128:AF128),0))","v":0},{"$f":"IF(Oper!AH$10>=$C128,IF(ROUND(SUM($O128:AG128),4)=ROUND($G128,4),0,IF(Oper!AH$10=Inputs!$L$16,$G128-SUM($O128:AG128),$G128/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G128-SUM($O128:AG128),0))","v":0},{"$f":"IF(Oper!AI$10>=$C128,IF(ROUND(SUM($O128:AH128),4)=ROUND($G128,4),0,IF(Oper!AI$10=Inputs!$L$16,$G128-SUM($O128:AH128),$G128/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G128-SUM($O128:AH128),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C128,IF(ROUND(SUM($O128:AI128),4)=ROUND($G128,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G128-SUM($O128:AI128),$G128/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G128-SUM($O128:AI128),0))","v":0},{"$f":"IF(Oper!AK$10>=$C128,IF(ROUND(SUM($O128:AJ128),4)=ROUND($G128,4),0,IF(Oper!AK$10=Inputs!$L$16,$G128-SUM($O128:AJ128),$G128/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G128-SUM($O128:AJ128),0))","v":0},{"$f":"IF(Oper!AL$10>=$C128,IF(ROUND(SUM($O128:AK128),4)=ROUND($G128,4),0,IF(Oper!AL$10=Inputs!$L$16,$G128-SUM($O128:AK128),$G128/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G128-SUM($O128:AK128),0))","v":0},{"$f":"IF(Oper!AM$10>=$C128,IF(ROUND(SUM($O128:AL128),4)=ROUND($G128,4),0,IF(Oper!AM$10=Inputs!$L$16,$G128-SUM($O128:AL128),$G128/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G128-SUM($O128:AL128),0))","v":0},{"$f":"IF(Oper!AN$10>=$C128,IF(ROUND(SUM($O128:AM128),4)=ROUND($G128,4),0,IF(Oper!AN$10=Inputs!$L$16,$G128-SUM($O128:AM128),$G128/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G128-SUM($O128:AM128),0))","v":0},{"$f":"IF(Oper!AO$10>=$C128,IF(ROUND(SUM($O128:AN128),4)=ROUND($G128,4),0,IF(Oper!AO$10=Inputs!$L$16,$G128-SUM($O128:AN128),$G128/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G128-SUM($O128:AN128),0))","v":0},{"$f":"IF(Oper!AP$10>=$C128,IF(ROUND(SUM($O128:AO128),4)=ROUND($G128,4),0,IF(Oper!AP$10=Inputs!$L$16,$G128-SUM($O128:AO128),$G128/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G128-SUM($O128:AO128),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C128,IF(ROUND(SUM($O128:AP128),4)=ROUND($G128,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G128-SUM($O128:AP128),$G128/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G128-SUM($O128:AP128),0))","v":0},{"$f":"IF(Oper!AR$10>=$C128,IF(ROUND(SUM($O128:AQ128),4)=ROUND($G128,4),0,IF(Oper!AR$10=Inputs!$L$16,$G128-SUM($O128:AQ128),$G128/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G128-SUM($O128:AQ128),0))","v":0},{"$f":"IF(Oper!AS$10>=$C128,IF(ROUND(SUM($O128:AR128),4)=ROUND($G128,4),0,IF(Oper!AS$10=Inputs!$L$16,$G128-SUM($O128:AR128),$G128/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G128-SUM($O128:AR128),0))","v":0},{"$f":"IF(Oper!AT$10>=$C128,IF(ROUND(SUM($O128:AS128),4)=ROUND($G128,4),0,IF(Oper!AT$10=Inputs!$L$16,$G128-SUM($O128:AS128),$G128/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G128-SUM($O128:AS128),0))","v":0},{"$f":"IF(Oper!AU$10>=$C128,IF(ROUND(SUM($O128:AT128),4)=ROUND($G128,4),0,IF(Oper!AU$10=Inputs!$L$16,$G128-SUM($O128:AT128),$G128/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G128-SUM($O128:AT128),0))","v":0},{"$f":"IF(Oper!AV$10>=$C128,IF(ROUND(SUM($O128:AU128),4)=ROUND($G128,4),0,IF(Oper!AV$10=Inputs!$L$16,$G128-SUM($O128:AU128),$G128/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G128-SUM($O128:AU128),0))","v":0},{"$f":"IF(Oper!AW$10>=$C128,IF(ROUND(SUM($O128:AV128),4)=ROUND($G128,4),0,IF(Oper!AW$10=Inputs!$L$16,$G128-SUM($O128:AV128),$G128/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G128-SUM($O128:AV128),0))","v":0},{"$f":"IF(Oper!AX$10>=$C128,IF(ROUND(SUM($O128:AW128),4)=ROUND($G128,4),0,IF(Oper!AX$10=Inputs!$L$16,$G128-SUM($O128:AW128),$G128/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G128-SUM($O128:AW128),0))","v":0},{"$f":"IF(Oper!AY$10>=$C128,IF(ROUND(SUM($O128:AX128),4)=ROUND($G128,4),0,IF(Oper!AY$10=Inputs!$L$16,$G128-SUM($O128:AX128),$G128/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G128-SUM($O128:AX128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!AZ$10>=$C128,IF(ROUND(SUM($O128:AY128),4)=ROUND($G128,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G128-SUM($O128:AY128),$G128/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G128-SUM($O128:AY128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BA$10>=$C128,IF(ROUND(SUM($O128:AZ128),4)=ROUND($G128,4),0,IF(Oper!BA$10=Inputs!$L$16,$G128-SUM($O128:AZ128),$G128/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G128-SUM($O128:AZ128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BB$10>=$C128,IF(ROUND(SUM($O128:BA128),4)=ROUND($G128,4),0,IF(Oper!BB$10=Inputs!$L$16,$G128-SUM($O128:BA128),$G128/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G128-SUM($O128:BA128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BC$10>=$C128,IF(ROUND(SUM($O128:BB128),4)=ROUND($G128,4),0,IF(Oper!BC$10=Inputs!$L$16,$G128-SUM($O128:BB128),$G128/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G128-SUM($O128:BB128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BD$10>=$C128,IF(ROUND(SUM($O128:BC128),4)=ROUND($G128,4),0,IF(Oper!BD$10=Inputs!$L$16,$G128-SUM($O128:BC128),$G128/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G128-SUM($O128:BC128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BE$10>=$C128,IF(ROUND(SUM($O128:BD128),4)=ROUND($G128,4),0,IF(Oper!BE$10=Inputs!$L$16,$G128-SUM($O128:BD128),$G128/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G128-SUM($O128:BD128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BF$10>=$C128,IF(ROUND(SUM($O128:BE128),4)=ROUND($G128,4),0,IF(Oper!BF$10=Inputs!$L$16,$G128-SUM($O128:BE128),$G128/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G128-SUM($O128:BE128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BG$10>=$C128,IF(ROUND(SUM($O128:BF128),4)=ROUND($G128,4),0,IF(Oper!BG$10=Inputs!$L$16,$G128-SUM($O128:BF128),$G128/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G128-SUM($O128:BF128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BH$10>=$C128,IF(ROUND(SUM($O128:BG128),4)=ROUND($G128,4),0,IF(Oper!BH$10=Inputs!$L$16,$G128-SUM($O128:BG128),$G128/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G128-SUM($O128:BG128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BI$10>=$C128,IF(ROUND(SUM($O128:BH128),4)=ROUND($G128,4),0,IF(Oper!BI$10=Inputs!$L$16,$G128-SUM($O128:BH128),$G128/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G128-SUM($O128:BH128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BJ$10>=$C128,IF(ROUND(SUM($O128:BI128),4)=ROUND($G128,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G128-SUM($O128:BI128),$G128/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G128-SUM($O128:BI128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BK$10>=$C128,IF(ROUND(SUM($O128:BJ128),4)=ROUND($G128,4),0,IF(Oper!BK$10=Inputs!$L$16,$G128-SUM($O128:BJ128),$G128/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G128-SUM($O128:BJ128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BL$10>=$C128,IF(ROUND(SUM($O128:BK128),4)=ROUND($G128,4),0,IF(Oper!BL$10=Inputs!$L$16,$G128-SUM($O128:BK128),$G128/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G128-SUM($O128:BK128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BM$10>=$C128,IF(ROUND(SUM($O128:BL128),4)=ROUND($G128,4),0,IF(Oper!BM$10=Inputs!$L$16,$G128-SUM($O128:BL128),$G128/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G128-SUM($O128:BL128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BN$10>=$C128,IF(ROUND(SUM($O128:BM128),4)=ROUND($G128,4),0,IF(Oper!BN$10=Inputs!$L$16,$G128-SUM($O128:BM128),$G128/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G128-SUM($O128:BM128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BO$10>=$C128,IF(ROUND(SUM($O128:BN128),4)=ROUND($G128,4),0,IF(Oper!BO$10=Inputs!$L$16,$G128-SUM($O128:BN128),$G128/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G128-SUM($O128:BN128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BP$10>=$C128,IF(ROUND(SUM($O128:BO128),4)=ROUND($G128,4),0,IF(Oper!BP$10=Inputs!$L$16,$G128-SUM($O128:BO128),$G128/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G128-SUM($O128:BO128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BQ$10>=$C128,IF(ROUND(SUM($O128:BP128),4)=ROUND($G128,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G128-SUM($O128:BP128),$G128/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G128-SUM($O128:BP128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BR$10>=$C128,IF(ROUND(SUM($O128:BQ128),4)=ROUND($G128,4),0,IF(Oper!BR$10=Inputs!$L$16,$G128-SUM($O128:BQ128),$G128/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G128-SUM($O128:BQ128),0))","v":{"v":-6.2380778676729,"d":"(6.2)"}},{"$f":"IF(Oper!BS$10>=$C128,IF(ROUND(SUM($O128:BR128),4)=ROUND($G128,4),0,IF(Oper!BS$10=Inputs!$L$16,$G128-SUM($O128:BR128),$G128/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G128-SUM($O128:BR128),0))","v":0},{"$f":"IF(Oper!BT$10>=$C128,IF(ROUND(SUM($O128:BS128),4)=ROUND($G128,4),0,IF(Oper!BT$10=Inputs!$L$16,$G128-SUM($O128:BS128),$G128/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G128-SUM($O128:BS128),0))","v":0},{"$f":"IF(Oper!BU$10>=$C128,IF(ROUND(SUM($O128:BT128),4)=ROUND($G128,4),0,IF(Oper!BU$10=Inputs!$L$16,$G128-SUM($O128:BT128),$G128/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G128-SUM($O128:BT128),0))","v":0},{"$f":"IF(Oper!BV$10>=$C128,IF(ROUND(SUM($O128:BU128),4)=ROUND($G128,4),0,IF(Oper!BV$10=Inputs!$L$16,$G128-SUM($O128:BU128),$G128/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G128-SUM($O128:BU128),0))","v":0},{"$f":"IF(Oper!BW$10>=$C128,IF(ROUND(SUM($O128:BV128),4)=ROUND($G128,4),0,IF(Oper!BW$10=Inputs!$L$16,$G128-SUM($O128:BV128),$G128/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G128-SUM($O128:BV128),0))","v":0},{"$f":"IF(Oper!BX$10>=$C128,IF(ROUND(SUM($O128:BW128),4)=ROUND($G128,4),0,IF(Oper!BX$10=Inputs!$L$16,$G128-SUM($O128:BW128),$G128/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G128-SUM($O128:BW128),0))","v":0},{"$f":"IF(Oper!BY$10>=$C128,IF(ROUND(SUM($O128:BX128),4)=ROUND($G128,4),0,IF(Oper!BY$10=Inputs!$L$16,$G128-SUM($O128:BX128),$G128/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G128-SUM($O128:BX128),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C128,IF(ROUND(SUM($O128:BY128),4)=ROUND($G128,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G128-SUM($O128:BY128),$G128/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G128-SUM($O128:BY128),0))","v":0},{"$f":"IF(Oper!CA$10>=$C128,IF(ROUND(SUM($O128:BZ128),4)=ROUND($G128,4),0,IF(Oper!CA$10=Inputs!$L$16,$G128-SUM($O128:BZ128),$G128/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G128-SUM($O128:BZ128),0))","v":0},{"$f":"IF(Oper!CB$10>=$C128,IF(ROUND(SUM($O128:CA128),4)=ROUND($G128,4),0,IF(Oper!CB$10=Inputs!$L$16,$G128-SUM($O128:CA128),$G128/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G128-SUM($O128:CA128),0))","v":0},{"$f":"IF(Oper!CC$10>=$C128,IF(ROUND(SUM($O128:CB128),4)=ROUND($G128,4),0,IF(Oper!CC$10=Inputs!$L$16,$G128-SUM($O128:CB128),$G128/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G128-SUM($O128:CB128),0))","v":0},{"$f":"IF(Oper!CD$10>=$C128,IF(ROUND(SUM($O128:CC128),4)=ROUND($G128,4),0,IF(Oper!CD$10=Inputs!$L$16,$G128-SUM($O128:CC128),$G128/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G128-SUM($O128:CC128),0))","v":0},{"$f":"IF(Oper!CE$10>=$C128,IF(ROUND(SUM($O128:CD128),4)=ROUND($G128,4),0,IF(Oper!CE$10=Inputs!$L$16,$G128-SUM($O128:CD128),$G128/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G128-SUM($O128:CD128),0))","v":0},{"$f":"IF(Oper!CF$10>=$C128,IF(ROUND(SUM($O128:CE128),4)=ROUND($G128,4),0,IF(Oper!CF$10=Inputs!$L$16,$G128-SUM($O128:CE128),$G128/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G128-SUM($O128:CE128),0))","v":0},{"$f":"IF(Oper!CG$10>=$C128,IF(ROUND(SUM($O128:CF128),4)=ROUND($G128,4),0,IF(Oper!CG$10=Inputs!$L$16,$G128-SUM($O128:CF128),$G128/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G128-SUM($O128:CF128),0))","v":0},{"$f":"IF(Oper!CH$10>=$C128,IF(ROUND(SUM($O128:CG128),4)=ROUND($G128,4),0,IF(Oper!CH$10=Inputs!$L$16,$G128-SUM($O128:CG128),$G128/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G128-SUM($O128:CG128),0))","v":0},{"$f":"IF(Oper!CI$10>=$C128,IF(ROUND(SUM($O128:CH128),4)=ROUND($G128,4),0,IF(Oper!CI$10=Inputs!$L$16,$G128-SUM($O128:CH128),$G128/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G128-SUM($O128:CH128),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C128,IF(ROUND(SUM($O128:CI128),4)=ROUND($G128,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G128-SUM($O128:CI128),$G128/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G128-SUM($O128:CI128),0))","v":0},{"$f":"IF(Oper!CK$10>=$C128,IF(ROUND(SUM($O128:CJ128),4)=ROUND($G128,4),0,IF(Oper!CK$10=Inputs!$L$16,$G128-SUM($O128:CJ128),$G128/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G128-SUM($O128:CJ128),0))","v":0},{"$f":"IF(Oper!CL$10>=$C128,IF(ROUND(SUM($O128:CK128),4)=ROUND($G128,4),0,IF(Oper!CL$10=Inputs!$L$16,$G128-SUM($O128:CK128),$G128/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G128-SUM($O128:CK128),0))","v":0},{"$f":"IF(Oper!CM$10>=$C128,IF(ROUND(SUM($O128:CL128),4)=ROUND($G128,4),0,IF(Oper!CM$10=Inputs!$L$16,$G128-SUM($O128:CL128),$G128/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G128-SUM($O128:CL128),0))","v":0},{"$f":"IF(Oper!CN$10>=$C128,IF(ROUND(SUM($O128:CM128),4)=ROUND($G128,4),0,IF(Oper!CN$10=Inputs!$L$16,$G128-SUM($O128:CM128),$G128/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G128-SUM($O128:CM128),0))","v":0},{"$f":"IF(Oper!CO$10>=$C128,IF(ROUND(SUM($O128:CN128),4)=ROUND($G128,4),0,IF(Oper!CO$10=Inputs!$L$16,$G128-SUM($O128:CN128),$G128/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G128-SUM($O128:CN128),0))","v":0},{"$f":"IF(Oper!CP$10>=$C128,IF(ROUND(SUM($O128:CO128),4)=ROUND($G128,4),0,IF(Oper!CP$10=Inputs!$L$16,$G128-SUM($O128:CO128),$G128/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G128-SUM($O128:CO128),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C128,IF(ROUND(SUM($O128:CP128),4)=ROUND($G128,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G128-SUM($O128:CP128),$G128/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G128-SUM($O128:CP128),0))","v":0},{"$f":"IF(Oper!CR$10>=$C128,IF(ROUND(SUM($O128:CQ128),4)=ROUND($G128,4),0,IF(Oper!CR$10=Inputs!$L$16,$G128-SUM($O128:CQ128),$G128/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G128-SUM($O128:CQ128),0))","v":0}]
[null,null,"2054-12-31",{"$nulls":3},{"v":-127.25678850052716,"d":"-127.3"},{"$nulls":3},"MCAD",null,{"v":-127.25678850052711,"d":"(127)"},null,null,{"$f":"IF(Oper!P$10>=$C129,IF(ROUND(SUM($O129:O129),4)=ROUND($G129,4),0,IF(Oper!P$10=Inputs!$L$16,$G129-SUM($O129:O129),$G129/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G129-SUM($O129:O129),0))","v":0},{"$f":"IF(Oper!Q$10>=$C129,IF(ROUND(SUM($O129:P129),4)=ROUND($G129,4),0,IF(Oper!Q$10=Inputs!$L$16,$G129-SUM($O129:P129),$G129/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G129-SUM($O129:P129),0))","v":0},{"$f":"IF(Oper!R$10>=$C129,IF(ROUND(SUM($O129:Q129),4)=ROUND($G129,4),0,IF(Oper!R$10=Inputs!$L$16,$G129-SUM($O129:Q129),$G129/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G129-SUM($O129:Q129),0))","v":0},{"$f":"IF(Oper!S$10>=$C129,IF(ROUND(SUM($O129:R129),4)=ROUND($G129,4),0,IF(Oper!S$10=Inputs!$L$16,$G129-SUM($O129:R129),$G129/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G129-SUM($O129:R129),0))","v":0},{"$f":"IF(Oper!T$10>=$C129,IF(ROUND(SUM($O129:S129),4)=ROUND($G129,4),0,IF(Oper!T$10=Inputs!$L$16,$G129-SUM($O129:S129),$G129/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G129-SUM($O129:S129),0))","v":0},{"$f":"IF(Oper!U$10>=$C129,IF(ROUND(SUM($O129:T129),4)=ROUND($G129,4),0,IF(Oper!U$10=Inputs!$L$16,$G129-SUM($O129:T129),$G129/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G129-SUM($O129:T129),0))","v":0},{"$f":"IF(Oper!V$10>=$C129,IF(ROUND(SUM($O129:U129),4)=ROUND($G129,4),0,IF(Oper!V$10=Inputs!$L$16,$G129-SUM($O129:U129),$G129/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G129-SUM($O129:U129),0))","v":0},{"$f":"IF(Oper!W$10>=$C129,IF(ROUND(SUM($O129:V129),4)=ROUND($G129,4),0,IF(Oper!W$10=Inputs!$L$16,$G129-SUM($O129:V129),$G129/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G129-SUM($O129:V129),0))","v":0},{"$f":"IF(Oper!X$10>=$C129,IF(ROUND(SUM($O129:W129),4)=ROUND($G129,4),0,IF(Oper!X$10=Inputs!$L$16,$G129-SUM($O129:W129),$G129/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G129-SUM($O129:W129),0))","v":0},{"$f":"IF(Oper!Y$10>=$C129,IF(ROUND(SUM($O129:X129),4)=ROUND($G129,4),0,IF(Oper!Y$10=Inputs!$L$16,$G129-SUM($O129:X129),$G129/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G129-SUM($O129:X129),0))","v":0},{"$f":"IF(Oper!Z$10>=$C129,IF(ROUND(SUM($O129:Y129),4)=ROUND($G129,4),0,IF(Oper!Z$10=Inputs!$L$16,$G129-SUM($O129:Y129),$G129/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G129-SUM($O129:Y129),0))","v":0},{"$f":"IF(Oper!AA$10>=$C129,IF(ROUND(SUM($O129:Z129),4)=ROUND($G129,4),0,IF(Oper!AA$10=Inputs!$L$16,$G129-SUM($O129:Z129),$G129/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G129-SUM($O129:Z129),0))","v":0},{"$f":"IF(Oper!AB$10>=$C129,IF(ROUND(SUM($O129:AA129),4)=ROUND($G129,4),0,IF(Oper!AB$10=Inputs!$L$16,$G129-SUM($O129:AA129),$G129/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G129-SUM($O129:AA129),0))","v":0},{"$f":"IF(Oper!AC$10>=$C129,IF(ROUND(SUM($O129:AB129),4)=ROUND($G129,4),0,IF(Oper!AC$10=Inputs!$L$16,$G129-SUM($O129:AB129),$G129/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G129-SUM($O129:AB129),0))","v":0},{"$f":"IF(Oper!AD$10>=$C129,IF(ROUND(SUM($O129:AC129),4)=ROUND($G129,4),0,IF(Oper!AD$10=Inputs!$L$16,$G129-SUM($O129:AC129),$G129/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G129-SUM($O129:AC129),0))","v":0},{"$f":"IF(Oper!AE$10>=$C129,IF(ROUND(SUM($O129:AD129),4)=ROUND($G129,4),0,IF(Oper!AE$10=Inputs!$L$16,$G129-SUM($O129:AD129),$G129/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G129-SUM($O129:AD129),0))","v":0},{"$f":"IF(Oper!AF$10>=$C129,IF(ROUND(SUM($O129:AE129),4)=ROUND($G129,4),0,IF(Oper!AF$10=Inputs!$L$16,$G129-SUM($O129:AE129),$G129/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G129-SUM($O129:AE129),0))","v":0},{"$f":"IF(Oper!AG$10>=$C129,IF(ROUND(SUM($O129:AF129),4)=ROUND($G129,4),0,IF(Oper!AG$10=Inputs!$L$16,$G129-SUM($O129:AF129),$G129/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G129-SUM($O129:AF129),0))","v":0},{"$f":"IF(Oper!AH$10>=$C129,IF(ROUND(SUM($O129:AG129),4)=ROUND($G129,4),0,IF(Oper!AH$10=Inputs!$L$16,$G129-SUM($O129:AG129),$G129/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G129-SUM($O129:AG129),0))","v":0},{"$f":"IF(Oper!AI$10>=$C129,IF(ROUND(SUM($O129:AH129),4)=ROUND($G129,4),0,IF(Oper!AI$10=Inputs!$L$16,$G129-SUM($O129:AH129),$G129/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G129-SUM($O129:AH129),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C129,IF(ROUND(SUM($O129:AI129),4)=ROUND($G129,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G129-SUM($O129:AI129),$G129/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G129-SUM($O129:AI129),0))","v":0},{"$f":"IF(Oper!AK$10>=$C129,IF(ROUND(SUM($O129:AJ129),4)=ROUND($G129,4),0,IF(Oper!AK$10=Inputs!$L$16,$G129-SUM($O129:AJ129),$G129/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G129-SUM($O129:AJ129),0))","v":0},{"$f":"IF(Oper!AL$10>=$C129,IF(ROUND(SUM($O129:AK129),4)=ROUND($G129,4),0,IF(Oper!AL$10=Inputs!$L$16,$G129-SUM($O129:AK129),$G129/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G129-SUM($O129:AK129),0))","v":0},{"$f":"IF(Oper!AM$10>=$C129,IF(ROUND(SUM($O129:AL129),4)=ROUND($G129,4),0,IF(Oper!AM$10=Inputs!$L$16,$G129-SUM($O129:AL129),$G129/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G129-SUM($O129:AL129),0))","v":0},{"$f":"IF(Oper!AN$10>=$C129,IF(ROUND(SUM($O129:AM129),4)=ROUND($G129,4),0,IF(Oper!AN$10=Inputs!$L$16,$G129-SUM($O129:AM129),$G129/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G129-SUM($O129:AM129),0))","v":0},{"$f":"IF(Oper!AO$10>=$C129,IF(ROUND(SUM($O129:AN129),4)=ROUND($G129,4),0,IF(Oper!AO$10=Inputs!$L$16,$G129-SUM($O129:AN129),$G129/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G129-SUM($O129:AN129),0))","v":0},{"$f":"IF(Oper!AP$10>=$C129,IF(ROUND(SUM($O129:AO129),4)=ROUND($G129,4),0,IF(Oper!AP$10=Inputs!$L$16,$G129-SUM($O129:AO129),$G129/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G129-SUM($O129:AO129),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C129,IF(ROUND(SUM($O129:AP129),4)=ROUND($G129,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G129-SUM($O129:AP129),$G129/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G129-SUM($O129:AP129),0))","v":0},{"$f":"IF(Oper!AR$10>=$C129,IF(ROUND(SUM($O129:AQ129),4)=ROUND($G129,4),0,IF(Oper!AR$10=Inputs!$L$16,$G129-SUM($O129:AQ129),$G129/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G129-SUM($O129:AQ129),0))","v":0},{"$f":"IF(Oper!AS$10>=$C129,IF(ROUND(SUM($O129:AR129),4)=ROUND($G129,4),0,IF(Oper!AS$10=Inputs!$L$16,$G129-SUM($O129:AR129),$G129/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G129-SUM($O129:AR129),0))","v":0},{"$f":"IF(Oper!AT$10>=$C129,IF(ROUND(SUM($O129:AS129),4)=ROUND($G129,4),0,IF(Oper!AT$10=Inputs!$L$16,$G129-SUM($O129:AS129),$G129/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G129-SUM($O129:AS129),0))","v":0},{"$f":"IF(Oper!AU$10>=$C129,IF(ROUND(SUM($O129:AT129),4)=ROUND($G129,4),0,IF(Oper!AU$10=Inputs!$L$16,$G129-SUM($O129:AT129),$G129/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G129-SUM($O129:AT129),0))","v":0},{"$f":"IF(Oper!AV$10>=$C129,IF(ROUND(SUM($O129:AU129),4)=ROUND($G129,4),0,IF(Oper!AV$10=Inputs!$L$16,$G129-SUM($O129:AU129),$G129/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G129-SUM($O129:AU129),0))","v":0},{"$f":"IF(Oper!AW$10>=$C129,IF(ROUND(SUM($O129:AV129),4)=ROUND($G129,4),0,IF(Oper!AW$10=Inputs!$L$16,$G129-SUM($O129:AV129),$G129/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G129-SUM($O129:AV129),0))","v":0},{"$f":"IF(Oper!AX$10>=$C129,IF(ROUND(SUM($O129:AW129),4)=ROUND($G129,4),0,IF(Oper!AX$10=Inputs!$L$16,$G129-SUM($O129:AW129),$G129/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G129-SUM($O129:AW129),0))","v":0},{"$f":"IF(Oper!AY$10>=$C129,IF(ROUND(SUM($O129:AX129),4)=ROUND($G129,4),0,IF(Oper!AY$10=Inputs!$L$16,$G129-SUM($O129:AX129),$G129/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G129-SUM($O129:AX129),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C129,IF(ROUND(SUM($O129:AY129),4)=ROUND($G129,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G129-SUM($O129:AY129),$G129/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G129-SUM($O129:AY129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BA$10>=$C129,IF(ROUND(SUM($O129:AZ129),4)=ROUND($G129,4),0,IF(Oper!BA$10=Inputs!$L$16,$G129-SUM($O129:AZ129),$G129/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G129-SUM($O129:AZ129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BB$10>=$C129,IF(ROUND(SUM($O129:BA129),4)=ROUND($G129,4),0,IF(Oper!BB$10=Inputs!$L$16,$G129-SUM($O129:BA129),$G129/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G129-SUM($O129:BA129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BC$10>=$C129,IF(ROUND(SUM($O129:BB129),4)=ROUND($G129,4),0,IF(Oper!BC$10=Inputs!$L$16,$G129-SUM($O129:BB129),$G129/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G129-SUM($O129:BB129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BD$10>=$C129,IF(ROUND(SUM($O129:BC129),4)=ROUND($G129,4),0,IF(Oper!BD$10=Inputs!$L$16,$G129-SUM($O129:BC129),$G129/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G129-SUM($O129:BC129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BE$10>=$C129,IF(ROUND(SUM($O129:BD129),4)=ROUND($G129,4),0,IF(Oper!BE$10=Inputs!$L$16,$G129-SUM($O129:BD129),$G129/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G129-SUM($O129:BD129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BF$10>=$C129,IF(ROUND(SUM($O129:BE129),4)=ROUND($G129,4),0,IF(Oper!BF$10=Inputs!$L$16,$G129-SUM($O129:BE129),$G129/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G129-SUM($O129:BE129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BG$10>=$C129,IF(ROUND(SUM($O129:BF129),4)=ROUND($G129,4),0,IF(Oper!BG$10=Inputs!$L$16,$G129-SUM($O129:BF129),$G129/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G129-SUM($O129:BF129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BH$10>=$C129,IF(ROUND(SUM($O129:BG129),4)=ROUND($G129,4),0,IF(Oper!BH$10=Inputs!$L$16,$G129-SUM($O129:BG129),$G129/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G129-SUM($O129:BG129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BI$10>=$C129,IF(ROUND(SUM($O129:BH129),4)=ROUND($G129,4),0,IF(Oper!BI$10=Inputs!$L$16,$G129-SUM($O129:BH129),$G129/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G129-SUM($O129:BH129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BJ$10>=$C129,IF(ROUND(SUM($O129:BI129),4)=ROUND($G129,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G129-SUM($O129:BI129),$G129/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G129-SUM($O129:BI129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BK$10>=$C129,IF(ROUND(SUM($O129:BJ129),4)=ROUND($G129,4),0,IF(Oper!BK$10=Inputs!$L$16,$G129-SUM($O129:BJ129),$G129/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G129-SUM($O129:BJ129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BL$10>=$C129,IF(ROUND(SUM($O129:BK129),4)=ROUND($G129,4),0,IF(Oper!BL$10=Inputs!$L$16,$G129-SUM($O129:BK129),$G129/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G129-SUM($O129:BK129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BM$10>=$C129,IF(ROUND(SUM($O129:BL129),4)=ROUND($G129,4),0,IF(Oper!BM$10=Inputs!$L$16,$G129-SUM($O129:BL129),$G129/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G129-SUM($O129:BL129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BN$10>=$C129,IF(ROUND(SUM($O129:BM129),4)=ROUND($G129,4),0,IF(Oper!BN$10=Inputs!$L$16,$G129-SUM($O129:BM129),$G129/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G129-SUM($O129:BM129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BO$10>=$C129,IF(ROUND(SUM($O129:BN129),4)=ROUND($G129,4),0,IF(Oper!BO$10=Inputs!$L$16,$G129-SUM($O129:BN129),$G129/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G129-SUM($O129:BN129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BP$10>=$C129,IF(ROUND(SUM($O129:BO129),4)=ROUND($G129,4),0,IF(Oper!BP$10=Inputs!$L$16,$G129-SUM($O129:BO129),$G129/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G129-SUM($O129:BO129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BQ$10>=$C129,IF(ROUND(SUM($O129:BP129),4)=ROUND($G129,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G129-SUM($O129:BP129),$G129/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G129-SUM($O129:BP129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BR$10>=$C129,IF(ROUND(SUM($O129:BQ129),4)=ROUND($G129,4),0,IF(Oper!BR$10=Inputs!$L$16,$G129-SUM($O129:BQ129),$G129/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G129-SUM($O129:BQ129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BS$10>=$C129,IF(ROUND(SUM($O129:BR129),4)=ROUND($G129,4),0,IF(Oper!BS$10=Inputs!$L$16,$G129-SUM($O129:BR129),$G129/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G129-SUM($O129:BR129),0))","v":{"v":-6.362839425026358,"d":"(6.4)"}},{"$f":"IF(Oper!BT$10>=$C129,IF(ROUND(SUM($O129:BS129),4)=ROUND($G129,4),0,IF(Oper!BT$10=Inputs!$L$16,$G129-SUM($O129:BS129),$G129/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G129-SUM($O129:BS129),0))","v":0},{"$f":"IF(Oper!BU$10>=$C129,IF(ROUND(SUM($O129:BT129),4)=ROUND($G129,4),0,IF(Oper!BU$10=Inputs!$L$16,$G129-SUM($O129:BT129),$G129/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G129-SUM($O129:BT129),0))","v":0},{"$f":"IF(Oper!BV$10>=$C129,IF(ROUND(SUM($O129:BU129),4)=ROUND($G129,4),0,IF(Oper!BV$10=Inputs!$L$16,$G129-SUM($O129:BU129),$G129/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G129-SUM($O129:BU129),0))","v":0},{"$f":"IF(Oper!BW$10>=$C129,IF(ROUND(SUM($O129:BV129),4)=ROUND($G129,4),0,IF(Oper!BW$10=Inputs!$L$16,$G129-SUM($O129:BV129),$G129/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G129-SUM($O129:BV129),0))","v":0},{"$f":"IF(Oper!BX$10>=$C129,IF(ROUND(SUM($O129:BW129),4)=ROUND($G129,4),0,IF(Oper!BX$10=Inputs!$L$16,$G129-SUM($O129:BW129),$G129/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G129-SUM($O129:BW129),0))","v":0},{"$f":"IF(Oper!BY$10>=$C129,IF(ROUND(SUM($O129:BX129),4)=ROUND($G129,4),0,IF(Oper!BY$10=Inputs!$L$16,$G129-SUM($O129:BX129),$G129/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G129-SUM($O129:BX129),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C129,IF(ROUND(SUM($O129:BY129),4)=ROUND($G129,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G129-SUM($O129:BY129),$G129/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G129-SUM($O129:BY129),0))","v":0},{"$f":"IF(Oper!CA$10>=$C129,IF(ROUND(SUM($O129:BZ129),4)=ROUND($G129,4),0,IF(Oper!CA$10=Inputs!$L$16,$G129-SUM($O129:BZ129),$G129/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G129-SUM($O129:BZ129),0))","v":0},{"$f":"IF(Oper!CB$10>=$C129,IF(ROUND(SUM($O129:CA129),4)=ROUND($G129,4),0,IF(Oper!CB$10=Inputs!$L$16,$G129-SUM($O129:CA129),$G129/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G129-SUM($O129:CA129),0))","v":0},{"$f":"IF(Oper!CC$10>=$C129,IF(ROUND(SUM($O129:CB129),4)=ROUND($G129,4),0,IF(Oper!CC$10=Inputs!$L$16,$G129-SUM($O129:CB129),$G129/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G129-SUM($O129:CB129),0))","v":0},{"$f":"IF(Oper!CD$10>=$C129,IF(ROUND(SUM($O129:CC129),4)=ROUND($G129,4),0,IF(Oper!CD$10=Inputs!$L$16,$G129-SUM($O129:CC129),$G129/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G129-SUM($O129:CC129),0))","v":0},{"$f":"IF(Oper!CE$10>=$C129,IF(ROUND(SUM($O129:CD129),4)=ROUND($G129,4),0,IF(Oper!CE$10=Inputs!$L$16,$G129-SUM($O129:CD129),$G129/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G129-SUM($O129:CD129),0))","v":0},{"$f":"IF(Oper!CF$10>=$C129,IF(ROUND(SUM($O129:CE129),4)=ROUND($G129,4),0,IF(Oper!CF$10=Inputs!$L$16,$G129-SUM($O129:CE129),$G129/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G129-SUM($O129:CE129),0))","v":0},{"$f":"IF(Oper!CG$10>=$C129,IF(ROUND(SUM($O129:CF129),4)=ROUND($G129,4),0,IF(Oper!CG$10=Inputs!$L$16,$G129-SUM($O129:CF129),$G129/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G129-SUM($O129:CF129),0))","v":0},{"$f":"IF(Oper!CH$10>=$C129,IF(ROUND(SUM($O129:CG129),4)=ROUND($G129,4),0,IF(Oper!CH$10=Inputs!$L$16,$G129-SUM($O129:CG129),$G129/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G129-SUM($O129:CG129),0))","v":0},{"$f":"IF(Oper!CI$10>=$C129,IF(ROUND(SUM($O129:CH129),4)=ROUND($G129,4),0,IF(Oper!CI$10=Inputs!$L$16,$G129-SUM($O129:CH129),$G129/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G129-SUM($O129:CH129),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C129,IF(ROUND(SUM($O129:CI129),4)=ROUND($G129,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G129-SUM($O129:CI129),$G129/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G129-SUM($O129:CI129),0))","v":0},{"$f":"IF(Oper!CK$10>=$C129,IF(ROUND(SUM($O129:CJ129),4)=ROUND($G129,4),0,IF(Oper!CK$10=Inputs!$L$16,$G129-SUM($O129:CJ129),$G129/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G129-SUM($O129:CJ129),0))","v":0},{"$f":"IF(Oper!CL$10>=$C129,IF(ROUND(SUM($O129:CK129),4)=ROUND($G129,4),0,IF(Oper!CL$10=Inputs!$L$16,$G129-SUM($O129:CK129),$G129/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G129-SUM($O129:CK129),0))","v":0},{"$f":"IF(Oper!CM$10>=$C129,IF(ROUND(SUM($O129:CL129),4)=ROUND($G129,4),0,IF(Oper!CM$10=Inputs!$L$16,$G129-SUM($O129:CL129),$G129/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G129-SUM($O129:CL129),0))","v":0},{"$f":"IF(Oper!CN$10>=$C129,IF(ROUND(SUM($O129:CM129),4)=ROUND($G129,4),0,IF(Oper!CN$10=Inputs!$L$16,$G129-SUM($O129:CM129),$G129/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G129-SUM($O129:CM129),0))","v":0},{"$f":"IF(Oper!CO$10>=$C129,IF(ROUND(SUM($O129:CN129),4)=ROUND($G129,4),0,IF(Oper!CO$10=Inputs!$L$16,$G129-SUM($O129:CN129),$G129/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G129-SUM($O129:CN129),0))","v":0},{"$f":"IF(Oper!CP$10>=$C129,IF(ROUND(SUM($O129:CO129),4)=ROUND($G129,4),0,IF(Oper!CP$10=Inputs!$L$16,$G129-SUM($O129:CO129),$G129/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G129-SUM($O129:CO129),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C129,IF(ROUND(SUM($O129:CP129),4)=ROUND($G129,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G129-SUM($O129:CP129),$G129/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G129-SUM($O129:CP129),0))","v":0},{"$f":"IF(Oper!CR$10>=$C129,IF(ROUND(SUM($O129:CQ129),4)=ROUND($G129,4),0,IF(Oper!CR$10=Inputs!$L$16,$G129-SUM($O129:CQ129),$G129/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G129-SUM($O129:CQ129),0))","v":0}]
[null,null,"2055-12-31",{"$nulls":3},{"v":-129.8019242705377,"d":"-129.8"},{"$nulls":3},"MCAD",null,{"v":-129.80192427053768,"d":"(130)"},null,null,{"$f":"IF(Oper!P$10>=$C130,IF(ROUND(SUM($O130:O130),4)=ROUND($G130,4),0,IF(Oper!P$10=Inputs!$L$16,$G130-SUM($O130:O130),$G130/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G130-SUM($O130:O130),0))","v":0},{"$f":"IF(Oper!Q$10>=$C130,IF(ROUND(SUM($O130:P130),4)=ROUND($G130,4),0,IF(Oper!Q$10=Inputs!$L$16,$G130-SUM($O130:P130),$G130/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G130-SUM($O130:P130),0))","v":0},{"$f":"IF(Oper!R$10>=$C130,IF(ROUND(SUM($O130:Q130),4)=ROUND($G130,4),0,IF(Oper!R$10=Inputs!$L$16,$G130-SUM($O130:Q130),$G130/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G130-SUM($O130:Q130),0))","v":0},{"$f":"IF(Oper!S$10>=$C130,IF(ROUND(SUM($O130:R130),4)=ROUND($G130,4),0,IF(Oper!S$10=Inputs!$L$16,$G130-SUM($O130:R130),$G130/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G130-SUM($O130:R130),0))","v":0},{"$f":"IF(Oper!T$10>=$C130,IF(ROUND(SUM($O130:S130),4)=ROUND($G130,4),0,IF(Oper!T$10=Inputs!$L$16,$G130-SUM($O130:S130),$G130/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G130-SUM($O130:S130),0))","v":0},{"$f":"IF(Oper!U$10>=$C130,IF(ROUND(SUM($O130:T130),4)=ROUND($G130,4),0,IF(Oper!U$10=Inputs!$L$16,$G130-SUM($O130:T130),$G130/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G130-SUM($O130:T130),0))","v":0},{"$f":"IF(Oper!V$10>=$C130,IF(ROUND(SUM($O130:U130),4)=ROUND($G130,4),0,IF(Oper!V$10=Inputs!$L$16,$G130-SUM($O130:U130),$G130/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G130-SUM($O130:U130),0))","v":0},{"$f":"IF(Oper!W$10>=$C130,IF(ROUND(SUM($O130:V130),4)=ROUND($G130,4),0,IF(Oper!W$10=Inputs!$L$16,$G130-SUM($O130:V130),$G130/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G130-SUM($O130:V130),0))","v":0},{"$f":"IF(Oper!X$10>=$C130,IF(ROUND(SUM($O130:W130),4)=ROUND($G130,4),0,IF(Oper!X$10=Inputs!$L$16,$G130-SUM($O130:W130),$G130/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G130-SUM($O130:W130),0))","v":0},{"$f":"IF(Oper!Y$10>=$C130,IF(ROUND(SUM($O130:X130),4)=ROUND($G130,4),0,IF(Oper!Y$10=Inputs!$L$16,$G130-SUM($O130:X130),$G130/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G130-SUM($O130:X130),0))","v":0},{"$f":"IF(Oper!Z$10>=$C130,IF(ROUND(SUM($O130:Y130),4)=ROUND($G130,4),0,IF(Oper!Z$10=Inputs!$L$16,$G130-SUM($O130:Y130),$G130/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G130-SUM($O130:Y130),0))","v":0},{"$f":"IF(Oper!AA$10>=$C130,IF(ROUND(SUM($O130:Z130),4)=ROUND($G130,4),0,IF(Oper!AA$10=Inputs!$L$16,$G130-SUM($O130:Z130),$G130/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G130-SUM($O130:Z130),0))","v":0},{"$f":"IF(Oper!AB$10>=$C130,IF(ROUND(SUM($O130:AA130),4)=ROUND($G130,4),0,IF(Oper!AB$10=Inputs!$L$16,$G130-SUM($O130:AA130),$G130/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G130-SUM($O130:AA130),0))","v":0},{"$f":"IF(Oper!AC$10>=$C130,IF(ROUND(SUM($O130:AB130),4)=ROUND($G130,4),0,IF(Oper!AC$10=Inputs!$L$16,$G130-SUM($O130:AB130),$G130/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G130-SUM($O130:AB130),0))","v":0},{"$f":"IF(Oper!AD$10>=$C130,IF(ROUND(SUM($O130:AC130),4)=ROUND($G130,4),0,IF(Oper!AD$10=Inputs!$L$16,$G130-SUM($O130:AC130),$G130/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G130-SUM($O130:AC130),0))","v":0},{"$f":"IF(Oper!AE$10>=$C130,IF(ROUND(SUM($O130:AD130),4)=ROUND($G130,4),0,IF(Oper!AE$10=Inputs!$L$16,$G130-SUM($O130:AD130),$G130/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G130-SUM($O130:AD130),0))","v":0},{"$f":"IF(Oper!AF$10>=$C130,IF(ROUND(SUM($O130:AE130),4)=ROUND($G130,4),0,IF(Oper!AF$10=Inputs!$L$16,$G130-SUM($O130:AE130),$G130/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G130-SUM($O130:AE130),0))","v":0},{"$f":"IF(Oper!AG$10>=$C130,IF(ROUND(SUM($O130:AF130),4)=ROUND($G130,4),0,IF(Oper!AG$10=Inputs!$L$16,$G130-SUM($O130:AF130),$G130/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G130-SUM($O130:AF130),0))","v":0},{"$f":"IF(Oper!AH$10>=$C130,IF(ROUND(SUM($O130:AG130),4)=ROUND($G130,4),0,IF(Oper!AH$10=Inputs!$L$16,$G130-SUM($O130:AG130),$G130/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G130-SUM($O130:AG130),0))","v":0},{"$f":"IF(Oper!AI$10>=$C130,IF(ROUND(SUM($O130:AH130),4)=ROUND($G130,4),0,IF(Oper!AI$10=Inputs!$L$16,$G130-SUM($O130:AH130),$G130/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G130-SUM($O130:AH130),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C130,IF(ROUND(SUM($O130:AI130),4)=ROUND($G130,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G130-SUM($O130:AI130),$G130/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G130-SUM($O130:AI130),0))","v":0},{"$f":"IF(Oper!AK$10>=$C130,IF(ROUND(SUM($O130:AJ130),4)=ROUND($G130,4),0,IF(Oper!AK$10=Inputs!$L$16,$G130-SUM($O130:AJ130),$G130/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G130-SUM($O130:AJ130),0))","v":0},{"$f":"IF(Oper!AL$10>=$C130,IF(ROUND(SUM($O130:AK130),4)=ROUND($G130,4),0,IF(Oper!AL$10=Inputs!$L$16,$G130-SUM($O130:AK130),$G130/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G130-SUM($O130:AK130),0))","v":0},{"$f":"IF(Oper!AM$10>=$C130,IF(ROUND(SUM($O130:AL130),4)=ROUND($G130,4),0,IF(Oper!AM$10=Inputs!$L$16,$G130-SUM($O130:AL130),$G130/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G130-SUM($O130:AL130),0))","v":0},{"$f":"IF(Oper!AN$10>=$C130,IF(ROUND(SUM($O130:AM130),4)=ROUND($G130,4),0,IF(Oper!AN$10=Inputs!$L$16,$G130-SUM($O130:AM130),$G130/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G130-SUM($O130:AM130),0))","v":0},{"$f":"IF(Oper!AO$10>=$C130,IF(ROUND(SUM($O130:AN130),4)=ROUND($G130,4),0,IF(Oper!AO$10=Inputs!$L$16,$G130-SUM($O130:AN130),$G130/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G130-SUM($O130:AN130),0))","v":0},{"$f":"IF(Oper!AP$10>=$C130,IF(ROUND(SUM($O130:AO130),4)=ROUND($G130,4),0,IF(Oper!AP$10=Inputs!$L$16,$G130-SUM($O130:AO130),$G130/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G130-SUM($O130:AO130),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C130,IF(ROUND(SUM($O130:AP130),4)=ROUND($G130,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G130-SUM($O130:AP130),$G130/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G130-SUM($O130:AP130),0))","v":0},{"$f":"IF(Oper!AR$10>=$C130,IF(ROUND(SUM($O130:AQ130),4)=ROUND($G130,4),0,IF(Oper!AR$10=Inputs!$L$16,$G130-SUM($O130:AQ130),$G130/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G130-SUM($O130:AQ130),0))","v":0},{"$f":"IF(Oper!AS$10>=$C130,IF(ROUND(SUM($O130:AR130),4)=ROUND($G130,4),0,IF(Oper!AS$10=Inputs!$L$16,$G130-SUM($O130:AR130),$G130/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G130-SUM($O130:AR130),0))","v":0},{"$f":"IF(Oper!AT$10>=$C130,IF(ROUND(SUM($O130:AS130),4)=ROUND($G130,4),0,IF(Oper!AT$10=Inputs!$L$16,$G130-SUM($O130:AS130),$G130/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G130-SUM($O130:AS130),0))","v":0},{"$f":"IF(Oper!AU$10>=$C130,IF(ROUND(SUM($O130:AT130),4)=ROUND($G130,4),0,IF(Oper!AU$10=Inputs!$L$16,$G130-SUM($O130:AT130),$G130/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G130-SUM($O130:AT130),0))","v":0},{"$f":"IF(Oper!AV$10>=$C130,IF(ROUND(SUM($O130:AU130),4)=ROUND($G130,4),0,IF(Oper!AV$10=Inputs!$L$16,$G130-SUM($O130:AU130),$G130/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G130-SUM($O130:AU130),0))","v":0},{"$f":"IF(Oper!AW$10>=$C130,IF(ROUND(SUM($O130:AV130),4)=ROUND($G130,4),0,IF(Oper!AW$10=Inputs!$L$16,$G130-SUM($O130:AV130),$G130/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G130-SUM($O130:AV130),0))","v":0},{"$f":"IF(Oper!AX$10>=$C130,IF(ROUND(SUM($O130:AW130),4)=ROUND($G130,4),0,IF(Oper!AX$10=Inputs!$L$16,$G130-SUM($O130:AW130),$G130/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G130-SUM($O130:AW130),0))","v":0},{"$f":"IF(Oper!AY$10>=$C130,IF(ROUND(SUM($O130:AX130),4)=ROUND($G130,4),0,IF(Oper!AY$10=Inputs!$L$16,$G130-SUM($O130:AX130),$G130/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G130-SUM($O130:AX130),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C130,IF(ROUND(SUM($O130:AY130),4)=ROUND($G130,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G130-SUM($O130:AY130),$G130/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G130-SUM($O130:AY130),0))","v":0},{"$f":"IF(Oper!BA$10>=$C130,IF(ROUND(SUM($O130:AZ130),4)=ROUND($G130,4),0,IF(Oper!BA$10=Inputs!$L$16,$G130-SUM($O130:AZ130),$G130/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G130-SUM($O130:AZ130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BB$10>=$C130,IF(ROUND(SUM($O130:BA130),4)=ROUND($G130,4),0,IF(Oper!BB$10=Inputs!$L$16,$G130-SUM($O130:BA130),$G130/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G130-SUM($O130:BA130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BC$10>=$C130,IF(ROUND(SUM($O130:BB130),4)=ROUND($G130,4),0,IF(Oper!BC$10=Inputs!$L$16,$G130-SUM($O130:BB130),$G130/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G130-SUM($O130:BB130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BD$10>=$C130,IF(ROUND(SUM($O130:BC130),4)=ROUND($G130,4),0,IF(Oper!BD$10=Inputs!$L$16,$G130-SUM($O130:BC130),$G130/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G130-SUM($O130:BC130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BE$10>=$C130,IF(ROUND(SUM($O130:BD130),4)=ROUND($G130,4),0,IF(Oper!BE$10=Inputs!$L$16,$G130-SUM($O130:BD130),$G130/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G130-SUM($O130:BD130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BF$10>=$C130,IF(ROUND(SUM($O130:BE130),4)=ROUND($G130,4),0,IF(Oper!BF$10=Inputs!$L$16,$G130-SUM($O130:BE130),$G130/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G130-SUM($O130:BE130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BG$10>=$C130,IF(ROUND(SUM($O130:BF130),4)=ROUND($G130,4),0,IF(Oper!BG$10=Inputs!$L$16,$G130-SUM($O130:BF130),$G130/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G130-SUM($O130:BF130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BH$10>=$C130,IF(ROUND(SUM($O130:BG130),4)=ROUND($G130,4),0,IF(Oper!BH$10=Inputs!$L$16,$G130-SUM($O130:BG130),$G130/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G130-SUM($O130:BG130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BI$10>=$C130,IF(ROUND(SUM($O130:BH130),4)=ROUND($G130,4),0,IF(Oper!BI$10=Inputs!$L$16,$G130-SUM($O130:BH130),$G130/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G130-SUM($O130:BH130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BJ$10>=$C130,IF(ROUND(SUM($O130:BI130),4)=ROUND($G130,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G130-SUM($O130:BI130),$G130/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G130-SUM($O130:BI130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BK$10>=$C130,IF(ROUND(SUM($O130:BJ130),4)=ROUND($G130,4),0,IF(Oper!BK$10=Inputs!$L$16,$G130-SUM($O130:BJ130),$G130/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G130-SUM($O130:BJ130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BL$10>=$C130,IF(ROUND(SUM($O130:BK130),4)=ROUND($G130,4),0,IF(Oper!BL$10=Inputs!$L$16,$G130-SUM($O130:BK130),$G130/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G130-SUM($O130:BK130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BM$10>=$C130,IF(ROUND(SUM($O130:BL130),4)=ROUND($G130,4),0,IF(Oper!BM$10=Inputs!$L$16,$G130-SUM($O130:BL130),$G130/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G130-SUM($O130:BL130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BN$10>=$C130,IF(ROUND(SUM($O130:BM130),4)=ROUND($G130,4),0,IF(Oper!BN$10=Inputs!$L$16,$G130-SUM($O130:BM130),$G130/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G130-SUM($O130:BM130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BO$10>=$C130,IF(ROUND(SUM($O130:BN130),4)=ROUND($G130,4),0,IF(Oper!BO$10=Inputs!$L$16,$G130-SUM($O130:BN130),$G130/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G130-SUM($O130:BN130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BP$10>=$C130,IF(ROUND(SUM($O130:BO130),4)=ROUND($G130,4),0,IF(Oper!BP$10=Inputs!$L$16,$G130-SUM($O130:BO130),$G130/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G130-SUM($O130:BO130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BQ$10>=$C130,IF(ROUND(SUM($O130:BP130),4)=ROUND($G130,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G130-SUM($O130:BP130),$G130/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G130-SUM($O130:BP130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BR$10>=$C130,IF(ROUND(SUM($O130:BQ130),4)=ROUND($G130,4),0,IF(Oper!BR$10=Inputs!$L$16,$G130-SUM($O130:BQ130),$G130/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G130-SUM($O130:BQ130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BS$10>=$C130,IF(ROUND(SUM($O130:BR130),4)=ROUND($G130,4),0,IF(Oper!BS$10=Inputs!$L$16,$G130-SUM($O130:BR130),$G130/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G130-SUM($O130:BR130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BT$10>=$C130,IF(ROUND(SUM($O130:BS130),4)=ROUND($G130,4),0,IF(Oper!BT$10=Inputs!$L$16,$G130-SUM($O130:BS130),$G130/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G130-SUM($O130:BS130),0))","v":{"v":-6.490096213526885,"d":"(6.5)"}},{"$f":"IF(Oper!BU$10>=$C130,IF(ROUND(SUM($O130:BT130),4)=ROUND($G130,4),0,IF(Oper!BU$10=Inputs!$L$16,$G130-SUM($O130:BT130),$G130/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G130-SUM($O130:BT130),0))","v":0},{"$f":"IF(Oper!BV$10>=$C130,IF(ROUND(SUM($O130:BU130),4)=ROUND($G130,4),0,IF(Oper!BV$10=Inputs!$L$16,$G130-SUM($O130:BU130),$G130/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G130-SUM($O130:BU130),0))","v":0},{"$f":"IF(Oper!BW$10>=$C130,IF(ROUND(SUM($O130:BV130),4)=ROUND($G130,4),0,IF(Oper!BW$10=Inputs!$L$16,$G130-SUM($O130:BV130),$G130/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G130-SUM($O130:BV130),0))","v":0},{"$f":"IF(Oper!BX$10>=$C130,IF(ROUND(SUM($O130:BW130),4)=ROUND($G130,4),0,IF(Oper!BX$10=Inputs!$L$16,$G130-SUM($O130:BW130),$G130/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G130-SUM($O130:BW130),0))","v":0},{"$f":"IF(Oper!BY$10>=$C130,IF(ROUND(SUM($O130:BX130),4)=ROUND($G130,4),0,IF(Oper!BY$10=Inputs!$L$16,$G130-SUM($O130:BX130),$G130/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G130-SUM($O130:BX130),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C130,IF(ROUND(SUM($O130:BY130),4)=ROUND($G130,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G130-SUM($O130:BY130),$G130/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G130-SUM($O130:BY130),0))","v":0},{"$f":"IF(Oper!CA$10>=$C130,IF(ROUND(SUM($O130:BZ130),4)=ROUND($G130,4),0,IF(Oper!CA$10=Inputs!$L$16,$G130-SUM($O130:BZ130),$G130/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G130-SUM($O130:BZ130),0))","v":0},{"$f":"IF(Oper!CB$10>=$C130,IF(ROUND(SUM($O130:CA130),4)=ROUND($G130,4),0,IF(Oper!CB$10=Inputs!$L$16,$G130-SUM($O130:CA130),$G130/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G130-SUM($O130:CA130),0))","v":0},{"$f":"IF(Oper!CC$10>=$C130,IF(ROUND(SUM($O130:CB130),4)=ROUND($G130,4),0,IF(Oper!CC$10=Inputs!$L$16,$G130-SUM($O130:CB130),$G130/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G130-SUM($O130:CB130),0))","v":0},{"$f":"IF(Oper!CD$10>=$C130,IF(ROUND(SUM($O130:CC130),4)=ROUND($G130,4),0,IF(Oper!CD$10=Inputs!$L$16,$G130-SUM($O130:CC130),$G130/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G130-SUM($O130:CC130),0))","v":0},{"$f":"IF(Oper!CE$10>=$C130,IF(ROUND(SUM($O130:CD130),4)=ROUND($G130,4),0,IF(Oper!CE$10=Inputs!$L$16,$G130-SUM($O130:CD130),$G130/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G130-SUM($O130:CD130),0))","v":0},{"$f":"IF(Oper!CF$10>=$C130,IF(ROUND(SUM($O130:CE130),4)=ROUND($G130,4),0,IF(Oper!CF$10=Inputs!$L$16,$G130-SUM($O130:CE130),$G130/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G130-SUM($O130:CE130),0))","v":0},{"$f":"IF(Oper!CG$10>=$C130,IF(ROUND(SUM($O130:CF130),4)=ROUND($G130,4),0,IF(Oper!CG$10=Inputs!$L$16,$G130-SUM($O130:CF130),$G130/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G130-SUM($O130:CF130),0))","v":0},{"$f":"IF(Oper!CH$10>=$C130,IF(ROUND(SUM($O130:CG130),4)=ROUND($G130,4),0,IF(Oper!CH$10=Inputs!$L$16,$G130-SUM($O130:CG130),$G130/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G130-SUM($O130:CG130),0))","v":0},{"$f":"IF(Oper!CI$10>=$C130,IF(ROUND(SUM($O130:CH130),4)=ROUND($G130,4),0,IF(Oper!CI$10=Inputs!$L$16,$G130-SUM($O130:CH130),$G130/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G130-SUM($O130:CH130),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C130,IF(ROUND(SUM($O130:CI130),4)=ROUND($G130,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G130-SUM($O130:CI130),$G130/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G130-SUM($O130:CI130),0))","v":0},{"$f":"IF(Oper!CK$10>=$C130,IF(ROUND(SUM($O130:CJ130),4)=ROUND($G130,4),0,IF(Oper!CK$10=Inputs!$L$16,$G130-SUM($O130:CJ130),$G130/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G130-SUM($O130:CJ130),0))","v":0},{"$f":"IF(Oper!CL$10>=$C130,IF(ROUND(SUM($O130:CK130),4)=ROUND($G130,4),0,IF(Oper!CL$10=Inputs!$L$16,$G130-SUM($O130:CK130),$G130/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G130-SUM($O130:CK130),0))","v":0},{"$f":"IF(Oper!CM$10>=$C130,IF(ROUND(SUM($O130:CL130),4)=ROUND($G130,4),0,IF(Oper!CM$10=Inputs!$L$16,$G130-SUM($O130:CL130),$G130/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G130-SUM($O130:CL130),0))","v":0},{"$f":"IF(Oper!CN$10>=$C130,IF(ROUND(SUM($O130:CM130),4)=ROUND($G130,4),0,IF(Oper!CN$10=Inputs!$L$16,$G130-SUM($O130:CM130),$G130/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G130-SUM($O130:CM130),0))","v":0},{"$f":"IF(Oper!CO$10>=$C130,IF(ROUND(SUM($O130:CN130),4)=ROUND($G130,4),0,IF(Oper!CO$10=Inputs!$L$16,$G130-SUM($O130:CN130),$G130/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G130-SUM($O130:CN130),0))","v":0},{"$f":"IF(Oper!CP$10>=$C130,IF(ROUND(SUM($O130:CO130),4)=ROUND($G130,4),0,IF(Oper!CP$10=Inputs!$L$16,$G130-SUM($O130:CO130),$G130/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G130-SUM($O130:CO130),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C130,IF(ROUND(SUM($O130:CP130),4)=ROUND($G130,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G130-SUM($O130:CP130),$G130/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G130-SUM($O130:CP130),0))","v":0},{"$f":"IF(Oper!CR$10>=$C130,IF(ROUND(SUM($O130:CQ130),4)=ROUND($G130,4),0,IF(Oper!CR$10=Inputs!$L$16,$G130-SUM($O130:CQ130),$G130/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G130-SUM($O130:CQ130),0))","v":0}]
[null,null,"2056-12-31",{"$nulls":3},{"v":-132.39796275594847,"d":"-132.4"},{"$nulls":3},"MCAD",null,{"v":-132.39796275594844,"d":"(132)"},null,null,{"$f":"IF(Oper!P$10>=$C131,IF(ROUND(SUM($O131:O131),4)=ROUND($G131,4),0,IF(Oper!P$10=Inputs!$L$16,$G131-SUM($O131:O131),$G131/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G131-SUM($O131:O131),0))","v":0},{"$f":"IF(Oper!Q$10>=$C131,IF(ROUND(SUM($O131:P131),4)=ROUND($G131,4),0,IF(Oper!Q$10=Inputs!$L$16,$G131-SUM($O131:P131),$G131/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G131-SUM($O131:P131),0))","v":0},{"$f":"IF(Oper!R$10>=$C131,IF(ROUND(SUM($O131:Q131),4)=ROUND($G131,4),0,IF(Oper!R$10=Inputs!$L$16,$G131-SUM($O131:Q131),$G131/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G131-SUM($O131:Q131),0))","v":0},{"$f":"IF(Oper!S$10>=$C131,IF(ROUND(SUM($O131:R131),4)=ROUND($G131,4),0,IF(Oper!S$10=Inputs!$L$16,$G131-SUM($O131:R131),$G131/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G131-SUM($O131:R131),0))","v":0},{"$f":"IF(Oper!T$10>=$C131,IF(ROUND(SUM($O131:S131),4)=ROUND($G131,4),0,IF(Oper!T$10=Inputs!$L$16,$G131-SUM($O131:S131),$G131/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G131-SUM($O131:S131),0))","v":0},{"$f":"IF(Oper!U$10>=$C131,IF(ROUND(SUM($O131:T131),4)=ROUND($G131,4),0,IF(Oper!U$10=Inputs!$L$16,$G131-SUM($O131:T131),$G131/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G131-SUM($O131:T131),0))","v":0},{"$f":"IF(Oper!V$10>=$C131,IF(ROUND(SUM($O131:U131),4)=ROUND($G131,4),0,IF(Oper!V$10=Inputs!$L$16,$G131-SUM($O131:U131),$G131/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G131-SUM($O131:U131),0))","v":0},{"$f":"IF(Oper!W$10>=$C131,IF(ROUND(SUM($O131:V131),4)=ROUND($G131,4),0,IF(Oper!W$10=Inputs!$L$16,$G131-SUM($O131:V131),$G131/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G131-SUM($O131:V131),0))","v":0},{"$f":"IF(Oper!X$10>=$C131,IF(ROUND(SUM($O131:W131),4)=ROUND($G131,4),0,IF(Oper!X$10=Inputs!$L$16,$G131-SUM($O131:W131),$G131/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G131-SUM($O131:W131),0))","v":0},{"$f":"IF(Oper!Y$10>=$C131,IF(ROUND(SUM($O131:X131),4)=ROUND($G131,4),0,IF(Oper!Y$10=Inputs!$L$16,$G131-SUM($O131:X131),$G131/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G131-SUM($O131:X131),0))","v":0},{"$f":"IF(Oper!Z$10>=$C131,IF(ROUND(SUM($O131:Y131),4)=ROUND($G131,4),0,IF(Oper!Z$10=Inputs!$L$16,$G131-SUM($O131:Y131),$G131/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G131-SUM($O131:Y131),0))","v":0},{"$f":"IF(Oper!AA$10>=$C131,IF(ROUND(SUM($O131:Z131),4)=ROUND($G131,4),0,IF(Oper!AA$10=Inputs!$L$16,$G131-SUM($O131:Z131),$G131/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G131-SUM($O131:Z131),0))","v":0},{"$f":"IF(Oper!AB$10>=$C131,IF(ROUND(SUM($O131:AA131),4)=ROUND($G131,4),0,IF(Oper!AB$10=Inputs!$L$16,$G131-SUM($O131:AA131),$G131/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G131-SUM($O131:AA131),0))","v":0},{"$f":"IF(Oper!AC$10>=$C131,IF(ROUND(SUM($O131:AB131),4)=ROUND($G131,4),0,IF(Oper!AC$10=Inputs!$L$16,$G131-SUM($O131:AB131),$G131/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G131-SUM($O131:AB131),0))","v":0},{"$f":"IF(Oper!AD$10>=$C131,IF(ROUND(SUM($O131:AC131),4)=ROUND($G131,4),0,IF(Oper!AD$10=Inputs!$L$16,$G131-SUM($O131:AC131),$G131/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G131-SUM($O131:AC131),0))","v":0},{"$f":"IF(Oper!AE$10>=$C131,IF(ROUND(SUM($O131:AD131),4)=ROUND($G131,4),0,IF(Oper!AE$10=Inputs!$L$16,$G131-SUM($O131:AD131),$G131/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G131-SUM($O131:AD131),0))","v":0},{"$f":"IF(Oper!AF$10>=$C131,IF(ROUND(SUM($O131:AE131),4)=ROUND($G131,4),0,IF(Oper!AF$10=Inputs!$L$16,$G131-SUM($O131:AE131),$G131/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G131-SUM($O131:AE131),0))","v":0},{"$f":"IF(Oper!AG$10>=$C131,IF(ROUND(SUM($O131:AF131),4)=ROUND($G131,4),0,IF(Oper!AG$10=Inputs!$L$16,$G131-SUM($O131:AF131),$G131/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G131-SUM($O131:AF131),0))","v":0},{"$f":"IF(Oper!AH$10>=$C131,IF(ROUND(SUM($O131:AG131),4)=ROUND($G131,4),0,IF(Oper!AH$10=Inputs!$L$16,$G131-SUM($O131:AG131),$G131/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G131-SUM($O131:AG131),0))","v":0},{"$f":"IF(Oper!AI$10>=$C131,IF(ROUND(SUM($O131:AH131),4)=ROUND($G131,4),0,IF(Oper!AI$10=Inputs!$L$16,$G131-SUM($O131:AH131),$G131/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G131-SUM($O131:AH131),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C131,IF(ROUND(SUM($O131:AI131),4)=ROUND($G131,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G131-SUM($O131:AI131),$G131/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G131-SUM($O131:AI131),0))","v":0},{"$f":"IF(Oper!AK$10>=$C131,IF(ROUND(SUM($O131:AJ131),4)=ROUND($G131,4),0,IF(Oper!AK$10=Inputs!$L$16,$G131-SUM($O131:AJ131),$G131/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G131-SUM($O131:AJ131),0))","v":0},{"$f":"IF(Oper!AL$10>=$C131,IF(ROUND(SUM($O131:AK131),4)=ROUND($G131,4),0,IF(Oper!AL$10=Inputs!$L$16,$G131-SUM($O131:AK131),$G131/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G131-SUM($O131:AK131),0))","v":0},{"$f":"IF(Oper!AM$10>=$C131,IF(ROUND(SUM($O131:AL131),4)=ROUND($G131,4),0,IF(Oper!AM$10=Inputs!$L$16,$G131-SUM($O131:AL131),$G131/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G131-SUM($O131:AL131),0))","v":0},{"$f":"IF(Oper!AN$10>=$C131,IF(ROUND(SUM($O131:AM131),4)=ROUND($G131,4),0,IF(Oper!AN$10=Inputs!$L$16,$G131-SUM($O131:AM131),$G131/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G131-SUM($O131:AM131),0))","v":0},{"$f":"IF(Oper!AO$10>=$C131,IF(ROUND(SUM($O131:AN131),4)=ROUND($G131,4),0,IF(Oper!AO$10=Inputs!$L$16,$G131-SUM($O131:AN131),$G131/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G131-SUM($O131:AN131),0))","v":0},{"$f":"IF(Oper!AP$10>=$C131,IF(ROUND(SUM($O131:AO131),4)=ROUND($G131,4),0,IF(Oper!AP$10=Inputs!$L$16,$G131-SUM($O131:AO131),$G131/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G131-SUM($O131:AO131),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C131,IF(ROUND(SUM($O131:AP131),4)=ROUND($G131,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G131-SUM($O131:AP131),$G131/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G131-SUM($O131:AP131),0))","v":0},{"$f":"IF(Oper!AR$10>=$C131,IF(ROUND(SUM($O131:AQ131),4)=ROUND($G131,4),0,IF(Oper!AR$10=Inputs!$L$16,$G131-SUM($O131:AQ131),$G131/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G131-SUM($O131:AQ131),0))","v":0},{"$f":"IF(Oper!AS$10>=$C131,IF(ROUND(SUM($O131:AR131),4)=ROUND($G131,4),0,IF(Oper!AS$10=Inputs!$L$16,$G131-SUM($O131:AR131),$G131/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G131-SUM($O131:AR131),0))","v":0},{"$f":"IF(Oper!AT$10>=$C131,IF(ROUND(SUM($O131:AS131),4)=ROUND($G131,4),0,IF(Oper!AT$10=Inputs!$L$16,$G131-SUM($O131:AS131),$G131/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G131-SUM($O131:AS131),0))","v":0},{"$f":"IF(Oper!AU$10>=$C131,IF(ROUND(SUM($O131:AT131),4)=ROUND($G131,4),0,IF(Oper!AU$10=Inputs!$L$16,$G131-SUM($O131:AT131),$G131/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G131-SUM($O131:AT131),0))","v":0},{"$f":"IF(Oper!AV$10>=$C131,IF(ROUND(SUM($O131:AU131),4)=ROUND($G131,4),0,IF(Oper!AV$10=Inputs!$L$16,$G131-SUM($O131:AU131),$G131/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G131-SUM($O131:AU131),0))","v":0},{"$f":"IF(Oper!AW$10>=$C131,IF(ROUND(SUM($O131:AV131),4)=ROUND($G131,4),0,IF(Oper!AW$10=Inputs!$L$16,$G131-SUM($O131:AV131),$G131/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G131-SUM($O131:AV131),0))","v":0},{"$f":"IF(Oper!AX$10>=$C131,IF(ROUND(SUM($O131:AW131),4)=ROUND($G131,4),0,IF(Oper!AX$10=Inputs!$L$16,$G131-SUM($O131:AW131),$G131/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G131-SUM($O131:AW131),0))","v":0},{"$f":"IF(Oper!AY$10>=$C131,IF(ROUND(SUM($O131:AX131),4)=ROUND($G131,4),0,IF(Oper!AY$10=Inputs!$L$16,$G131-SUM($O131:AX131),$G131/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G131-SUM($O131:AX131),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C131,IF(ROUND(SUM($O131:AY131),4)=ROUND($G131,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G131-SUM($O131:AY131),$G131/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G131-SUM($O131:AY131),0))","v":0},{"$f":"IF(Oper!BA$10>=$C131,IF(ROUND(SUM($O131:AZ131),4)=ROUND($G131,4),0,IF(Oper!BA$10=Inputs!$L$16,$G131-SUM($O131:AZ131),$G131/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G131-SUM($O131:AZ131),0))","v":0},{"$f":"IF(Oper!BB$10>=$C131,IF(ROUND(SUM($O131:BA131),4)=ROUND($G131,4),0,IF(Oper!BB$10=Inputs!$L$16,$G131-SUM($O131:BA131),$G131/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G131-SUM($O131:BA131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BC$10>=$C131,IF(ROUND(SUM($O131:BB131),4)=ROUND($G131,4),0,IF(Oper!BC$10=Inputs!$L$16,$G131-SUM($O131:BB131),$G131/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G131-SUM($O131:BB131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BD$10>=$C131,IF(ROUND(SUM($O131:BC131),4)=ROUND($G131,4),0,IF(Oper!BD$10=Inputs!$L$16,$G131-SUM($O131:BC131),$G131/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G131-SUM($O131:BC131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BE$10>=$C131,IF(ROUND(SUM($O131:BD131),4)=ROUND($G131,4),0,IF(Oper!BE$10=Inputs!$L$16,$G131-SUM($O131:BD131),$G131/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G131-SUM($O131:BD131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BF$10>=$C131,IF(ROUND(SUM($O131:BE131),4)=ROUND($G131,4),0,IF(Oper!BF$10=Inputs!$L$16,$G131-SUM($O131:BE131),$G131/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G131-SUM($O131:BE131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BG$10>=$C131,IF(ROUND(SUM($O131:BF131),4)=ROUND($G131,4),0,IF(Oper!BG$10=Inputs!$L$16,$G131-SUM($O131:BF131),$G131/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G131-SUM($O131:BF131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BH$10>=$C131,IF(ROUND(SUM($O131:BG131),4)=ROUND($G131,4),0,IF(Oper!BH$10=Inputs!$L$16,$G131-SUM($O131:BG131),$G131/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G131-SUM($O131:BG131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BI$10>=$C131,IF(ROUND(SUM($O131:BH131),4)=ROUND($G131,4),0,IF(Oper!BI$10=Inputs!$L$16,$G131-SUM($O131:BH131),$G131/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G131-SUM($O131:BH131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BJ$10>=$C131,IF(ROUND(SUM($O131:BI131),4)=ROUND($G131,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G131-SUM($O131:BI131),$G131/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G131-SUM($O131:BI131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BK$10>=$C131,IF(ROUND(SUM($O131:BJ131),4)=ROUND($G131,4),0,IF(Oper!BK$10=Inputs!$L$16,$G131-SUM($O131:BJ131),$G131/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G131-SUM($O131:BJ131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BL$10>=$C131,IF(ROUND(SUM($O131:BK131),4)=ROUND($G131,4),0,IF(Oper!BL$10=Inputs!$L$16,$G131-SUM($O131:BK131),$G131/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G131-SUM($O131:BK131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BM$10>=$C131,IF(ROUND(SUM($O131:BL131),4)=ROUND($G131,4),0,IF(Oper!BM$10=Inputs!$L$16,$G131-SUM($O131:BL131),$G131/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G131-SUM($O131:BL131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BN$10>=$C131,IF(ROUND(SUM($O131:BM131),4)=ROUND($G131,4),0,IF(Oper!BN$10=Inputs!$L$16,$G131-SUM($O131:BM131),$G131/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G131-SUM($O131:BM131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BO$10>=$C131,IF(ROUND(SUM($O131:BN131),4)=ROUND($G131,4),0,IF(Oper!BO$10=Inputs!$L$16,$G131-SUM($O131:BN131),$G131/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G131-SUM($O131:BN131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BP$10>=$C131,IF(ROUND(SUM($O131:BO131),4)=ROUND($G131,4),0,IF(Oper!BP$10=Inputs!$L$16,$G131-SUM($O131:BO131),$G131/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G131-SUM($O131:BO131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BQ$10>=$C131,IF(ROUND(SUM($O131:BP131),4)=ROUND($G131,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G131-SUM($O131:BP131),$G131/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G131-SUM($O131:BP131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BR$10>=$C131,IF(ROUND(SUM($O131:BQ131),4)=ROUND($G131,4),0,IF(Oper!BR$10=Inputs!$L$16,$G131-SUM($O131:BQ131),$G131/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G131-SUM($O131:BQ131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BS$10>=$C131,IF(ROUND(SUM($O131:BR131),4)=ROUND($G131,4),0,IF(Oper!BS$10=Inputs!$L$16,$G131-SUM($O131:BR131),$G131/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G131-SUM($O131:BR131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BT$10>=$C131,IF(ROUND(SUM($O131:BS131),4)=ROUND($G131,4),0,IF(Oper!BT$10=Inputs!$L$16,$G131-SUM($O131:BS131),$G131/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G131-SUM($O131:BS131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BU$10>=$C131,IF(ROUND(SUM($O131:BT131),4)=ROUND($G131,4),0,IF(Oper!BU$10=Inputs!$L$16,$G131-SUM($O131:BT131),$G131/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G131-SUM($O131:BT131),0))","v":{"v":-6.619898137797423,"d":"(6.6)"}},{"$f":"IF(Oper!BV$10>=$C131,IF(ROUND(SUM($O131:BU131),4)=ROUND($G131,4),0,IF(Oper!BV$10=Inputs!$L$16,$G131-SUM($O131:BU131),$G131/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G131-SUM($O131:BU131),0))","v":0},{"$f":"IF(Oper!BW$10>=$C131,IF(ROUND(SUM($O131:BV131),4)=ROUND($G131,4),0,IF(Oper!BW$10=Inputs!$L$16,$G131-SUM($O131:BV131),$G131/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G131-SUM($O131:BV131),0))","v":0},{"$f":"IF(Oper!BX$10>=$C131,IF(ROUND(SUM($O131:BW131),4)=ROUND($G131,4),0,IF(Oper!BX$10=Inputs!$L$16,$G131-SUM($O131:BW131),$G131/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G131-SUM($O131:BW131),0))","v":0},{"$f":"IF(Oper!BY$10>=$C131,IF(ROUND(SUM($O131:BX131),4)=ROUND($G131,4),0,IF(Oper!BY$10=Inputs!$L$16,$G131-SUM($O131:BX131),$G131/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G131-SUM($O131:BX131),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C131,IF(ROUND(SUM($O131:BY131),4)=ROUND($G131,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G131-SUM($O131:BY131),$G131/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G131-SUM($O131:BY131),0))","v":0},{"$f":"IF(Oper!CA$10>=$C131,IF(ROUND(SUM($O131:BZ131),4)=ROUND($G131,4),0,IF(Oper!CA$10=Inputs!$L$16,$G131-SUM($O131:BZ131),$G131/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G131-SUM($O131:BZ131),0))","v":0},{"$f":"IF(Oper!CB$10>=$C131,IF(ROUND(SUM($O131:CA131),4)=ROUND($G131,4),0,IF(Oper!CB$10=Inputs!$L$16,$G131-SUM($O131:CA131),$G131/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G131-SUM($O131:CA131),0))","v":0},{"$f":"IF(Oper!CC$10>=$C131,IF(ROUND(SUM($O131:CB131),4)=ROUND($G131,4),0,IF(Oper!CC$10=Inputs!$L$16,$G131-SUM($O131:CB131),$G131/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G131-SUM($O131:CB131),0))","v":0},{"$f":"IF(Oper!CD$10>=$C131,IF(ROUND(SUM($O131:CC131),4)=ROUND($G131,4),0,IF(Oper!CD$10=Inputs!$L$16,$G131-SUM($O131:CC131),$G131/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G131-SUM($O131:CC131),0))","v":0},{"$f":"IF(Oper!CE$10>=$C131,IF(ROUND(SUM($O131:CD131),4)=ROUND($G131,4),0,IF(Oper!CE$10=Inputs!$L$16,$G131-SUM($O131:CD131),$G131/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G131-SUM($O131:CD131),0))","v":0},{"$f":"IF(Oper!CF$10>=$C131,IF(ROUND(SUM($O131:CE131),4)=ROUND($G131,4),0,IF(Oper!CF$10=Inputs!$L$16,$G131-SUM($O131:CE131),$G131/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G131-SUM($O131:CE131),0))","v":0},{"$f":"IF(Oper!CG$10>=$C131,IF(ROUND(SUM($O131:CF131),4)=ROUND($G131,4),0,IF(Oper!CG$10=Inputs!$L$16,$G131-SUM($O131:CF131),$G131/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G131-SUM($O131:CF131),0))","v":0},{"$f":"IF(Oper!CH$10>=$C131,IF(ROUND(SUM($O131:CG131),4)=ROUND($G131,4),0,IF(Oper!CH$10=Inputs!$L$16,$G131-SUM($O131:CG131),$G131/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G131-SUM($O131:CG131),0))","v":0},{"$f":"IF(Oper!CI$10>=$C131,IF(ROUND(SUM($O131:CH131),4)=ROUND($G131,4),0,IF(Oper!CI$10=Inputs!$L$16,$G131-SUM($O131:CH131),$G131/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G131-SUM($O131:CH131),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C131,IF(ROUND(SUM($O131:CI131),4)=ROUND($G131,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G131-SUM($O131:CI131),$G131/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G131-SUM($O131:CI131),0))","v":0},{"$f":"IF(Oper!CK$10>=$C131,IF(ROUND(SUM($O131:CJ131),4)=ROUND($G131,4),0,IF(Oper!CK$10=Inputs!$L$16,$G131-SUM($O131:CJ131),$G131/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G131-SUM($O131:CJ131),0))","v":0},{"$f":"IF(Oper!CL$10>=$C131,IF(ROUND(SUM($O131:CK131),4)=ROUND($G131,4),0,IF(Oper!CL$10=Inputs!$L$16,$G131-SUM($O131:CK131),$G131/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G131-SUM($O131:CK131),0))","v":0},{"$f":"IF(Oper!CM$10>=$C131,IF(ROUND(SUM($O131:CL131),4)=ROUND($G131,4),0,IF(Oper!CM$10=Inputs!$L$16,$G131-SUM($O131:CL131),$G131/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G131-SUM($O131:CL131),0))","v":0},{"$f":"IF(Oper!CN$10>=$C131,IF(ROUND(SUM($O131:CM131),4)=ROUND($G131,4),0,IF(Oper!CN$10=Inputs!$L$16,$G131-SUM($O131:CM131),$G131/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G131-SUM($O131:CM131),0))","v":0},{"$f":"IF(Oper!CO$10>=$C131,IF(ROUND(SUM($O131:CN131),4)=ROUND($G131,4),0,IF(Oper!CO$10=Inputs!$L$16,$G131-SUM($O131:CN131),$G131/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G131-SUM($O131:CN131),0))","v":0},{"$f":"IF(Oper!CP$10>=$C131,IF(ROUND(SUM($O131:CO131),4)=ROUND($G131,4),0,IF(Oper!CP$10=Inputs!$L$16,$G131-SUM($O131:CO131),$G131/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G131-SUM($O131:CO131),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C131,IF(ROUND(SUM($O131:CP131),4)=ROUND($G131,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G131-SUM($O131:CP131),$G131/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G131-SUM($O131:CP131),0))","v":0},{"$f":"IF(Oper!CR$10>=$C131,IF(ROUND(SUM($O131:CQ131),4)=ROUND($G131,4),0,IF(Oper!CR$10=Inputs!$L$16,$G131-SUM($O131:CQ131),$G131/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G131-SUM($O131:CQ131),0))","v":0}]
[null,null,"2057-12-31",{"$nulls":3},{"v":-135.04592201106743,"d":"-135.0"},{"$nulls":3},"MCAD",null,{"v":-135.04592201106738,"d":"(135)"},null,null,{"$f":"IF(Oper!P$10>=$C132,IF(ROUND(SUM($O132:O132),4)=ROUND($G132,4),0,IF(Oper!P$10=Inputs!$L$16,$G132-SUM($O132:O132),$G132/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G132-SUM($O132:O132),0))","v":0},{"$f":"IF(Oper!Q$10>=$C132,IF(ROUND(SUM($O132:P132),4)=ROUND($G132,4),0,IF(Oper!Q$10=Inputs!$L$16,$G132-SUM($O132:P132),$G132/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G132-SUM($O132:P132),0))","v":0},{"$f":"IF(Oper!R$10>=$C132,IF(ROUND(SUM($O132:Q132),4)=ROUND($G132,4),0,IF(Oper!R$10=Inputs!$L$16,$G132-SUM($O132:Q132),$G132/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G132-SUM($O132:Q132),0))","v":0},{"$f":"IF(Oper!S$10>=$C132,IF(ROUND(SUM($O132:R132),4)=ROUND($G132,4),0,IF(Oper!S$10=Inputs!$L$16,$G132-SUM($O132:R132),$G132/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G132-SUM($O132:R132),0))","v":0},{"$f":"IF(Oper!T$10>=$C132,IF(ROUND(SUM($O132:S132),4)=ROUND($G132,4),0,IF(Oper!T$10=Inputs!$L$16,$G132-SUM($O132:S132),$G132/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G132-SUM($O132:S132),0))","v":0},{"$f":"IF(Oper!U$10>=$C132,IF(ROUND(SUM($O132:T132),4)=ROUND($G132,4),0,IF(Oper!U$10=Inputs!$L$16,$G132-SUM($O132:T132),$G132/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G132-SUM($O132:T132),0))","v":0},{"$f":"IF(Oper!V$10>=$C132,IF(ROUND(SUM($O132:U132),4)=ROUND($G132,4),0,IF(Oper!V$10=Inputs!$L$16,$G132-SUM($O132:U132),$G132/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G132-SUM($O132:U132),0))","v":0},{"$f":"IF(Oper!W$10>=$C132,IF(ROUND(SUM($O132:V132),4)=ROUND($G132,4),0,IF(Oper!W$10=Inputs!$L$16,$G132-SUM($O132:V132),$G132/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G132-SUM($O132:V132),0))","v":0},{"$f":"IF(Oper!X$10>=$C132,IF(ROUND(SUM($O132:W132),4)=ROUND($G132,4),0,IF(Oper!X$10=Inputs!$L$16,$G132-SUM($O132:W132),$G132/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G132-SUM($O132:W132),0))","v":0},{"$f":"IF(Oper!Y$10>=$C132,IF(ROUND(SUM($O132:X132),4)=ROUND($G132,4),0,IF(Oper!Y$10=Inputs!$L$16,$G132-SUM($O132:X132),$G132/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G132-SUM($O132:X132),0))","v":0},{"$f":"IF(Oper!Z$10>=$C132,IF(ROUND(SUM($O132:Y132),4)=ROUND($G132,4),0,IF(Oper!Z$10=Inputs!$L$16,$G132-SUM($O132:Y132),$G132/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G132-SUM($O132:Y132),0))","v":0},{"$f":"IF(Oper!AA$10>=$C132,IF(ROUND(SUM($O132:Z132),4)=ROUND($G132,4),0,IF(Oper!AA$10=Inputs!$L$16,$G132-SUM($O132:Z132),$G132/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G132-SUM($O132:Z132),0))","v":0},{"$f":"IF(Oper!AB$10>=$C132,IF(ROUND(SUM($O132:AA132),4)=ROUND($G132,4),0,IF(Oper!AB$10=Inputs!$L$16,$G132-SUM($O132:AA132),$G132/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G132-SUM($O132:AA132),0))","v":0},{"$f":"IF(Oper!AC$10>=$C132,IF(ROUND(SUM($O132:AB132),4)=ROUND($G132,4),0,IF(Oper!AC$10=Inputs!$L$16,$G132-SUM($O132:AB132),$G132/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G132-SUM($O132:AB132),0))","v":0},{"$f":"IF(Oper!AD$10>=$C132,IF(ROUND(SUM($O132:AC132),4)=ROUND($G132,4),0,IF(Oper!AD$10=Inputs!$L$16,$G132-SUM($O132:AC132),$G132/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G132-SUM($O132:AC132),0))","v":0},{"$f":"IF(Oper!AE$10>=$C132,IF(ROUND(SUM($O132:AD132),4)=ROUND($G132,4),0,IF(Oper!AE$10=Inputs!$L$16,$G132-SUM($O132:AD132),$G132/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G132-SUM($O132:AD132),0))","v":0},{"$f":"IF(Oper!AF$10>=$C132,IF(ROUND(SUM($O132:AE132),4)=ROUND($G132,4),0,IF(Oper!AF$10=Inputs!$L$16,$G132-SUM($O132:AE132),$G132/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G132-SUM($O132:AE132),0))","v":0},{"$f":"IF(Oper!AG$10>=$C132,IF(ROUND(SUM($O132:AF132),4)=ROUND($G132,4),0,IF(Oper!AG$10=Inputs!$L$16,$G132-SUM($O132:AF132),$G132/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G132-SUM($O132:AF132),0))","v":0},{"$f":"IF(Oper!AH$10>=$C132,IF(ROUND(SUM($O132:AG132),4)=ROUND($G132,4),0,IF(Oper!AH$10=Inputs!$L$16,$G132-SUM($O132:AG132),$G132/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G132-SUM($O132:AG132),0))","v":0},{"$f":"IF(Oper!AI$10>=$C132,IF(ROUND(SUM($O132:AH132),4)=ROUND($G132,4),0,IF(Oper!AI$10=Inputs!$L$16,$G132-SUM($O132:AH132),$G132/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G132-SUM($O132:AH132),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C132,IF(ROUND(SUM($O132:AI132),4)=ROUND($G132,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G132-SUM($O132:AI132),$G132/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G132-SUM($O132:AI132),0))","v":0},{"$f":"IF(Oper!AK$10>=$C132,IF(ROUND(SUM($O132:AJ132),4)=ROUND($G132,4),0,IF(Oper!AK$10=Inputs!$L$16,$G132-SUM($O132:AJ132),$G132/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G132-SUM($O132:AJ132),0))","v":0},{"$f":"IF(Oper!AL$10>=$C132,IF(ROUND(SUM($O132:AK132),4)=ROUND($G132,4),0,IF(Oper!AL$10=Inputs!$L$16,$G132-SUM($O132:AK132),$G132/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G132-SUM($O132:AK132),0))","v":0},{"$f":"IF(Oper!AM$10>=$C132,IF(ROUND(SUM($O132:AL132),4)=ROUND($G132,4),0,IF(Oper!AM$10=Inputs!$L$16,$G132-SUM($O132:AL132),$G132/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G132-SUM($O132:AL132),0))","v":0},{"$f":"IF(Oper!AN$10>=$C132,IF(ROUND(SUM($O132:AM132),4)=ROUND($G132,4),0,IF(Oper!AN$10=Inputs!$L$16,$G132-SUM($O132:AM132),$G132/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G132-SUM($O132:AM132),0))","v":0},{"$f":"IF(Oper!AO$10>=$C132,IF(ROUND(SUM($O132:AN132),4)=ROUND($G132,4),0,IF(Oper!AO$10=Inputs!$L$16,$G132-SUM($O132:AN132),$G132/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G132-SUM($O132:AN132),0))","v":0},{"$f":"IF(Oper!AP$10>=$C132,IF(ROUND(SUM($O132:AO132),4)=ROUND($G132,4),0,IF(Oper!AP$10=Inputs!$L$16,$G132-SUM($O132:AO132),$G132/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G132-SUM($O132:AO132),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C132,IF(ROUND(SUM($O132:AP132),4)=ROUND($G132,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G132-SUM($O132:AP132),$G132/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G132-SUM($O132:AP132),0))","v":0},{"$f":"IF(Oper!AR$10>=$C132,IF(ROUND(SUM($O132:AQ132),4)=ROUND($G132,4),0,IF(Oper!AR$10=Inputs!$L$16,$G132-SUM($O132:AQ132),$G132/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G132-SUM($O132:AQ132),0))","v":0},{"$f":"IF(Oper!AS$10>=$C132,IF(ROUND(SUM($O132:AR132),4)=ROUND($G132,4),0,IF(Oper!AS$10=Inputs!$L$16,$G132-SUM($O132:AR132),$G132/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G132-SUM($O132:AR132),0))","v":0},{"$f":"IF(Oper!AT$10>=$C132,IF(ROUND(SUM($O132:AS132),4)=ROUND($G132,4),0,IF(Oper!AT$10=Inputs!$L$16,$G132-SUM($O132:AS132),$G132/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G132-SUM($O132:AS132),0))","v":0},{"$f":"IF(Oper!AU$10>=$C132,IF(ROUND(SUM($O132:AT132),4)=ROUND($G132,4),0,IF(Oper!AU$10=Inputs!$L$16,$G132-SUM($O132:AT132),$G132/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G132-SUM($O132:AT132),0))","v":0},{"$f":"IF(Oper!AV$10>=$C132,IF(ROUND(SUM($O132:AU132),4)=ROUND($G132,4),0,IF(Oper!AV$10=Inputs!$L$16,$G132-SUM($O132:AU132),$G132/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G132-SUM($O132:AU132),0))","v":0},{"$f":"IF(Oper!AW$10>=$C132,IF(ROUND(SUM($O132:AV132),4)=ROUND($G132,4),0,IF(Oper!AW$10=Inputs!$L$16,$G132-SUM($O132:AV132),$G132/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G132-SUM($O132:AV132),0))","v":0},{"$f":"IF(Oper!AX$10>=$C132,IF(ROUND(SUM($O132:AW132),4)=ROUND($G132,4),0,IF(Oper!AX$10=Inputs!$L$16,$G132-SUM($O132:AW132),$G132/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G132-SUM($O132:AW132),0))","v":0},{"$f":"IF(Oper!AY$10>=$C132,IF(ROUND(SUM($O132:AX132),4)=ROUND($G132,4),0,IF(Oper!AY$10=Inputs!$L$16,$G132-SUM($O132:AX132),$G132/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G132-SUM($O132:AX132),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C132,IF(ROUND(SUM($O132:AY132),4)=ROUND($G132,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G132-SUM($O132:AY132),$G132/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G132-SUM($O132:AY132),0))","v":0},{"$f":"IF(Oper!BA$10>=$C132,IF(ROUND(SUM($O132:AZ132),4)=ROUND($G132,4),0,IF(Oper!BA$10=Inputs!$L$16,$G132-SUM($O132:AZ132),$G132/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G132-SUM($O132:AZ132),0))","v":0},{"$f":"IF(Oper!BB$10>=$C132,IF(ROUND(SUM($O132:BA132),4)=ROUND($G132,4),0,IF(Oper!BB$10=Inputs!$L$16,$G132-SUM($O132:BA132),$G132/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G132-SUM($O132:BA132),0))","v":0},{"$f":"IF(Oper!BC$10>=$C132,IF(ROUND(SUM($O132:BB132),4)=ROUND($G132,4),0,IF(Oper!BC$10=Inputs!$L$16,$G132-SUM($O132:BB132),$G132/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G132-SUM($O132:BB132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BD$10>=$C132,IF(ROUND(SUM($O132:BC132),4)=ROUND($G132,4),0,IF(Oper!BD$10=Inputs!$L$16,$G132-SUM($O132:BC132),$G132/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G132-SUM($O132:BC132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BE$10>=$C132,IF(ROUND(SUM($O132:BD132),4)=ROUND($G132,4),0,IF(Oper!BE$10=Inputs!$L$16,$G132-SUM($O132:BD132),$G132/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G132-SUM($O132:BD132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BF$10>=$C132,IF(ROUND(SUM($O132:BE132),4)=ROUND($G132,4),0,IF(Oper!BF$10=Inputs!$L$16,$G132-SUM($O132:BE132),$G132/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G132-SUM($O132:BE132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BG$10>=$C132,IF(ROUND(SUM($O132:BF132),4)=ROUND($G132,4),0,IF(Oper!BG$10=Inputs!$L$16,$G132-SUM($O132:BF132),$G132/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G132-SUM($O132:BF132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BH$10>=$C132,IF(ROUND(SUM($O132:BG132),4)=ROUND($G132,4),0,IF(Oper!BH$10=Inputs!$L$16,$G132-SUM($O132:BG132),$G132/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G132-SUM($O132:BG132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BI$10>=$C132,IF(ROUND(SUM($O132:BH132),4)=ROUND($G132,4),0,IF(Oper!BI$10=Inputs!$L$16,$G132-SUM($O132:BH132),$G132/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G132-SUM($O132:BH132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BJ$10>=$C132,IF(ROUND(SUM($O132:BI132),4)=ROUND($G132,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G132-SUM($O132:BI132),$G132/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G132-SUM($O132:BI132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BK$10>=$C132,IF(ROUND(SUM($O132:BJ132),4)=ROUND($G132,4),0,IF(Oper!BK$10=Inputs!$L$16,$G132-SUM($O132:BJ132),$G132/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G132-SUM($O132:BJ132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BL$10>=$C132,IF(ROUND(SUM($O132:BK132),4)=ROUND($G132,4),0,IF(Oper!BL$10=Inputs!$L$16,$G132-SUM($O132:BK132),$G132/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G132-SUM($O132:BK132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BM$10>=$C132,IF(ROUND(SUM($O132:BL132),4)=ROUND($G132,4),0,IF(Oper!BM$10=Inputs!$L$16,$G132-SUM($O132:BL132),$G132/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G132-SUM($O132:BL132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BN$10>=$C132,IF(ROUND(SUM($O132:BM132),4)=ROUND($G132,4),0,IF(Oper!BN$10=Inputs!$L$16,$G132-SUM($O132:BM132),$G132/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G132-SUM($O132:BM132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BO$10>=$C132,IF(ROUND(SUM($O132:BN132),4)=ROUND($G132,4),0,IF(Oper!BO$10=Inputs!$L$16,$G132-SUM($O132:BN132),$G132/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G132-SUM($O132:BN132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BP$10>=$C132,IF(ROUND(SUM($O132:BO132),4)=ROUND($G132,4),0,IF(Oper!BP$10=Inputs!$L$16,$G132-SUM($O132:BO132),$G132/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G132-SUM($O132:BO132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BQ$10>=$C132,IF(ROUND(SUM($O132:BP132),4)=ROUND($G132,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G132-SUM($O132:BP132),$G132/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G132-SUM($O132:BP132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BR$10>=$C132,IF(ROUND(SUM($O132:BQ132),4)=ROUND($G132,4),0,IF(Oper!BR$10=Inputs!$L$16,$G132-SUM($O132:BQ132),$G132/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G132-SUM($O132:BQ132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BS$10>=$C132,IF(ROUND(SUM($O132:BR132),4)=ROUND($G132,4),0,IF(Oper!BS$10=Inputs!$L$16,$G132-SUM($O132:BR132),$G132/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G132-SUM($O132:BR132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BT$10>=$C132,IF(ROUND(SUM($O132:BS132),4)=ROUND($G132,4),0,IF(Oper!BT$10=Inputs!$L$16,$G132-SUM($O132:BS132),$G132/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G132-SUM($O132:BS132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BU$10>=$C132,IF(ROUND(SUM($O132:BT132),4)=ROUND($G132,4),0,IF(Oper!BU$10=Inputs!$L$16,$G132-SUM($O132:BT132),$G132/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G132-SUM($O132:BT132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BV$10>=$C132,IF(ROUND(SUM($O132:BU132),4)=ROUND($G132,4),0,IF(Oper!BV$10=Inputs!$L$16,$G132-SUM($O132:BU132),$G132/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G132-SUM($O132:BU132),0))","v":{"v":-6.752296100553371,"d":"(6.8)"}},{"$f":"IF(Oper!BW$10>=$C132,IF(ROUND(SUM($O132:BV132),4)=ROUND($G132,4),0,IF(Oper!BW$10=Inputs!$L$16,$G132-SUM($O132:BV132),$G132/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G132-SUM($O132:BV132),0))","v":0},{"$f":"IF(Oper!BX$10>=$C132,IF(ROUND(SUM($O132:BW132),4)=ROUND($G132,4),0,IF(Oper!BX$10=Inputs!$L$16,$G132-SUM($O132:BW132),$G132/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G132-SUM($O132:BW132),0))","v":0},{"$f":"IF(Oper!BY$10>=$C132,IF(ROUND(SUM($O132:BX132),4)=ROUND($G132,4),0,IF(Oper!BY$10=Inputs!$L$16,$G132-SUM($O132:BX132),$G132/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G132-SUM($O132:BX132),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C132,IF(ROUND(SUM($O132:BY132),4)=ROUND($G132,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G132-SUM($O132:BY132),$G132/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G132-SUM($O132:BY132),0))","v":0},{"$f":"IF(Oper!CA$10>=$C132,IF(ROUND(SUM($O132:BZ132),4)=ROUND($G132,4),0,IF(Oper!CA$10=Inputs!$L$16,$G132-SUM($O132:BZ132),$G132/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G132-SUM($O132:BZ132),0))","v":0},{"$f":"IF(Oper!CB$10>=$C132,IF(ROUND(SUM($O132:CA132),4)=ROUND($G132,4),0,IF(Oper!CB$10=Inputs!$L$16,$G132-SUM($O132:CA132),$G132/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G132-SUM($O132:CA132),0))","v":0},{"$f":"IF(Oper!CC$10>=$C132,IF(ROUND(SUM($O132:CB132),4)=ROUND($G132,4),0,IF(Oper!CC$10=Inputs!$L$16,$G132-SUM($O132:CB132),$G132/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G132-SUM($O132:CB132),0))","v":0},{"$f":"IF(Oper!CD$10>=$C132,IF(ROUND(SUM($O132:CC132),4)=ROUND($G132,4),0,IF(Oper!CD$10=Inputs!$L$16,$G132-SUM($O132:CC132),$G132/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G132-SUM($O132:CC132),0))","v":0},{"$f":"IF(Oper!CE$10>=$C132,IF(ROUND(SUM($O132:CD132),4)=ROUND($G132,4),0,IF(Oper!CE$10=Inputs!$L$16,$G132-SUM($O132:CD132),$G132/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G132-SUM($O132:CD132),0))","v":0},{"$f":"IF(Oper!CF$10>=$C132,IF(ROUND(SUM($O132:CE132),4)=ROUND($G132,4),0,IF(Oper!CF$10=Inputs!$L$16,$G132-SUM($O132:CE132),$G132/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G132-SUM($O132:CE132),0))","v":0},{"$f":"IF(Oper!CG$10>=$C132,IF(ROUND(SUM($O132:CF132),4)=ROUND($G132,4),0,IF(Oper!CG$10=Inputs!$L$16,$G132-SUM($O132:CF132),$G132/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G132-SUM($O132:CF132),0))","v":0},{"$f":"IF(Oper!CH$10>=$C132,IF(ROUND(SUM($O132:CG132),4)=ROUND($G132,4),0,IF(Oper!CH$10=Inputs!$L$16,$G132-SUM($O132:CG132),$G132/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G132-SUM($O132:CG132),0))","v":0},{"$f":"IF(Oper!CI$10>=$C132,IF(ROUND(SUM($O132:CH132),4)=ROUND($G132,4),0,IF(Oper!CI$10=Inputs!$L$16,$G132-SUM($O132:CH132),$G132/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G132-SUM($O132:CH132),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C132,IF(ROUND(SUM($O132:CI132),4)=ROUND($G132,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G132-SUM($O132:CI132),$G132/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G132-SUM($O132:CI132),0))","v":0},{"$f":"IF(Oper!CK$10>=$C132,IF(ROUND(SUM($O132:CJ132),4)=ROUND($G132,4),0,IF(Oper!CK$10=Inputs!$L$16,$G132-SUM($O132:CJ132),$G132/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G132-SUM($O132:CJ132),0))","v":0},{"$f":"IF(Oper!CL$10>=$C132,IF(ROUND(SUM($O132:CK132),4)=ROUND($G132,4),0,IF(Oper!CL$10=Inputs!$L$16,$G132-SUM($O132:CK132),$G132/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G132-SUM($O132:CK132),0))","v":0},{"$f":"IF(Oper!CM$10>=$C132,IF(ROUND(SUM($O132:CL132),4)=ROUND($G132,4),0,IF(Oper!CM$10=Inputs!$L$16,$G132-SUM($O132:CL132),$G132/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G132-SUM($O132:CL132),0))","v":0},{"$f":"IF(Oper!CN$10>=$C132,IF(ROUND(SUM($O132:CM132),4)=ROUND($G132,4),0,IF(Oper!CN$10=Inputs!$L$16,$G132-SUM($O132:CM132),$G132/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G132-SUM($O132:CM132),0))","v":0},{"$f":"IF(Oper!CO$10>=$C132,IF(ROUND(SUM($O132:CN132),4)=ROUND($G132,4),0,IF(Oper!CO$10=Inputs!$L$16,$G132-SUM($O132:CN132),$G132/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G132-SUM($O132:CN132),0))","v":0},{"$f":"IF(Oper!CP$10>=$C132,IF(ROUND(SUM($O132:CO132),4)=ROUND($G132,4),0,IF(Oper!CP$10=Inputs!$L$16,$G132-SUM($O132:CO132),$G132/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G132-SUM($O132:CO132),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C132,IF(ROUND(SUM($O132:CP132),4)=ROUND($G132,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G132-SUM($O132:CP132),$G132/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G132-SUM($O132:CP132),0))","v":0},{"$f":"IF(Oper!CR$10>=$C132,IF(ROUND(SUM($O132:CQ132),4)=ROUND($G132,4),0,IF(Oper!CR$10=Inputs!$L$16,$G132-SUM($O132:CQ132),$G132/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G132-SUM($O132:CQ132),0))","v":0}]
[null,null,"2058-12-31",{"$nulls":3},{"v":-137.7468404512888,"d":"-137.7"},{"$nulls":3},"MCAD",null,{"v":-137.7468404512888,"d":"(138)"},null,null,{"$f":"IF(Oper!P$10>=$C133,IF(ROUND(SUM($O133:O133),4)=ROUND($G133,4),0,IF(Oper!P$10=Inputs!$L$16,$G133-SUM($O133:O133),$G133/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G133-SUM($O133:O133),0))","v":0},{"$f":"IF(Oper!Q$10>=$C133,IF(ROUND(SUM($O133:P133),4)=ROUND($G133,4),0,IF(Oper!Q$10=Inputs!$L$16,$G133-SUM($O133:P133),$G133/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G133-SUM($O133:P133),0))","v":0},{"$f":"IF(Oper!R$10>=$C133,IF(ROUND(SUM($O133:Q133),4)=ROUND($G133,4),0,IF(Oper!R$10=Inputs!$L$16,$G133-SUM($O133:Q133),$G133/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G133-SUM($O133:Q133),0))","v":0},{"$f":"IF(Oper!S$10>=$C133,IF(ROUND(SUM($O133:R133),4)=ROUND($G133,4),0,IF(Oper!S$10=Inputs!$L$16,$G133-SUM($O133:R133),$G133/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G133-SUM($O133:R133),0))","v":0},{"$f":"IF(Oper!T$10>=$C133,IF(ROUND(SUM($O133:S133),4)=ROUND($G133,4),0,IF(Oper!T$10=Inputs!$L$16,$G133-SUM($O133:S133),$G133/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G133-SUM($O133:S133),0))","v":0},{"$f":"IF(Oper!U$10>=$C133,IF(ROUND(SUM($O133:T133),4)=ROUND($G133,4),0,IF(Oper!U$10=Inputs!$L$16,$G133-SUM($O133:T133),$G133/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G133-SUM($O133:T133),0))","v":0},{"$f":"IF(Oper!V$10>=$C133,IF(ROUND(SUM($O133:U133),4)=ROUND($G133,4),0,IF(Oper!V$10=Inputs!$L$16,$G133-SUM($O133:U133),$G133/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G133-SUM($O133:U133),0))","v":0},{"$f":"IF(Oper!W$10>=$C133,IF(ROUND(SUM($O133:V133),4)=ROUND($G133,4),0,IF(Oper!W$10=Inputs!$L$16,$G133-SUM($O133:V133),$G133/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G133-SUM($O133:V133),0))","v":0},{"$f":"IF(Oper!X$10>=$C133,IF(ROUND(SUM($O133:W133),4)=ROUND($G133,4),0,IF(Oper!X$10=Inputs!$L$16,$G133-SUM($O133:W133),$G133/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G133-SUM($O133:W133),0))","v":0},{"$f":"IF(Oper!Y$10>=$C133,IF(ROUND(SUM($O133:X133),4)=ROUND($G133,4),0,IF(Oper!Y$10=Inputs!$L$16,$G133-SUM($O133:X133),$G133/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G133-SUM($O133:X133),0))","v":0},{"$f":"IF(Oper!Z$10>=$C133,IF(ROUND(SUM($O133:Y133),4)=ROUND($G133,4),0,IF(Oper!Z$10=Inputs!$L$16,$G133-SUM($O133:Y133),$G133/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G133-SUM($O133:Y133),0))","v":0},{"$f":"IF(Oper!AA$10>=$C133,IF(ROUND(SUM($O133:Z133),4)=ROUND($G133,4),0,IF(Oper!AA$10=Inputs!$L$16,$G133-SUM($O133:Z133),$G133/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G133-SUM($O133:Z133),0))","v":0},{"$f":"IF(Oper!AB$10>=$C133,IF(ROUND(SUM($O133:AA133),4)=ROUND($G133,4),0,IF(Oper!AB$10=Inputs!$L$16,$G133-SUM($O133:AA133),$G133/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G133-SUM($O133:AA133),0))","v":0},{"$f":"IF(Oper!AC$10>=$C133,IF(ROUND(SUM($O133:AB133),4)=ROUND($G133,4),0,IF(Oper!AC$10=Inputs!$L$16,$G133-SUM($O133:AB133),$G133/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G133-SUM($O133:AB133),0))","v":0},{"$f":"IF(Oper!AD$10>=$C133,IF(ROUND(SUM($O133:AC133),4)=ROUND($G133,4),0,IF(Oper!AD$10=Inputs!$L$16,$G133-SUM($O133:AC133),$G133/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G133-SUM($O133:AC133),0))","v":0},{"$f":"IF(Oper!AE$10>=$C133,IF(ROUND(SUM($O133:AD133),4)=ROUND($G133,4),0,IF(Oper!AE$10=Inputs!$L$16,$G133-SUM($O133:AD133),$G133/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G133-SUM($O133:AD133),0))","v":0},{"$f":"IF(Oper!AF$10>=$C133,IF(ROUND(SUM($O133:AE133),4)=ROUND($G133,4),0,IF(Oper!AF$10=Inputs!$L$16,$G133-SUM($O133:AE133),$G133/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G133-SUM($O133:AE133),0))","v":0},{"$f":"IF(Oper!AG$10>=$C133,IF(ROUND(SUM($O133:AF133),4)=ROUND($G133,4),0,IF(Oper!AG$10=Inputs!$L$16,$G133-SUM($O133:AF133),$G133/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G133-SUM($O133:AF133),0))","v":0},{"$f":"IF(Oper!AH$10>=$C133,IF(ROUND(SUM($O133:AG133),4)=ROUND($G133,4),0,IF(Oper!AH$10=Inputs!$L$16,$G133-SUM($O133:AG133),$G133/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G133-SUM($O133:AG133),0))","v":0},{"$f":"IF(Oper!AI$10>=$C133,IF(ROUND(SUM($O133:AH133),4)=ROUND($G133,4),0,IF(Oper!AI$10=Inputs!$L$16,$G133-SUM($O133:AH133),$G133/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G133-SUM($O133:AH133),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C133,IF(ROUND(SUM($O133:AI133),4)=ROUND($G133,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G133-SUM($O133:AI133),$G133/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G133-SUM($O133:AI133),0))","v":0},{"$f":"IF(Oper!AK$10>=$C133,IF(ROUND(SUM($O133:AJ133),4)=ROUND($G133,4),0,IF(Oper!AK$10=Inputs!$L$16,$G133-SUM($O133:AJ133),$G133/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G133-SUM($O133:AJ133),0))","v":0},{"$f":"IF(Oper!AL$10>=$C133,IF(ROUND(SUM($O133:AK133),4)=ROUND($G133,4),0,IF(Oper!AL$10=Inputs!$L$16,$G133-SUM($O133:AK133),$G133/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G133-SUM($O133:AK133),0))","v":0},{"$f":"IF(Oper!AM$10>=$C133,IF(ROUND(SUM($O133:AL133),4)=ROUND($G133,4),0,IF(Oper!AM$10=Inputs!$L$16,$G133-SUM($O133:AL133),$G133/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G133-SUM($O133:AL133),0))","v":0},{"$f":"IF(Oper!AN$10>=$C133,IF(ROUND(SUM($O133:AM133),4)=ROUND($G133,4),0,IF(Oper!AN$10=Inputs!$L$16,$G133-SUM($O133:AM133),$G133/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G133-SUM($O133:AM133),0))","v":0},{"$f":"IF(Oper!AO$10>=$C133,IF(ROUND(SUM($O133:AN133),4)=ROUND($G133,4),0,IF(Oper!AO$10=Inputs!$L$16,$G133-SUM($O133:AN133),$G133/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G133-SUM($O133:AN133),0))","v":0},{"$f":"IF(Oper!AP$10>=$C133,IF(ROUND(SUM($O133:AO133),4)=ROUND($G133,4),0,IF(Oper!AP$10=Inputs!$L$16,$G133-SUM($O133:AO133),$G133/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G133-SUM($O133:AO133),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C133,IF(ROUND(SUM($O133:AP133),4)=ROUND($G133,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G133-SUM($O133:AP133),$G133/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G133-SUM($O133:AP133),0))","v":0},{"$f":"IF(Oper!AR$10>=$C133,IF(ROUND(SUM($O133:AQ133),4)=ROUND($G133,4),0,IF(Oper!AR$10=Inputs!$L$16,$G133-SUM($O133:AQ133),$G133/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G133-SUM($O133:AQ133),0))","v":0},{"$f":"IF(Oper!AS$10>=$C133,IF(ROUND(SUM($O133:AR133),4)=ROUND($G133,4),0,IF(Oper!AS$10=Inputs!$L$16,$G133-SUM($O133:AR133),$G133/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G133-SUM($O133:AR133),0))","v":0},{"$f":"IF(Oper!AT$10>=$C133,IF(ROUND(SUM($O133:AS133),4)=ROUND($G133,4),0,IF(Oper!AT$10=Inputs!$L$16,$G133-SUM($O133:AS133),$G133/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G133-SUM($O133:AS133),0))","v":0},{"$f":"IF(Oper!AU$10>=$C133,IF(ROUND(SUM($O133:AT133),4)=ROUND($G133,4),0,IF(Oper!AU$10=Inputs!$L$16,$G133-SUM($O133:AT133),$G133/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G133-SUM($O133:AT133),0))","v":0},{"$f":"IF(Oper!AV$10>=$C133,IF(ROUND(SUM($O133:AU133),4)=ROUND($G133,4),0,IF(Oper!AV$10=Inputs!$L$16,$G133-SUM($O133:AU133),$G133/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G133-SUM($O133:AU133),0))","v":0},{"$f":"IF(Oper!AW$10>=$C133,IF(ROUND(SUM($O133:AV133),4)=ROUND($G133,4),0,IF(Oper!AW$10=Inputs!$L$16,$G133-SUM($O133:AV133),$G133/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G133-SUM($O133:AV133),0))","v":0},{"$f":"IF(Oper!AX$10>=$C133,IF(ROUND(SUM($O133:AW133),4)=ROUND($G133,4),0,IF(Oper!AX$10=Inputs!$L$16,$G133-SUM($O133:AW133),$G133/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G133-SUM($O133:AW133),0))","v":0},{"$f":"IF(Oper!AY$10>=$C133,IF(ROUND(SUM($O133:AX133),4)=ROUND($G133,4),0,IF(Oper!AY$10=Inputs!$L$16,$G133-SUM($O133:AX133),$G133/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G133-SUM($O133:AX133),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C133,IF(ROUND(SUM($O133:AY133),4)=ROUND($G133,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G133-SUM($O133:AY133),$G133/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G133-SUM($O133:AY133),0))","v":0},{"$f":"IF(Oper!BA$10>=$C133,IF(ROUND(SUM($O133:AZ133),4)=ROUND($G133,4),0,IF(Oper!BA$10=Inputs!$L$16,$G133-SUM($O133:AZ133),$G133/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G133-SUM($O133:AZ133),0))","v":0},{"$f":"IF(Oper!BB$10>=$C133,IF(ROUND(SUM($O133:BA133),4)=ROUND($G133,4),0,IF(Oper!BB$10=Inputs!$L$16,$G133-SUM($O133:BA133),$G133/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G133-SUM($O133:BA133),0))","v":0},{"$f":"IF(Oper!BC$10>=$C133,IF(ROUND(SUM($O133:BB133),4)=ROUND($G133,4),0,IF(Oper!BC$10=Inputs!$L$16,$G133-SUM($O133:BB133),$G133/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G133-SUM($O133:BB133),0))","v":0},{"$f":"IF(Oper!BD$10>=$C133,IF(ROUND(SUM($O133:BC133),4)=ROUND($G133,4),0,IF(Oper!BD$10=Inputs!$L$16,$G133-SUM($O133:BC133),$G133/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G133-SUM($O133:BC133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BE$10>=$C133,IF(ROUND(SUM($O133:BD133),4)=ROUND($G133,4),0,IF(Oper!BE$10=Inputs!$L$16,$G133-SUM($O133:BD133),$G133/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G133-SUM($O133:BD133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BF$10>=$C133,IF(ROUND(SUM($O133:BE133),4)=ROUND($G133,4),0,IF(Oper!BF$10=Inputs!$L$16,$G133-SUM($O133:BE133),$G133/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G133-SUM($O133:BE133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BG$10>=$C133,IF(ROUND(SUM($O133:BF133),4)=ROUND($G133,4),0,IF(Oper!BG$10=Inputs!$L$16,$G133-SUM($O133:BF133),$G133/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G133-SUM($O133:BF133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BH$10>=$C133,IF(ROUND(SUM($O133:BG133),4)=ROUND($G133,4),0,IF(Oper!BH$10=Inputs!$L$16,$G133-SUM($O133:BG133),$G133/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G133-SUM($O133:BG133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BI$10>=$C133,IF(ROUND(SUM($O133:BH133),4)=ROUND($G133,4),0,IF(Oper!BI$10=Inputs!$L$16,$G133-SUM($O133:BH133),$G133/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G133-SUM($O133:BH133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BJ$10>=$C133,IF(ROUND(SUM($O133:BI133),4)=ROUND($G133,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G133-SUM($O133:BI133),$G133/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G133-SUM($O133:BI133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BK$10>=$C133,IF(ROUND(SUM($O133:BJ133),4)=ROUND($G133,4),0,IF(Oper!BK$10=Inputs!$L$16,$G133-SUM($O133:BJ133),$G133/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G133-SUM($O133:BJ133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BL$10>=$C133,IF(ROUND(SUM($O133:BK133),4)=ROUND($G133,4),0,IF(Oper!BL$10=Inputs!$L$16,$G133-SUM($O133:BK133),$G133/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G133-SUM($O133:BK133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BM$10>=$C133,IF(ROUND(SUM($O133:BL133),4)=ROUND($G133,4),0,IF(Oper!BM$10=Inputs!$L$16,$G133-SUM($O133:BL133),$G133/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G133-SUM($O133:BL133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BN$10>=$C133,IF(ROUND(SUM($O133:BM133),4)=ROUND($G133,4),0,IF(Oper!BN$10=Inputs!$L$16,$G133-SUM($O133:BM133),$G133/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G133-SUM($O133:BM133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BO$10>=$C133,IF(ROUND(SUM($O133:BN133),4)=ROUND($G133,4),0,IF(Oper!BO$10=Inputs!$L$16,$G133-SUM($O133:BN133),$G133/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G133-SUM($O133:BN133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BP$10>=$C133,IF(ROUND(SUM($O133:BO133),4)=ROUND($G133,4),0,IF(Oper!BP$10=Inputs!$L$16,$G133-SUM($O133:BO133),$G133/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G133-SUM($O133:BO133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BQ$10>=$C133,IF(ROUND(SUM($O133:BP133),4)=ROUND($G133,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G133-SUM($O133:BP133),$G133/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G133-SUM($O133:BP133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BR$10>=$C133,IF(ROUND(SUM($O133:BQ133),4)=ROUND($G133,4),0,IF(Oper!BR$10=Inputs!$L$16,$G133-SUM($O133:BQ133),$G133/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G133-SUM($O133:BQ133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BS$10>=$C133,IF(ROUND(SUM($O133:BR133),4)=ROUND($G133,4),0,IF(Oper!BS$10=Inputs!$L$16,$G133-SUM($O133:BR133),$G133/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G133-SUM($O133:BR133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BT$10>=$C133,IF(ROUND(SUM($O133:BS133),4)=ROUND($G133,4),0,IF(Oper!BT$10=Inputs!$L$16,$G133-SUM($O133:BS133),$G133/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G133-SUM($O133:BS133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BU$10>=$C133,IF(ROUND(SUM($O133:BT133),4)=ROUND($G133,4),0,IF(Oper!BU$10=Inputs!$L$16,$G133-SUM($O133:BT133),$G133/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G133-SUM($O133:BT133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BV$10>=$C133,IF(ROUND(SUM($O133:BU133),4)=ROUND($G133,4),0,IF(Oper!BV$10=Inputs!$L$16,$G133-SUM($O133:BU133),$G133/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G133-SUM($O133:BU133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BW$10>=$C133,IF(ROUND(SUM($O133:BV133),4)=ROUND($G133,4),0,IF(Oper!BW$10=Inputs!$L$16,$G133-SUM($O133:BV133),$G133/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G133-SUM($O133:BV133),0))","v":{"v":-6.8873420225644395,"d":"(6.9)"}},{"$f":"IF(Oper!BX$10>=$C133,IF(ROUND(SUM($O133:BW133),4)=ROUND($G133,4),0,IF(Oper!BX$10=Inputs!$L$16,$G133-SUM($O133:BW133),$G133/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G133-SUM($O133:BW133),0))","v":0},{"$f":"IF(Oper!BY$10>=$C133,IF(ROUND(SUM($O133:BX133),4)=ROUND($G133,4),0,IF(Oper!BY$10=Inputs!$L$16,$G133-SUM($O133:BX133),$G133/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G133-SUM($O133:BX133),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C133,IF(ROUND(SUM($O133:BY133),4)=ROUND($G133,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G133-SUM($O133:BY133),$G133/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G133-SUM($O133:BY133),0))","v":0},{"$f":"IF(Oper!CA$10>=$C133,IF(ROUND(SUM($O133:BZ133),4)=ROUND($G133,4),0,IF(Oper!CA$10=Inputs!$L$16,$G133-SUM($O133:BZ133),$G133/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G133-SUM($O133:BZ133),0))","v":0},{"$f":"IF(Oper!CB$10>=$C133,IF(ROUND(SUM($O133:CA133),4)=ROUND($G133,4),0,IF(Oper!CB$10=Inputs!$L$16,$G133-SUM($O133:CA133),$G133/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G133-SUM($O133:CA133),0))","v":0},{"$f":"IF(Oper!CC$10>=$C133,IF(ROUND(SUM($O133:CB133),4)=ROUND($G133,4),0,IF(Oper!CC$10=Inputs!$L$16,$G133-SUM($O133:CB133),$G133/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G133-SUM($O133:CB133),0))","v":0},{"$f":"IF(Oper!CD$10>=$C133,IF(ROUND(SUM($O133:CC133),4)=ROUND($G133,4),0,IF(Oper!CD$10=Inputs!$L$16,$G133-SUM($O133:CC133),$G133/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G133-SUM($O133:CC133),0))","v":0},{"$f":"IF(Oper!CE$10>=$C133,IF(ROUND(SUM($O133:CD133),4)=ROUND($G133,4),0,IF(Oper!CE$10=Inputs!$L$16,$G133-SUM($O133:CD133),$G133/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G133-SUM($O133:CD133),0))","v":0},{"$f":"IF(Oper!CF$10>=$C133,IF(ROUND(SUM($O133:CE133),4)=ROUND($G133,4),0,IF(Oper!CF$10=Inputs!$L$16,$G133-SUM($O133:CE133),$G133/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G133-SUM($O133:CE133),0))","v":0},{"$f":"IF(Oper!CG$10>=$C133,IF(ROUND(SUM($O133:CF133),4)=ROUND($G133,4),0,IF(Oper!CG$10=Inputs!$L$16,$G133-SUM($O133:CF133),$G133/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G133-SUM($O133:CF133),0))","v":0},{"$f":"IF(Oper!CH$10>=$C133,IF(ROUND(SUM($O133:CG133),4)=ROUND($G133,4),0,IF(Oper!CH$10=Inputs!$L$16,$G133-SUM($O133:CG133),$G133/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G133-SUM($O133:CG133),0))","v":0},{"$f":"IF(Oper!CI$10>=$C133,IF(ROUND(SUM($O133:CH133),4)=ROUND($G133,4),0,IF(Oper!CI$10=Inputs!$L$16,$G133-SUM($O133:CH133),$G133/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G133-SUM($O133:CH133),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C133,IF(ROUND(SUM($O133:CI133),4)=ROUND($G133,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G133-SUM($O133:CI133),$G133/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G133-SUM($O133:CI133),0))","v":0},{"$f":"IF(Oper!CK$10>=$C133,IF(ROUND(SUM($O133:CJ133),4)=ROUND($G133,4),0,IF(Oper!CK$10=Inputs!$L$16,$G133-SUM($O133:CJ133),$G133/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G133-SUM($O133:CJ133),0))","v":0},{"$f":"IF(Oper!CL$10>=$C133,IF(ROUND(SUM($O133:CK133),4)=ROUND($G133,4),0,IF(Oper!CL$10=Inputs!$L$16,$G133-SUM($O133:CK133),$G133/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G133-SUM($O133:CK133),0))","v":0},{"$f":"IF(Oper!CM$10>=$C133,IF(ROUND(SUM($O133:CL133),4)=ROUND($G133,4),0,IF(Oper!CM$10=Inputs!$L$16,$G133-SUM($O133:CL133),$G133/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G133-SUM($O133:CL133),0))","v":0},{"$f":"IF(Oper!CN$10>=$C133,IF(ROUND(SUM($O133:CM133),4)=ROUND($G133,4),0,IF(Oper!CN$10=Inputs!$L$16,$G133-SUM($O133:CM133),$G133/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G133-SUM($O133:CM133),0))","v":0},{"$f":"IF(Oper!CO$10>=$C133,IF(ROUND(SUM($O133:CN133),4)=ROUND($G133,4),0,IF(Oper!CO$10=Inputs!$L$16,$G133-SUM($O133:CN133),$G133/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G133-SUM($O133:CN133),0))","v":0},{"$f":"IF(Oper!CP$10>=$C133,IF(ROUND(SUM($O133:CO133),4)=ROUND($G133,4),0,IF(Oper!CP$10=Inputs!$L$16,$G133-SUM($O133:CO133),$G133/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G133-SUM($O133:CO133),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C133,IF(ROUND(SUM($O133:CP133),4)=ROUND($G133,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G133-SUM($O133:CP133),$G133/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G133-SUM($O133:CP133),0))","v":0},{"$f":"IF(Oper!CR$10>=$C133,IF(ROUND(SUM($O133:CQ133),4)=ROUND($G133,4),0,IF(Oper!CR$10=Inputs!$L$16,$G133-SUM($O133:CQ133),$G133/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G133-SUM($O133:CQ133),0))","v":0}]
[null,null,"2059-12-31",{"$nulls":3},{"v":-140.50177726031455,"d":"-140.5"},{"$nulls":3},"MCAD",null,{"v":-140.50177726031453,"d":"(141)"},null,null,{"$f":"IF(Oper!P$10>=$C134,IF(ROUND(SUM($O134:O134),4)=ROUND($G134,4),0,IF(Oper!P$10=Inputs!$L$16,$G134-SUM($O134:O134),$G134/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G134-SUM($O134:O134),0))","v":0},{"$f":"IF(Oper!Q$10>=$C134,IF(ROUND(SUM($O134:P134),4)=ROUND($G134,4),0,IF(Oper!Q$10=Inputs!$L$16,$G134-SUM($O134:P134),$G134/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G134-SUM($O134:P134),0))","v":0},{"$f":"IF(Oper!R$10>=$C134,IF(ROUND(SUM($O134:Q134),4)=ROUND($G134,4),0,IF(Oper!R$10=Inputs!$L$16,$G134-SUM($O134:Q134),$G134/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G134-SUM($O134:Q134),0))","v":0},{"$f":"IF(Oper!S$10>=$C134,IF(ROUND(SUM($O134:R134),4)=ROUND($G134,4),0,IF(Oper!S$10=Inputs!$L$16,$G134-SUM($O134:R134),$G134/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G134-SUM($O134:R134),0))","v":0},{"$f":"IF(Oper!T$10>=$C134,IF(ROUND(SUM($O134:S134),4)=ROUND($G134,4),0,IF(Oper!T$10=Inputs!$L$16,$G134-SUM($O134:S134),$G134/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G134-SUM($O134:S134),0))","v":0},{"$f":"IF(Oper!U$10>=$C134,IF(ROUND(SUM($O134:T134),4)=ROUND($G134,4),0,IF(Oper!U$10=Inputs!$L$16,$G134-SUM($O134:T134),$G134/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G134-SUM($O134:T134),0))","v":0},{"$f":"IF(Oper!V$10>=$C134,IF(ROUND(SUM($O134:U134),4)=ROUND($G134,4),0,IF(Oper!V$10=Inputs!$L$16,$G134-SUM($O134:U134),$G134/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G134-SUM($O134:U134),0))","v":0},{"$f":"IF(Oper!W$10>=$C134,IF(ROUND(SUM($O134:V134),4)=ROUND($G134,4),0,IF(Oper!W$10=Inputs!$L$16,$G134-SUM($O134:V134),$G134/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G134-SUM($O134:V134),0))","v":0},{"$f":"IF(Oper!X$10>=$C134,IF(ROUND(SUM($O134:W134),4)=ROUND($G134,4),0,IF(Oper!X$10=Inputs!$L$16,$G134-SUM($O134:W134),$G134/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G134-SUM($O134:W134),0))","v":0},{"$f":"IF(Oper!Y$10>=$C134,IF(ROUND(SUM($O134:X134),4)=ROUND($G134,4),0,IF(Oper!Y$10=Inputs!$L$16,$G134-SUM($O134:X134),$G134/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G134-SUM($O134:X134),0))","v":0},{"$f":"IF(Oper!Z$10>=$C134,IF(ROUND(SUM($O134:Y134),4)=ROUND($G134,4),0,IF(Oper!Z$10=Inputs!$L$16,$G134-SUM($O134:Y134),$G134/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G134-SUM($O134:Y134),0))","v":0},{"$f":"IF(Oper!AA$10>=$C134,IF(ROUND(SUM($O134:Z134),4)=ROUND($G134,4),0,IF(Oper!AA$10=Inputs!$L$16,$G134-SUM($O134:Z134),$G134/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G134-SUM($O134:Z134),0))","v":0},{"$f":"IF(Oper!AB$10>=$C134,IF(ROUND(SUM($O134:AA134),4)=ROUND($G134,4),0,IF(Oper!AB$10=Inputs!$L$16,$G134-SUM($O134:AA134),$G134/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G134-SUM($O134:AA134),0))","v":0},{"$f":"IF(Oper!AC$10>=$C134,IF(ROUND(SUM($O134:AB134),4)=ROUND($G134,4),0,IF(Oper!AC$10=Inputs!$L$16,$G134-SUM($O134:AB134),$G134/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G134-SUM($O134:AB134),0))","v":0},{"$f":"IF(Oper!AD$10>=$C134,IF(ROUND(SUM($O134:AC134),4)=ROUND($G134,4),0,IF(Oper!AD$10=Inputs!$L$16,$G134-SUM($O134:AC134),$G134/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G134-SUM($O134:AC134),0))","v":0},{"$f":"IF(Oper!AE$10>=$C134,IF(ROUND(SUM($O134:AD134),4)=ROUND($G134,4),0,IF(Oper!AE$10=Inputs!$L$16,$G134-SUM($O134:AD134),$G134/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G134-SUM($O134:AD134),0))","v":0},{"$f":"IF(Oper!AF$10>=$C134,IF(ROUND(SUM($O134:AE134),4)=ROUND($G134,4),0,IF(Oper!AF$10=Inputs!$L$16,$G134-SUM($O134:AE134),$G134/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G134-SUM($O134:AE134),0))","v":0},{"$f":"IF(Oper!AG$10>=$C134,IF(ROUND(SUM($O134:AF134),4)=ROUND($G134,4),0,IF(Oper!AG$10=Inputs!$L$16,$G134-SUM($O134:AF134),$G134/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G134-SUM($O134:AF134),0))","v":0},{"$f":"IF(Oper!AH$10>=$C134,IF(ROUND(SUM($O134:AG134),4)=ROUND($G134,4),0,IF(Oper!AH$10=Inputs!$L$16,$G134-SUM($O134:AG134),$G134/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G134-SUM($O134:AG134),0))","v":0},{"$f":"IF(Oper!AI$10>=$C134,IF(ROUND(SUM($O134:AH134),4)=ROUND($G134,4),0,IF(Oper!AI$10=Inputs!$L$16,$G134-SUM($O134:AH134),$G134/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G134-SUM($O134:AH134),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C134,IF(ROUND(SUM($O134:AI134),4)=ROUND($G134,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G134-SUM($O134:AI134),$G134/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G134-SUM($O134:AI134),0))","v":0},{"$f":"IF(Oper!AK$10>=$C134,IF(ROUND(SUM($O134:AJ134),4)=ROUND($G134,4),0,IF(Oper!AK$10=Inputs!$L$16,$G134-SUM($O134:AJ134),$G134/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G134-SUM($O134:AJ134),0))","v":0},{"$f":"IF(Oper!AL$10>=$C134,IF(ROUND(SUM($O134:AK134),4)=ROUND($G134,4),0,IF(Oper!AL$10=Inputs!$L$16,$G134-SUM($O134:AK134),$G134/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G134-SUM($O134:AK134),0))","v":0},{"$f":"IF(Oper!AM$10>=$C134,IF(ROUND(SUM($O134:AL134),4)=ROUND($G134,4),0,IF(Oper!AM$10=Inputs!$L$16,$G134-SUM($O134:AL134),$G134/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G134-SUM($O134:AL134),0))","v":0},{"$f":"IF(Oper!AN$10>=$C134,IF(ROUND(SUM($O134:AM134),4)=ROUND($G134,4),0,IF(Oper!AN$10=Inputs!$L$16,$G134-SUM($O134:AM134),$G134/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G134-SUM($O134:AM134),0))","v":0},{"$f":"IF(Oper!AO$10>=$C134,IF(ROUND(SUM($O134:AN134),4)=ROUND($G134,4),0,IF(Oper!AO$10=Inputs!$L$16,$G134-SUM($O134:AN134),$G134/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G134-SUM($O134:AN134),0))","v":0},{"$f":"IF(Oper!AP$10>=$C134,IF(ROUND(SUM($O134:AO134),4)=ROUND($G134,4),0,IF(Oper!AP$10=Inputs!$L$16,$G134-SUM($O134:AO134),$G134/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G134-SUM($O134:AO134),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C134,IF(ROUND(SUM($O134:AP134),4)=ROUND($G134,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G134-SUM($O134:AP134),$G134/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G134-SUM($O134:AP134),0))","v":0},{"$f":"IF(Oper!AR$10>=$C134,IF(ROUND(SUM($O134:AQ134),4)=ROUND($G134,4),0,IF(Oper!AR$10=Inputs!$L$16,$G134-SUM($O134:AQ134),$G134/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G134-SUM($O134:AQ134),0))","v":0},{"$f":"IF(Oper!AS$10>=$C134,IF(ROUND(SUM($O134:AR134),4)=ROUND($G134,4),0,IF(Oper!AS$10=Inputs!$L$16,$G134-SUM($O134:AR134),$G134/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G134-SUM($O134:AR134),0))","v":0},{"$f":"IF(Oper!AT$10>=$C134,IF(ROUND(SUM($O134:AS134),4)=ROUND($G134,4),0,IF(Oper!AT$10=Inputs!$L$16,$G134-SUM($O134:AS134),$G134/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G134-SUM($O134:AS134),0))","v":0},{"$f":"IF(Oper!AU$10>=$C134,IF(ROUND(SUM($O134:AT134),4)=ROUND($G134,4),0,IF(Oper!AU$10=Inputs!$L$16,$G134-SUM($O134:AT134),$G134/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G134-SUM($O134:AT134),0))","v":0},{"$f":"IF(Oper!AV$10>=$C134,IF(ROUND(SUM($O134:AU134),4)=ROUND($G134,4),0,IF(Oper!AV$10=Inputs!$L$16,$G134-SUM($O134:AU134),$G134/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G134-SUM($O134:AU134),0))","v":0},{"$f":"IF(Oper!AW$10>=$C134,IF(ROUND(SUM($O134:AV134),4)=ROUND($G134,4),0,IF(Oper!AW$10=Inputs!$L$16,$G134-SUM($O134:AV134),$G134/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G134-SUM($O134:AV134),0))","v":0},{"$f":"IF(Oper!AX$10>=$C134,IF(ROUND(SUM($O134:AW134),4)=ROUND($G134,4),0,IF(Oper!AX$10=Inputs!$L$16,$G134-SUM($O134:AW134),$G134/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G134-SUM($O134:AW134),0))","v":0},{"$f":"IF(Oper!AY$10>=$C134,IF(ROUND(SUM($O134:AX134),4)=ROUND($G134,4),0,IF(Oper!AY$10=Inputs!$L$16,$G134-SUM($O134:AX134),$G134/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G134-SUM($O134:AX134),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C134,IF(ROUND(SUM($O134:AY134),4)=ROUND($G134,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G134-SUM($O134:AY134),$G134/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G134-SUM($O134:AY134),0))","v":0},{"$f":"IF(Oper!BA$10>=$C134,IF(ROUND(SUM($O134:AZ134),4)=ROUND($G134,4),0,IF(Oper!BA$10=Inputs!$L$16,$G134-SUM($O134:AZ134),$G134/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G134-SUM($O134:AZ134),0))","v":0},{"$f":"IF(Oper!BB$10>=$C134,IF(ROUND(SUM($O134:BA134),4)=ROUND($G134,4),0,IF(Oper!BB$10=Inputs!$L$16,$G134-SUM($O134:BA134),$G134/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G134-SUM($O134:BA134),0))","v":0},{"$f":"IF(Oper!BC$10>=$C134,IF(ROUND(SUM($O134:BB134),4)=ROUND($G134,4),0,IF(Oper!BC$10=Inputs!$L$16,$G134-SUM($O134:BB134),$G134/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G134-SUM($O134:BB134),0))","v":0},{"$f":"IF(Oper!BD$10>=$C134,IF(ROUND(SUM($O134:BC134),4)=ROUND($G134,4),0,IF(Oper!BD$10=Inputs!$L$16,$G134-SUM($O134:BC134),$G134/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G134-SUM($O134:BC134),0))","v":0},{"$f":"IF(Oper!BE$10>=$C134,IF(ROUND(SUM($O134:BD134),4)=ROUND($G134,4),0,IF(Oper!BE$10=Inputs!$L$16,$G134-SUM($O134:BD134),$G134/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G134-SUM($O134:BD134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BF$10>=$C134,IF(ROUND(SUM($O134:BE134),4)=ROUND($G134,4),0,IF(Oper!BF$10=Inputs!$L$16,$G134-SUM($O134:BE134),$G134/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G134-SUM($O134:BE134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BG$10>=$C134,IF(ROUND(SUM($O134:BF134),4)=ROUND($G134,4),0,IF(Oper!BG$10=Inputs!$L$16,$G134-SUM($O134:BF134),$G134/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G134-SUM($O134:BF134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BH$10>=$C134,IF(ROUND(SUM($O134:BG134),4)=ROUND($G134,4),0,IF(Oper!BH$10=Inputs!$L$16,$G134-SUM($O134:BG134),$G134/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G134-SUM($O134:BG134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BI$10>=$C134,IF(ROUND(SUM($O134:BH134),4)=ROUND($G134,4),0,IF(Oper!BI$10=Inputs!$L$16,$G134-SUM($O134:BH134),$G134/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G134-SUM($O134:BH134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BJ$10>=$C134,IF(ROUND(SUM($O134:BI134),4)=ROUND($G134,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G134-SUM($O134:BI134),$G134/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G134-SUM($O134:BI134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BK$10>=$C134,IF(ROUND(SUM($O134:BJ134),4)=ROUND($G134,4),0,IF(Oper!BK$10=Inputs!$L$16,$G134-SUM($O134:BJ134),$G134/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G134-SUM($O134:BJ134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BL$10>=$C134,IF(ROUND(SUM($O134:BK134),4)=ROUND($G134,4),0,IF(Oper!BL$10=Inputs!$L$16,$G134-SUM($O134:BK134),$G134/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G134-SUM($O134:BK134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BM$10>=$C134,IF(ROUND(SUM($O134:BL134),4)=ROUND($G134,4),0,IF(Oper!BM$10=Inputs!$L$16,$G134-SUM($O134:BL134),$G134/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G134-SUM($O134:BL134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BN$10>=$C134,IF(ROUND(SUM($O134:BM134),4)=ROUND($G134,4),0,IF(Oper!BN$10=Inputs!$L$16,$G134-SUM($O134:BM134),$G134/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G134-SUM($O134:BM134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BO$10>=$C134,IF(ROUND(SUM($O134:BN134),4)=ROUND($G134,4),0,IF(Oper!BO$10=Inputs!$L$16,$G134-SUM($O134:BN134),$G134/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G134-SUM($O134:BN134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BP$10>=$C134,IF(ROUND(SUM($O134:BO134),4)=ROUND($G134,4),0,IF(Oper!BP$10=Inputs!$L$16,$G134-SUM($O134:BO134),$G134/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G134-SUM($O134:BO134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BQ$10>=$C134,IF(ROUND(SUM($O134:BP134),4)=ROUND($G134,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G134-SUM($O134:BP134),$G134/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G134-SUM($O134:BP134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BR$10>=$C134,IF(ROUND(SUM($O134:BQ134),4)=ROUND($G134,4),0,IF(Oper!BR$10=Inputs!$L$16,$G134-SUM($O134:BQ134),$G134/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G134-SUM($O134:BQ134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BS$10>=$C134,IF(ROUND(SUM($O134:BR134),4)=ROUND($G134,4),0,IF(Oper!BS$10=Inputs!$L$16,$G134-SUM($O134:BR134),$G134/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G134-SUM($O134:BR134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BT$10>=$C134,IF(ROUND(SUM($O134:BS134),4)=ROUND($G134,4),0,IF(Oper!BT$10=Inputs!$L$16,$G134-SUM($O134:BS134),$G134/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G134-SUM($O134:BS134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BU$10>=$C134,IF(ROUND(SUM($O134:BT134),4)=ROUND($G134,4),0,IF(Oper!BU$10=Inputs!$L$16,$G134-SUM($O134:BT134),$G134/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G134-SUM($O134:BT134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BV$10>=$C134,IF(ROUND(SUM($O134:BU134),4)=ROUND($G134,4),0,IF(Oper!BV$10=Inputs!$L$16,$G134-SUM($O134:BU134),$G134/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G134-SUM($O134:BU134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BW$10>=$C134,IF(ROUND(SUM($O134:BV134),4)=ROUND($G134,4),0,IF(Oper!BW$10=Inputs!$L$16,$G134-SUM($O134:BV134),$G134/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G134-SUM($O134:BV134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BX$10>=$C134,IF(ROUND(SUM($O134:BW134),4)=ROUND($G134,4),0,IF(Oper!BX$10=Inputs!$L$16,$G134-SUM($O134:BW134),$G134/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G134-SUM($O134:BW134),0))","v":{"v":-7.0250888630157275,"d":"(7.0)"}},{"$f":"IF(Oper!BY$10>=$C134,IF(ROUND(SUM($O134:BX134),4)=ROUND($G134,4),0,IF(Oper!BY$10=Inputs!$L$16,$G134-SUM($O134:BX134),$G134/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G134-SUM($O134:BX134),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C134,IF(ROUND(SUM($O134:BY134),4)=ROUND($G134,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G134-SUM($O134:BY134),$G134/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G134-SUM($O134:BY134),0))","v":0},{"$f":"IF(Oper!CA$10>=$C134,IF(ROUND(SUM($O134:BZ134),4)=ROUND($G134,4),0,IF(Oper!CA$10=Inputs!$L$16,$G134-SUM($O134:BZ134),$G134/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G134-SUM($O134:BZ134),0))","v":0},{"$f":"IF(Oper!CB$10>=$C134,IF(ROUND(SUM($O134:CA134),4)=ROUND($G134,4),0,IF(Oper!CB$10=Inputs!$L$16,$G134-SUM($O134:CA134),$G134/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G134-SUM($O134:CA134),0))","v":0},{"$f":"IF(Oper!CC$10>=$C134,IF(ROUND(SUM($O134:CB134),4)=ROUND($G134,4),0,IF(Oper!CC$10=Inputs!$L$16,$G134-SUM($O134:CB134),$G134/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G134-SUM($O134:CB134),0))","v":0},{"$f":"IF(Oper!CD$10>=$C134,IF(ROUND(SUM($O134:CC134),4)=ROUND($G134,4),0,IF(Oper!CD$10=Inputs!$L$16,$G134-SUM($O134:CC134),$G134/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G134-SUM($O134:CC134),0))","v":0},{"$f":"IF(Oper!CE$10>=$C134,IF(ROUND(SUM($O134:CD134),4)=ROUND($G134,4),0,IF(Oper!CE$10=Inputs!$L$16,$G134-SUM($O134:CD134),$G134/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G134-SUM($O134:CD134),0))","v":0},{"$f":"IF(Oper!CF$10>=$C134,IF(ROUND(SUM($O134:CE134),4)=ROUND($G134,4),0,IF(Oper!CF$10=Inputs!$L$16,$G134-SUM($O134:CE134),$G134/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G134-SUM($O134:CE134),0))","v":0},{"$f":"IF(Oper!CG$10>=$C134,IF(ROUND(SUM($O134:CF134),4)=ROUND($G134,4),0,IF(Oper!CG$10=Inputs!$L$16,$G134-SUM($O134:CF134),$G134/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G134-SUM($O134:CF134),0))","v":0},{"$f":"IF(Oper!CH$10>=$C134,IF(ROUND(SUM($O134:CG134),4)=ROUND($G134,4),0,IF(Oper!CH$10=Inputs!$L$16,$G134-SUM($O134:CG134),$G134/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G134-SUM($O134:CG134),0))","v":0},{"$f":"IF(Oper!CI$10>=$C134,IF(ROUND(SUM($O134:CH134),4)=ROUND($G134,4),0,IF(Oper!CI$10=Inputs!$L$16,$G134-SUM($O134:CH134),$G134/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G134-SUM($O134:CH134),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C134,IF(ROUND(SUM($O134:CI134),4)=ROUND($G134,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G134-SUM($O134:CI134),$G134/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G134-SUM($O134:CI134),0))","v":0},{"$f":"IF(Oper!CK$10>=$C134,IF(ROUND(SUM($O134:CJ134),4)=ROUND($G134,4),0,IF(Oper!CK$10=Inputs!$L$16,$G134-SUM($O134:CJ134),$G134/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G134-SUM($O134:CJ134),0))","v":0},{"$f":"IF(Oper!CL$10>=$C134,IF(ROUND(SUM($O134:CK134),4)=ROUND($G134,4),0,IF(Oper!CL$10=Inputs!$L$16,$G134-SUM($O134:CK134),$G134/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G134-SUM($O134:CK134),0))","v":0},{"$f":"IF(Oper!CM$10>=$C134,IF(ROUND(SUM($O134:CL134),4)=ROUND($G134,4),0,IF(Oper!CM$10=Inputs!$L$16,$G134-SUM($O134:CL134),$G134/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G134-SUM($O134:CL134),0))","v":0},{"$f":"IF(Oper!CN$10>=$C134,IF(ROUND(SUM($O134:CM134),4)=ROUND($G134,4),0,IF(Oper!CN$10=Inputs!$L$16,$G134-SUM($O134:CM134),$G134/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G134-SUM($O134:CM134),0))","v":0},{"$f":"IF(Oper!CO$10>=$C134,IF(ROUND(SUM($O134:CN134),4)=ROUND($G134,4),0,IF(Oper!CO$10=Inputs!$L$16,$G134-SUM($O134:CN134),$G134/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G134-SUM($O134:CN134),0))","v":0},{"$f":"IF(Oper!CP$10>=$C134,IF(ROUND(SUM($O134:CO134),4)=ROUND($G134,4),0,IF(Oper!CP$10=Inputs!$L$16,$G134-SUM($O134:CO134),$G134/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G134-SUM($O134:CO134),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C134,IF(ROUND(SUM($O134:CP134),4)=ROUND($G134,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G134-SUM($O134:CP134),$G134/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G134-SUM($O134:CP134),0))","v":0},{"$f":"IF(Oper!CR$10>=$C134,IF(ROUND(SUM($O134:CQ134),4)=ROUND($G134,4),0,IF(Oper!CR$10=Inputs!$L$16,$G134-SUM($O134:CQ134),$G134/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G134-SUM($O134:CQ134),0))","v":0}]
[null,null,"2060-12-31",{"$nulls":3},{"v":-143.31181280552087,"d":"-143.3"},{"$nulls":3},"MCAD",null,{"v":-143.3118128055208,"d":"(143)"},null,null,{"$f":"IF(Oper!P$10>=$C135,IF(ROUND(SUM($O135:O135),4)=ROUND($G135,4),0,IF(Oper!P$10=Inputs!$L$16,$G135-SUM($O135:O135),$G135/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G135-SUM($O135:O135),0))","v":0},{"$f":"IF(Oper!Q$10>=$C135,IF(ROUND(SUM($O135:P135),4)=ROUND($G135,4),0,IF(Oper!Q$10=Inputs!$L$16,$G135-SUM($O135:P135),$G135/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G135-SUM($O135:P135),0))","v":0},{"$f":"IF(Oper!R$10>=$C135,IF(ROUND(SUM($O135:Q135),4)=ROUND($G135,4),0,IF(Oper!R$10=Inputs!$L$16,$G135-SUM($O135:Q135),$G135/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G135-SUM($O135:Q135),0))","v":0},{"$f":"IF(Oper!S$10>=$C135,IF(ROUND(SUM($O135:R135),4)=ROUND($G135,4),0,IF(Oper!S$10=Inputs!$L$16,$G135-SUM($O135:R135),$G135/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G135-SUM($O135:R135),0))","v":0},{"$f":"IF(Oper!T$10>=$C135,IF(ROUND(SUM($O135:S135),4)=ROUND($G135,4),0,IF(Oper!T$10=Inputs!$L$16,$G135-SUM($O135:S135),$G135/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G135-SUM($O135:S135),0))","v":0},{"$f":"IF(Oper!U$10>=$C135,IF(ROUND(SUM($O135:T135),4)=ROUND($G135,4),0,IF(Oper!U$10=Inputs!$L$16,$G135-SUM($O135:T135),$G135/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G135-SUM($O135:T135),0))","v":0},{"$f":"IF(Oper!V$10>=$C135,IF(ROUND(SUM($O135:U135),4)=ROUND($G135,4),0,IF(Oper!V$10=Inputs!$L$16,$G135-SUM($O135:U135),$G135/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G135-SUM($O135:U135),0))","v":0},{"$f":"IF(Oper!W$10>=$C135,IF(ROUND(SUM($O135:V135),4)=ROUND($G135,4),0,IF(Oper!W$10=Inputs!$L$16,$G135-SUM($O135:V135),$G135/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G135-SUM($O135:V135),0))","v":0},{"$f":"IF(Oper!X$10>=$C135,IF(ROUND(SUM($O135:W135),4)=ROUND($G135,4),0,IF(Oper!X$10=Inputs!$L$16,$G135-SUM($O135:W135),$G135/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G135-SUM($O135:W135),0))","v":0},{"$f":"IF(Oper!Y$10>=$C135,IF(ROUND(SUM($O135:X135),4)=ROUND($G135,4),0,IF(Oper!Y$10=Inputs!$L$16,$G135-SUM($O135:X135),$G135/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G135-SUM($O135:X135),0))","v":0},{"$f":"IF(Oper!Z$10>=$C135,IF(ROUND(SUM($O135:Y135),4)=ROUND($G135,4),0,IF(Oper!Z$10=Inputs!$L$16,$G135-SUM($O135:Y135),$G135/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G135-SUM($O135:Y135),0))","v":0},{"$f":"IF(Oper!AA$10>=$C135,IF(ROUND(SUM($O135:Z135),4)=ROUND($G135,4),0,IF(Oper!AA$10=Inputs!$L$16,$G135-SUM($O135:Z135),$G135/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G135-SUM($O135:Z135),0))","v":0},{"$f":"IF(Oper!AB$10>=$C135,IF(ROUND(SUM($O135:AA135),4)=ROUND($G135,4),0,IF(Oper!AB$10=Inputs!$L$16,$G135-SUM($O135:AA135),$G135/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G135-SUM($O135:AA135),0))","v":0},{"$f":"IF(Oper!AC$10>=$C135,IF(ROUND(SUM($O135:AB135),4)=ROUND($G135,4),0,IF(Oper!AC$10=Inputs!$L$16,$G135-SUM($O135:AB135),$G135/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G135-SUM($O135:AB135),0))","v":0},{"$f":"IF(Oper!AD$10>=$C135,IF(ROUND(SUM($O135:AC135),4)=ROUND($G135,4),0,IF(Oper!AD$10=Inputs!$L$16,$G135-SUM($O135:AC135),$G135/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G135-SUM($O135:AC135),0))","v":0},{"$f":"IF(Oper!AE$10>=$C135,IF(ROUND(SUM($O135:AD135),4)=ROUND($G135,4),0,IF(Oper!AE$10=Inputs!$L$16,$G135-SUM($O135:AD135),$G135/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G135-SUM($O135:AD135),0))","v":0},{"$f":"IF(Oper!AF$10>=$C135,IF(ROUND(SUM($O135:AE135),4)=ROUND($G135,4),0,IF(Oper!AF$10=Inputs!$L$16,$G135-SUM($O135:AE135),$G135/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G135-SUM($O135:AE135),0))","v":0},{"$f":"IF(Oper!AG$10>=$C135,IF(ROUND(SUM($O135:AF135),4)=ROUND($G135,4),0,IF(Oper!AG$10=Inputs!$L$16,$G135-SUM($O135:AF135),$G135/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G135-SUM($O135:AF135),0))","v":0},{"$f":"IF(Oper!AH$10>=$C135,IF(ROUND(SUM($O135:AG135),4)=ROUND($G135,4),0,IF(Oper!AH$10=Inputs!$L$16,$G135-SUM($O135:AG135),$G135/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G135-SUM($O135:AG135),0))","v":0},{"$f":"IF(Oper!AI$10>=$C135,IF(ROUND(SUM($O135:AH135),4)=ROUND($G135,4),0,IF(Oper!AI$10=Inputs!$L$16,$G135-SUM($O135:AH135),$G135/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G135-SUM($O135:AH135),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C135,IF(ROUND(SUM($O135:AI135),4)=ROUND($G135,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G135-SUM($O135:AI135),$G135/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G135-SUM($O135:AI135),0))","v":0},{"$f":"IF(Oper!AK$10>=$C135,IF(ROUND(SUM($O135:AJ135),4)=ROUND($G135,4),0,IF(Oper!AK$10=Inputs!$L$16,$G135-SUM($O135:AJ135),$G135/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G135-SUM($O135:AJ135),0))","v":0},{"$f":"IF(Oper!AL$10>=$C135,IF(ROUND(SUM($O135:AK135),4)=ROUND($G135,4),0,IF(Oper!AL$10=Inputs!$L$16,$G135-SUM($O135:AK135),$G135/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G135-SUM($O135:AK135),0))","v":0},{"$f":"IF(Oper!AM$10>=$C135,IF(ROUND(SUM($O135:AL135),4)=ROUND($G135,4),0,IF(Oper!AM$10=Inputs!$L$16,$G135-SUM($O135:AL135),$G135/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G135-SUM($O135:AL135),0))","v":0},{"$f":"IF(Oper!AN$10>=$C135,IF(ROUND(SUM($O135:AM135),4)=ROUND($G135,4),0,IF(Oper!AN$10=Inputs!$L$16,$G135-SUM($O135:AM135),$G135/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G135-SUM($O135:AM135),0))","v":0},{"$f":"IF(Oper!AO$10>=$C135,IF(ROUND(SUM($O135:AN135),4)=ROUND($G135,4),0,IF(Oper!AO$10=Inputs!$L$16,$G135-SUM($O135:AN135),$G135/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G135-SUM($O135:AN135),0))","v":0},{"$f":"IF(Oper!AP$10>=$C135,IF(ROUND(SUM($O135:AO135),4)=ROUND($G135,4),0,IF(Oper!AP$10=Inputs!$L$16,$G135-SUM($O135:AO135),$G135/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G135-SUM($O135:AO135),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C135,IF(ROUND(SUM($O135:AP135),4)=ROUND($G135,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G135-SUM($O135:AP135),$G135/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G135-SUM($O135:AP135),0))","v":0},{"$f":"IF(Oper!AR$10>=$C135,IF(ROUND(SUM($O135:AQ135),4)=ROUND($G135,4),0,IF(Oper!AR$10=Inputs!$L$16,$G135-SUM($O135:AQ135),$G135/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G135-SUM($O135:AQ135),0))","v":0},{"$f":"IF(Oper!AS$10>=$C135,IF(ROUND(SUM($O135:AR135),4)=ROUND($G135,4),0,IF(Oper!AS$10=Inputs!$L$16,$G135-SUM($O135:AR135),$G135/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G135-SUM($O135:AR135),0))","v":0},{"$f":"IF(Oper!AT$10>=$C135,IF(ROUND(SUM($O135:AS135),4)=ROUND($G135,4),0,IF(Oper!AT$10=Inputs!$L$16,$G135-SUM($O135:AS135),$G135/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G135-SUM($O135:AS135),0))","v":0},{"$f":"IF(Oper!AU$10>=$C135,IF(ROUND(SUM($O135:AT135),4)=ROUND($G135,4),0,IF(Oper!AU$10=Inputs!$L$16,$G135-SUM($O135:AT135),$G135/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G135-SUM($O135:AT135),0))","v":0},{"$f":"IF(Oper!AV$10>=$C135,IF(ROUND(SUM($O135:AU135),4)=ROUND($G135,4),0,IF(Oper!AV$10=Inputs!$L$16,$G135-SUM($O135:AU135),$G135/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G135-SUM($O135:AU135),0))","v":0},{"$f":"IF(Oper!AW$10>=$C135,IF(ROUND(SUM($O135:AV135),4)=ROUND($G135,4),0,IF(Oper!AW$10=Inputs!$L$16,$G135-SUM($O135:AV135),$G135/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G135-SUM($O135:AV135),0))","v":0},{"$f":"IF(Oper!AX$10>=$C135,IF(ROUND(SUM($O135:AW135),4)=ROUND($G135,4),0,IF(Oper!AX$10=Inputs!$L$16,$G135-SUM($O135:AW135),$G135/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G135-SUM($O135:AW135),0))","v":0},{"$f":"IF(Oper!AY$10>=$C135,IF(ROUND(SUM($O135:AX135),4)=ROUND($G135,4),0,IF(Oper!AY$10=Inputs!$L$16,$G135-SUM($O135:AX135),$G135/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G135-SUM($O135:AX135),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C135,IF(ROUND(SUM($O135:AY135),4)=ROUND($G135,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G135-SUM($O135:AY135),$G135/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G135-SUM($O135:AY135),0))","v":0},{"$f":"IF(Oper!BA$10>=$C135,IF(ROUND(SUM($O135:AZ135),4)=ROUND($G135,4),0,IF(Oper!BA$10=Inputs!$L$16,$G135-SUM($O135:AZ135),$G135/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G135-SUM($O135:AZ135),0))","v":0},{"$f":"IF(Oper!BB$10>=$C135,IF(ROUND(SUM($O135:BA135),4)=ROUND($G135,4),0,IF(Oper!BB$10=Inputs!$L$16,$G135-SUM($O135:BA135),$G135/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G135-SUM($O135:BA135),0))","v":0},{"$f":"IF(Oper!BC$10>=$C135,IF(ROUND(SUM($O135:BB135),4)=ROUND($G135,4),0,IF(Oper!BC$10=Inputs!$L$16,$G135-SUM($O135:BB135),$G135/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G135-SUM($O135:BB135),0))","v":0},{"$f":"IF(Oper!BD$10>=$C135,IF(ROUND(SUM($O135:BC135),4)=ROUND($G135,4),0,IF(Oper!BD$10=Inputs!$L$16,$G135-SUM($O135:BC135),$G135/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G135-SUM($O135:BC135),0))","v":0},{"$f":"IF(Oper!BE$10>=$C135,IF(ROUND(SUM($O135:BD135),4)=ROUND($G135,4),0,IF(Oper!BE$10=Inputs!$L$16,$G135-SUM($O135:BD135),$G135/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G135-SUM($O135:BD135),0))","v":0},{"$f":"IF(Oper!BF$10>=$C135,IF(ROUND(SUM($O135:BE135),4)=ROUND($G135,4),0,IF(Oper!BF$10=Inputs!$L$16,$G135-SUM($O135:BE135),$G135/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G135-SUM($O135:BE135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BG$10>=$C135,IF(ROUND(SUM($O135:BF135),4)=ROUND($G135,4),0,IF(Oper!BG$10=Inputs!$L$16,$G135-SUM($O135:BF135),$G135/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G135-SUM($O135:BF135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BH$10>=$C135,IF(ROUND(SUM($O135:BG135),4)=ROUND($G135,4),0,IF(Oper!BH$10=Inputs!$L$16,$G135-SUM($O135:BG135),$G135/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G135-SUM($O135:BG135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BI$10>=$C135,IF(ROUND(SUM($O135:BH135),4)=ROUND($G135,4),0,IF(Oper!BI$10=Inputs!$L$16,$G135-SUM($O135:BH135),$G135/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G135-SUM($O135:BH135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BJ$10>=$C135,IF(ROUND(SUM($O135:BI135),4)=ROUND($G135,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G135-SUM($O135:BI135),$G135/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G135-SUM($O135:BI135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BK$10>=$C135,IF(ROUND(SUM($O135:BJ135),4)=ROUND($G135,4),0,IF(Oper!BK$10=Inputs!$L$16,$G135-SUM($O135:BJ135),$G135/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G135-SUM($O135:BJ135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BL$10>=$C135,IF(ROUND(SUM($O135:BK135),4)=ROUND($G135,4),0,IF(Oper!BL$10=Inputs!$L$16,$G135-SUM($O135:BK135),$G135/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G135-SUM($O135:BK135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BM$10>=$C135,IF(ROUND(SUM($O135:BL135),4)=ROUND($G135,4),0,IF(Oper!BM$10=Inputs!$L$16,$G135-SUM($O135:BL135),$G135/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G135-SUM($O135:BL135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BN$10>=$C135,IF(ROUND(SUM($O135:BM135),4)=ROUND($G135,4),0,IF(Oper!BN$10=Inputs!$L$16,$G135-SUM($O135:BM135),$G135/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G135-SUM($O135:BM135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BO$10>=$C135,IF(ROUND(SUM($O135:BN135),4)=ROUND($G135,4),0,IF(Oper!BO$10=Inputs!$L$16,$G135-SUM($O135:BN135),$G135/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G135-SUM($O135:BN135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BP$10>=$C135,IF(ROUND(SUM($O135:BO135),4)=ROUND($G135,4),0,IF(Oper!BP$10=Inputs!$L$16,$G135-SUM($O135:BO135),$G135/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G135-SUM($O135:BO135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BQ$10>=$C135,IF(ROUND(SUM($O135:BP135),4)=ROUND($G135,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G135-SUM($O135:BP135),$G135/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G135-SUM($O135:BP135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BR$10>=$C135,IF(ROUND(SUM($O135:BQ135),4)=ROUND($G135,4),0,IF(Oper!BR$10=Inputs!$L$16,$G135-SUM($O135:BQ135),$G135/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G135-SUM($O135:BQ135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BS$10>=$C135,IF(ROUND(SUM($O135:BR135),4)=ROUND($G135,4),0,IF(Oper!BS$10=Inputs!$L$16,$G135-SUM($O135:BR135),$G135/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G135-SUM($O135:BR135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BT$10>=$C135,IF(ROUND(SUM($O135:BS135),4)=ROUND($G135,4),0,IF(Oper!BT$10=Inputs!$L$16,$G135-SUM($O135:BS135),$G135/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G135-SUM($O135:BS135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BU$10>=$C135,IF(ROUND(SUM($O135:BT135),4)=ROUND($G135,4),0,IF(Oper!BU$10=Inputs!$L$16,$G135-SUM($O135:BT135),$G135/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G135-SUM($O135:BT135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BV$10>=$C135,IF(ROUND(SUM($O135:BU135),4)=ROUND($G135,4),0,IF(Oper!BV$10=Inputs!$L$16,$G135-SUM($O135:BU135),$G135/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G135-SUM($O135:BU135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BW$10>=$C135,IF(ROUND(SUM($O135:BV135),4)=ROUND($G135,4),0,IF(Oper!BW$10=Inputs!$L$16,$G135-SUM($O135:BV135),$G135/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G135-SUM($O135:BV135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BX$10>=$C135,IF(ROUND(SUM($O135:BW135),4)=ROUND($G135,4),0,IF(Oper!BX$10=Inputs!$L$16,$G135-SUM($O135:BW135),$G135/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G135-SUM($O135:BW135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BY$10>=$C135,IF(ROUND(SUM($O135:BX135),4)=ROUND($G135,4),0,IF(Oper!BY$10=Inputs!$L$16,$G135-SUM($O135:BX135),$G135/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G135-SUM($O135:BX135),0))","v":{"v":-7.165590640276044,"d":"(7.2)"}},{"$f":"IF(Oper!BZ$10>=$C135,IF(ROUND(SUM($O135:BY135),4)=ROUND($G135,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G135-SUM($O135:BY135),$G135/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G135-SUM($O135:BY135),0))","v":0},{"$f":"IF(Oper!CA$10>=$C135,IF(ROUND(SUM($O135:BZ135),4)=ROUND($G135,4),0,IF(Oper!CA$10=Inputs!$L$16,$G135-SUM($O135:BZ135),$G135/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G135-SUM($O135:BZ135),0))","v":0},{"$f":"IF(Oper!CB$10>=$C135,IF(ROUND(SUM($O135:CA135),4)=ROUND($G135,4),0,IF(Oper!CB$10=Inputs!$L$16,$G135-SUM($O135:CA135),$G135/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G135-SUM($O135:CA135),0))","v":0},{"$f":"IF(Oper!CC$10>=$C135,IF(ROUND(SUM($O135:CB135),4)=ROUND($G135,4),0,IF(Oper!CC$10=Inputs!$L$16,$G135-SUM($O135:CB135),$G135/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G135-SUM($O135:CB135),0))","v":0},{"$f":"IF(Oper!CD$10>=$C135,IF(ROUND(SUM($O135:CC135),4)=ROUND($G135,4),0,IF(Oper!CD$10=Inputs!$L$16,$G135-SUM($O135:CC135),$G135/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G135-SUM($O135:CC135),0))","v":0},{"$f":"IF(Oper!CE$10>=$C135,IF(ROUND(SUM($O135:CD135),4)=ROUND($G135,4),0,IF(Oper!CE$10=Inputs!$L$16,$G135-SUM($O135:CD135),$G135/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G135-SUM($O135:CD135),0))","v":0},{"$f":"IF(Oper!CF$10>=$C135,IF(ROUND(SUM($O135:CE135),4)=ROUND($G135,4),0,IF(Oper!CF$10=Inputs!$L$16,$G135-SUM($O135:CE135),$G135/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G135-SUM($O135:CE135),0))","v":0},{"$f":"IF(Oper!CG$10>=$C135,IF(ROUND(SUM($O135:CF135),4)=ROUND($G135,4),0,IF(Oper!CG$10=Inputs!$L$16,$G135-SUM($O135:CF135),$G135/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G135-SUM($O135:CF135),0))","v":0},{"$f":"IF(Oper!CH$10>=$C135,IF(ROUND(SUM($O135:CG135),4)=ROUND($G135,4),0,IF(Oper!CH$10=Inputs!$L$16,$G135-SUM($O135:CG135),$G135/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G135-SUM($O135:CG135),0))","v":0},{"$f":"IF(Oper!CI$10>=$C135,IF(ROUND(SUM($O135:CH135),4)=ROUND($G135,4),0,IF(Oper!CI$10=Inputs!$L$16,$G135-SUM($O135:CH135),$G135/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G135-SUM($O135:CH135),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C135,IF(ROUND(SUM($O135:CI135),4)=ROUND($G135,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G135-SUM($O135:CI135),$G135/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G135-SUM($O135:CI135),0))","v":0},{"$f":"IF(Oper!CK$10>=$C135,IF(ROUND(SUM($O135:CJ135),4)=ROUND($G135,4),0,IF(Oper!CK$10=Inputs!$L$16,$G135-SUM($O135:CJ135),$G135/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G135-SUM($O135:CJ135),0))","v":0},{"$f":"IF(Oper!CL$10>=$C135,IF(ROUND(SUM($O135:CK135),4)=ROUND($G135,4),0,IF(Oper!CL$10=Inputs!$L$16,$G135-SUM($O135:CK135),$G135/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G135-SUM($O135:CK135),0))","v":0},{"$f":"IF(Oper!CM$10>=$C135,IF(ROUND(SUM($O135:CL135),4)=ROUND($G135,4),0,IF(Oper!CM$10=Inputs!$L$16,$G135-SUM($O135:CL135),$G135/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G135-SUM($O135:CL135),0))","v":0},{"$f":"IF(Oper!CN$10>=$C135,IF(ROUND(SUM($O135:CM135),4)=ROUND($G135,4),0,IF(Oper!CN$10=Inputs!$L$16,$G135-SUM($O135:CM135),$G135/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G135-SUM($O135:CM135),0))","v":0},{"$f":"IF(Oper!CO$10>=$C135,IF(ROUND(SUM($O135:CN135),4)=ROUND($G135,4),0,IF(Oper!CO$10=Inputs!$L$16,$G135-SUM($O135:CN135),$G135/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G135-SUM($O135:CN135),0))","v":0},{"$f":"IF(Oper!CP$10>=$C135,IF(ROUND(SUM($O135:CO135),4)=ROUND($G135,4),0,IF(Oper!CP$10=Inputs!$L$16,$G135-SUM($O135:CO135),$G135/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G135-SUM($O135:CO135),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C135,IF(ROUND(SUM($O135:CP135),4)=ROUND($G135,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G135-SUM($O135:CP135),$G135/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G135-SUM($O135:CP135),0))","v":0},{"$f":"IF(Oper!CR$10>=$C135,IF(ROUND(SUM($O135:CQ135),4)=ROUND($G135,4),0,IF(Oper!CR$10=Inputs!$L$16,$G135-SUM($O135:CQ135),$G135/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G135-SUM($O135:CQ135),0))","v":0}]
[null,null,"2061-12-31",{"$nulls":3},{"v":-146.1780490616313,"d":"-146.2"},{"$nulls":3},"MCAD",null,{"v":-146.17804906163138,"d":"(146)"},null,null,{"$f":"IF(Oper!P$10>=$C136,IF(ROUND(SUM($O136:O136),4)=ROUND($G136,4),0,IF(Oper!P$10=Inputs!$L$16,$G136-SUM($O136:O136),$G136/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G136-SUM($O136:O136),0))","v":0},{"$f":"IF(Oper!Q$10>=$C136,IF(ROUND(SUM($O136:P136),4)=ROUND($G136,4),0,IF(Oper!Q$10=Inputs!$L$16,$G136-SUM($O136:P136),$G136/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G136-SUM($O136:P136),0))","v":0},{"$f":"IF(Oper!R$10>=$C136,IF(ROUND(SUM($O136:Q136),4)=ROUND($G136,4),0,IF(Oper!R$10=Inputs!$L$16,$G136-SUM($O136:Q136),$G136/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G136-SUM($O136:Q136),0))","v":0},{"$f":"IF(Oper!S$10>=$C136,IF(ROUND(SUM($O136:R136),4)=ROUND($G136,4),0,IF(Oper!S$10=Inputs!$L$16,$G136-SUM($O136:R136),$G136/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G136-SUM($O136:R136),0))","v":0},{"$f":"IF(Oper!T$10>=$C136,IF(ROUND(SUM($O136:S136),4)=ROUND($G136,4),0,IF(Oper!T$10=Inputs!$L$16,$G136-SUM($O136:S136),$G136/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G136-SUM($O136:S136),0))","v":0},{"$f":"IF(Oper!U$10>=$C136,IF(ROUND(SUM($O136:T136),4)=ROUND($G136,4),0,IF(Oper!U$10=Inputs!$L$16,$G136-SUM($O136:T136),$G136/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G136-SUM($O136:T136),0))","v":0},{"$f":"IF(Oper!V$10>=$C136,IF(ROUND(SUM($O136:U136),4)=ROUND($G136,4),0,IF(Oper!V$10=Inputs!$L$16,$G136-SUM($O136:U136),$G136/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G136-SUM($O136:U136),0))","v":0},{"$f":"IF(Oper!W$10>=$C136,IF(ROUND(SUM($O136:V136),4)=ROUND($G136,4),0,IF(Oper!W$10=Inputs!$L$16,$G136-SUM($O136:V136),$G136/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G136-SUM($O136:V136),0))","v":0},{"$f":"IF(Oper!X$10>=$C136,IF(ROUND(SUM($O136:W136),4)=ROUND($G136,4),0,IF(Oper!X$10=Inputs!$L$16,$G136-SUM($O136:W136),$G136/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G136-SUM($O136:W136),0))","v":0},{"$f":"IF(Oper!Y$10>=$C136,IF(ROUND(SUM($O136:X136),4)=ROUND($G136,4),0,IF(Oper!Y$10=Inputs!$L$16,$G136-SUM($O136:X136),$G136/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G136-SUM($O136:X136),0))","v":0},{"$f":"IF(Oper!Z$10>=$C136,IF(ROUND(SUM($O136:Y136),4)=ROUND($G136,4),0,IF(Oper!Z$10=Inputs!$L$16,$G136-SUM($O136:Y136),$G136/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G136-SUM($O136:Y136),0))","v":0},{"$f":"IF(Oper!AA$10>=$C136,IF(ROUND(SUM($O136:Z136),4)=ROUND($G136,4),0,IF(Oper!AA$10=Inputs!$L$16,$G136-SUM($O136:Z136),$G136/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G136-SUM($O136:Z136),0))","v":0},{"$f":"IF(Oper!AB$10>=$C136,IF(ROUND(SUM($O136:AA136),4)=ROUND($G136,4),0,IF(Oper!AB$10=Inputs!$L$16,$G136-SUM($O136:AA136),$G136/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G136-SUM($O136:AA136),0))","v":0},{"$f":"IF(Oper!AC$10>=$C136,IF(ROUND(SUM($O136:AB136),4)=ROUND($G136,4),0,IF(Oper!AC$10=Inputs!$L$16,$G136-SUM($O136:AB136),$G136/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G136-SUM($O136:AB136),0))","v":0},{"$f":"IF(Oper!AD$10>=$C136,IF(ROUND(SUM($O136:AC136),4)=ROUND($G136,4),0,IF(Oper!AD$10=Inputs!$L$16,$G136-SUM($O136:AC136),$G136/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G136-SUM($O136:AC136),0))","v":0},{"$f":"IF(Oper!AE$10>=$C136,IF(ROUND(SUM($O136:AD136),4)=ROUND($G136,4),0,IF(Oper!AE$10=Inputs!$L$16,$G136-SUM($O136:AD136),$G136/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G136-SUM($O136:AD136),0))","v":0},{"$f":"IF(Oper!AF$10>=$C136,IF(ROUND(SUM($O136:AE136),4)=ROUND($G136,4),0,IF(Oper!AF$10=Inputs!$L$16,$G136-SUM($O136:AE136),$G136/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G136-SUM($O136:AE136),0))","v":0},{"$f":"IF(Oper!AG$10>=$C136,IF(ROUND(SUM($O136:AF136),4)=ROUND($G136,4),0,IF(Oper!AG$10=Inputs!$L$16,$G136-SUM($O136:AF136),$G136/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G136-SUM($O136:AF136),0))","v":0},{"$f":"IF(Oper!AH$10>=$C136,IF(ROUND(SUM($O136:AG136),4)=ROUND($G136,4),0,IF(Oper!AH$10=Inputs!$L$16,$G136-SUM($O136:AG136),$G136/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G136-SUM($O136:AG136),0))","v":0},{"$f":"IF(Oper!AI$10>=$C136,IF(ROUND(SUM($O136:AH136),4)=ROUND($G136,4),0,IF(Oper!AI$10=Inputs!$L$16,$G136-SUM($O136:AH136),$G136/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G136-SUM($O136:AH136),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C136,IF(ROUND(SUM($O136:AI136),4)=ROUND($G136,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G136-SUM($O136:AI136),$G136/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G136-SUM($O136:AI136),0))","v":0},{"$f":"IF(Oper!AK$10>=$C136,IF(ROUND(SUM($O136:AJ136),4)=ROUND($G136,4),0,IF(Oper!AK$10=Inputs!$L$16,$G136-SUM($O136:AJ136),$G136/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G136-SUM($O136:AJ136),0))","v":0},{"$f":"IF(Oper!AL$10>=$C136,IF(ROUND(SUM($O136:AK136),4)=ROUND($G136,4),0,IF(Oper!AL$10=Inputs!$L$16,$G136-SUM($O136:AK136),$G136/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G136-SUM($O136:AK136),0))","v":0},{"$f":"IF(Oper!AM$10>=$C136,IF(ROUND(SUM($O136:AL136),4)=ROUND($G136,4),0,IF(Oper!AM$10=Inputs!$L$16,$G136-SUM($O136:AL136),$G136/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G136-SUM($O136:AL136),0))","v":0},{"$f":"IF(Oper!AN$10>=$C136,IF(ROUND(SUM($O136:AM136),4)=ROUND($G136,4),0,IF(Oper!AN$10=Inputs!$L$16,$G136-SUM($O136:AM136),$G136/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G136-SUM($O136:AM136),0))","v":0},{"$f":"IF(Oper!AO$10>=$C136,IF(ROUND(SUM($O136:AN136),4)=ROUND($G136,4),0,IF(Oper!AO$10=Inputs!$L$16,$G136-SUM($O136:AN136),$G136/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G136-SUM($O136:AN136),0))","v":0},{"$f":"IF(Oper!AP$10>=$C136,IF(ROUND(SUM($O136:AO136),4)=ROUND($G136,4),0,IF(Oper!AP$10=Inputs!$L$16,$G136-SUM($O136:AO136),$G136/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G136-SUM($O136:AO136),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C136,IF(ROUND(SUM($O136:AP136),4)=ROUND($G136,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G136-SUM($O136:AP136),$G136/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G136-SUM($O136:AP136),0))","v":0},{"$f":"IF(Oper!AR$10>=$C136,IF(ROUND(SUM($O136:AQ136),4)=ROUND($G136,4),0,IF(Oper!AR$10=Inputs!$L$16,$G136-SUM($O136:AQ136),$G136/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G136-SUM($O136:AQ136),0))","v":0},{"$f":"IF(Oper!AS$10>=$C136,IF(ROUND(SUM($O136:AR136),4)=ROUND($G136,4),0,IF(Oper!AS$10=Inputs!$L$16,$G136-SUM($O136:AR136),$G136/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G136-SUM($O136:AR136),0))","v":0},{"$f":"IF(Oper!AT$10>=$C136,IF(ROUND(SUM($O136:AS136),4)=ROUND($G136,4),0,IF(Oper!AT$10=Inputs!$L$16,$G136-SUM($O136:AS136),$G136/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G136-SUM($O136:AS136),0))","v":0},{"$f":"IF(Oper!AU$10>=$C136,IF(ROUND(SUM($O136:AT136),4)=ROUND($G136,4),0,IF(Oper!AU$10=Inputs!$L$16,$G136-SUM($O136:AT136),$G136/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G136-SUM($O136:AT136),0))","v":0},{"$f":"IF(Oper!AV$10>=$C136,IF(ROUND(SUM($O136:AU136),4)=ROUND($G136,4),0,IF(Oper!AV$10=Inputs!$L$16,$G136-SUM($O136:AU136),$G136/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G136-SUM($O136:AU136),0))","v":0},{"$f":"IF(Oper!AW$10>=$C136,IF(ROUND(SUM($O136:AV136),4)=ROUND($G136,4),0,IF(Oper!AW$10=Inputs!$L$16,$G136-SUM($O136:AV136),$G136/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G136-SUM($O136:AV136),0))","v":0},{"$f":"IF(Oper!AX$10>=$C136,IF(ROUND(SUM($O136:AW136),4)=ROUND($G136,4),0,IF(Oper!AX$10=Inputs!$L$16,$G136-SUM($O136:AW136),$G136/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G136-SUM($O136:AW136),0))","v":0},{"$f":"IF(Oper!AY$10>=$C136,IF(ROUND(SUM($O136:AX136),4)=ROUND($G136,4),0,IF(Oper!AY$10=Inputs!$L$16,$G136-SUM($O136:AX136),$G136/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G136-SUM($O136:AX136),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C136,IF(ROUND(SUM($O136:AY136),4)=ROUND($G136,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G136-SUM($O136:AY136),$G136/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G136-SUM($O136:AY136),0))","v":0},{"$f":"IF(Oper!BA$10>=$C136,IF(ROUND(SUM($O136:AZ136),4)=ROUND($G136,4),0,IF(Oper!BA$10=Inputs!$L$16,$G136-SUM($O136:AZ136),$G136/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G136-SUM($O136:AZ136),0))","v":0},{"$f":"IF(Oper!BB$10>=$C136,IF(ROUND(SUM($O136:BA136),4)=ROUND($G136,4),0,IF(Oper!BB$10=Inputs!$L$16,$G136-SUM($O136:BA136),$G136/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G136-SUM($O136:BA136),0))","v":0},{"$f":"IF(Oper!BC$10>=$C136,IF(ROUND(SUM($O136:BB136),4)=ROUND($G136,4),0,IF(Oper!BC$10=Inputs!$L$16,$G136-SUM($O136:BB136),$G136/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G136-SUM($O136:BB136),0))","v":0},{"$f":"IF(Oper!BD$10>=$C136,IF(ROUND(SUM($O136:BC136),4)=ROUND($G136,4),0,IF(Oper!BD$10=Inputs!$L$16,$G136-SUM($O136:BC136),$G136/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G136-SUM($O136:BC136),0))","v":0},{"$f":"IF(Oper!BE$10>=$C136,IF(ROUND(SUM($O136:BD136),4)=ROUND($G136,4),0,IF(Oper!BE$10=Inputs!$L$16,$G136-SUM($O136:BD136),$G136/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G136-SUM($O136:BD136),0))","v":0},{"$f":"IF(Oper!BF$10>=$C136,IF(ROUND(SUM($O136:BE136),4)=ROUND($G136,4),0,IF(Oper!BF$10=Inputs!$L$16,$G136-SUM($O136:BE136),$G136/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G136-SUM($O136:BE136),0))","v":0},{"$f":"IF(Oper!BG$10>=$C136,IF(ROUND(SUM($O136:BF136),4)=ROUND($G136,4),0,IF(Oper!BG$10=Inputs!$L$16,$G136-SUM($O136:BF136),$G136/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G136-SUM($O136:BF136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BH$10>=$C136,IF(ROUND(SUM($O136:BG136),4)=ROUND($G136,4),0,IF(Oper!BH$10=Inputs!$L$16,$G136-SUM($O136:BG136),$G136/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G136-SUM($O136:BG136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BI$10>=$C136,IF(ROUND(SUM($O136:BH136),4)=ROUND($G136,4),0,IF(Oper!BI$10=Inputs!$L$16,$G136-SUM($O136:BH136),$G136/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G136-SUM($O136:BH136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BJ$10>=$C136,IF(ROUND(SUM($O136:BI136),4)=ROUND($G136,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G136-SUM($O136:BI136),$G136/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G136-SUM($O136:BI136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BK$10>=$C136,IF(ROUND(SUM($O136:BJ136),4)=ROUND($G136,4),0,IF(Oper!BK$10=Inputs!$L$16,$G136-SUM($O136:BJ136),$G136/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G136-SUM($O136:BJ136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BL$10>=$C136,IF(ROUND(SUM($O136:BK136),4)=ROUND($G136,4),0,IF(Oper!BL$10=Inputs!$L$16,$G136-SUM($O136:BK136),$G136/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G136-SUM($O136:BK136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BM$10>=$C136,IF(ROUND(SUM($O136:BL136),4)=ROUND($G136,4),0,IF(Oper!BM$10=Inputs!$L$16,$G136-SUM($O136:BL136),$G136/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G136-SUM($O136:BL136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BN$10>=$C136,IF(ROUND(SUM($O136:BM136),4)=ROUND($G136,4),0,IF(Oper!BN$10=Inputs!$L$16,$G136-SUM($O136:BM136),$G136/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G136-SUM($O136:BM136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BO$10>=$C136,IF(ROUND(SUM($O136:BN136),4)=ROUND($G136,4),0,IF(Oper!BO$10=Inputs!$L$16,$G136-SUM($O136:BN136),$G136/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G136-SUM($O136:BN136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BP$10>=$C136,IF(ROUND(SUM($O136:BO136),4)=ROUND($G136,4),0,IF(Oper!BP$10=Inputs!$L$16,$G136-SUM($O136:BO136),$G136/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G136-SUM($O136:BO136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BQ$10>=$C136,IF(ROUND(SUM($O136:BP136),4)=ROUND($G136,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G136-SUM($O136:BP136),$G136/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G136-SUM($O136:BP136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BR$10>=$C136,IF(ROUND(SUM($O136:BQ136),4)=ROUND($G136,4),0,IF(Oper!BR$10=Inputs!$L$16,$G136-SUM($O136:BQ136),$G136/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G136-SUM($O136:BQ136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BS$10>=$C136,IF(ROUND(SUM($O136:BR136),4)=ROUND($G136,4),0,IF(Oper!BS$10=Inputs!$L$16,$G136-SUM($O136:BR136),$G136/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G136-SUM($O136:BR136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BT$10>=$C136,IF(ROUND(SUM($O136:BS136),4)=ROUND($G136,4),0,IF(Oper!BT$10=Inputs!$L$16,$G136-SUM($O136:BS136),$G136/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G136-SUM($O136:BS136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BU$10>=$C136,IF(ROUND(SUM($O136:BT136),4)=ROUND($G136,4),0,IF(Oper!BU$10=Inputs!$L$16,$G136-SUM($O136:BT136),$G136/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G136-SUM($O136:BT136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BV$10>=$C136,IF(ROUND(SUM($O136:BU136),4)=ROUND($G136,4),0,IF(Oper!BV$10=Inputs!$L$16,$G136-SUM($O136:BU136),$G136/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G136-SUM($O136:BU136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BW$10>=$C136,IF(ROUND(SUM($O136:BV136),4)=ROUND($G136,4),0,IF(Oper!BW$10=Inputs!$L$16,$G136-SUM($O136:BV136),$G136/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G136-SUM($O136:BV136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BX$10>=$C136,IF(ROUND(SUM($O136:BW136),4)=ROUND($G136,4),0,IF(Oper!BX$10=Inputs!$L$16,$G136-SUM($O136:BW136),$G136/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G136-SUM($O136:BW136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BY$10>=$C136,IF(ROUND(SUM($O136:BX136),4)=ROUND($G136,4),0,IF(Oper!BY$10=Inputs!$L$16,$G136-SUM($O136:BX136),$G136/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G136-SUM($O136:BX136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!BZ$10>=$C136,IF(ROUND(SUM($O136:BY136),4)=ROUND($G136,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G136-SUM($O136:BY136),$G136/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G136-SUM($O136:BY136),0))","v":{"v":-7.308902453081565,"d":"(7.3)"}},{"$f":"IF(Oper!CA$10>=$C136,IF(ROUND(SUM($O136:BZ136),4)=ROUND($G136,4),0,IF(Oper!CA$10=Inputs!$L$16,$G136-SUM($O136:BZ136),$G136/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G136-SUM($O136:BZ136),0))","v":0},{"$f":"IF(Oper!CB$10>=$C136,IF(ROUND(SUM($O136:CA136),4)=ROUND($G136,4),0,IF(Oper!CB$10=Inputs!$L$16,$G136-SUM($O136:CA136),$G136/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G136-SUM($O136:CA136),0))","v":0},{"$f":"IF(Oper!CC$10>=$C136,IF(ROUND(SUM($O136:CB136),4)=ROUND($G136,4),0,IF(Oper!CC$10=Inputs!$L$16,$G136-SUM($O136:CB136),$G136/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G136-SUM($O136:CB136),0))","v":0},{"$f":"IF(Oper!CD$10>=$C136,IF(ROUND(SUM($O136:CC136),4)=ROUND($G136,4),0,IF(Oper!CD$10=Inputs!$L$16,$G136-SUM($O136:CC136),$G136/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G136-SUM($O136:CC136),0))","v":0},{"$f":"IF(Oper!CE$10>=$C136,IF(ROUND(SUM($O136:CD136),4)=ROUND($G136,4),0,IF(Oper!CE$10=Inputs!$L$16,$G136-SUM($O136:CD136),$G136/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G136-SUM($O136:CD136),0))","v":0},{"$f":"IF(Oper!CF$10>=$C136,IF(ROUND(SUM($O136:CE136),4)=ROUND($G136,4),0,IF(Oper!CF$10=Inputs!$L$16,$G136-SUM($O136:CE136),$G136/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G136-SUM($O136:CE136),0))","v":0},{"$f":"IF(Oper!CG$10>=$C136,IF(ROUND(SUM($O136:CF136),4)=ROUND($G136,4),0,IF(Oper!CG$10=Inputs!$L$16,$G136-SUM($O136:CF136),$G136/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G136-SUM($O136:CF136),0))","v":0},{"$f":"IF(Oper!CH$10>=$C136,IF(ROUND(SUM($O136:CG136),4)=ROUND($G136,4),0,IF(Oper!CH$10=Inputs!$L$16,$G136-SUM($O136:CG136),$G136/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G136-SUM($O136:CG136),0))","v":0},{"$f":"IF(Oper!CI$10>=$C136,IF(ROUND(SUM($O136:CH136),4)=ROUND($G136,4),0,IF(Oper!CI$10=Inputs!$L$16,$G136-SUM($O136:CH136),$G136/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G136-SUM($O136:CH136),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C136,IF(ROUND(SUM($O136:CI136),4)=ROUND($G136,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G136-SUM($O136:CI136),$G136/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G136-SUM($O136:CI136),0))","v":0},{"$f":"IF(Oper!CK$10>=$C136,IF(ROUND(SUM($O136:CJ136),4)=ROUND($G136,4),0,IF(Oper!CK$10=Inputs!$L$16,$G136-SUM($O136:CJ136),$G136/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G136-SUM($O136:CJ136),0))","v":0},{"$f":"IF(Oper!CL$10>=$C136,IF(ROUND(SUM($O136:CK136),4)=ROUND($G136,4),0,IF(Oper!CL$10=Inputs!$L$16,$G136-SUM($O136:CK136),$G136/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G136-SUM($O136:CK136),0))","v":0},{"$f":"IF(Oper!CM$10>=$C136,IF(ROUND(SUM($O136:CL136),4)=ROUND($G136,4),0,IF(Oper!CM$10=Inputs!$L$16,$G136-SUM($O136:CL136),$G136/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G136-SUM($O136:CL136),0))","v":0},{"$f":"IF(Oper!CN$10>=$C136,IF(ROUND(SUM($O136:CM136),4)=ROUND($G136,4),0,IF(Oper!CN$10=Inputs!$L$16,$G136-SUM($O136:CM136),$G136/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G136-SUM($O136:CM136),0))","v":0},{"$f":"IF(Oper!CO$10>=$C136,IF(ROUND(SUM($O136:CN136),4)=ROUND($G136,4),0,IF(Oper!CO$10=Inputs!$L$16,$G136-SUM($O136:CN136),$G136/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G136-SUM($O136:CN136),0))","v":0},{"$f":"IF(Oper!CP$10>=$C136,IF(ROUND(SUM($O136:CO136),4)=ROUND($G136,4),0,IF(Oper!CP$10=Inputs!$L$16,$G136-SUM($O136:CO136),$G136/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G136-SUM($O136:CO136),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C136,IF(ROUND(SUM($O136:CP136),4)=ROUND($G136,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G136-SUM($O136:CP136),$G136/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G136-SUM($O136:CP136),0))","v":0},{"$f":"IF(Oper!CR$10>=$C136,IF(ROUND(SUM($O136:CQ136),4)=ROUND($G136,4),0,IF(Oper!CR$10=Inputs!$L$16,$G136-SUM($O136:CQ136),$G136/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G136-SUM($O136:CQ136),0))","v":0}]
[null,null,"2062-12-31",{"$nulls":3},{"v":-149.10161004286394,"d":"-149.1"},{"$nulls":3},"MCAD",null,{"v":-149.10161004286402,"d":"(149)"},null,null,{"$f":"IF(Oper!P$10>=$C137,IF(ROUND(SUM($O137:O137),4)=ROUND($G137,4),0,IF(Oper!P$10=Inputs!$L$16,$G137-SUM($O137:O137),$G137/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G137-SUM($O137:O137),0))","v":0},{"$f":"IF(Oper!Q$10>=$C137,IF(ROUND(SUM($O137:P137),4)=ROUND($G137,4),0,IF(Oper!Q$10=Inputs!$L$16,$G137-SUM($O137:P137),$G137/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G137-SUM($O137:P137),0))","v":0},{"$f":"IF(Oper!R$10>=$C137,IF(ROUND(SUM($O137:Q137),4)=ROUND($G137,4),0,IF(Oper!R$10=Inputs!$L$16,$G137-SUM($O137:Q137),$G137/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G137-SUM($O137:Q137),0))","v":0},{"$f":"IF(Oper!S$10>=$C137,IF(ROUND(SUM($O137:R137),4)=ROUND($G137,4),0,IF(Oper!S$10=Inputs!$L$16,$G137-SUM($O137:R137),$G137/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G137-SUM($O137:R137),0))","v":0},{"$f":"IF(Oper!T$10>=$C137,IF(ROUND(SUM($O137:S137),4)=ROUND($G137,4),0,IF(Oper!T$10=Inputs!$L$16,$G137-SUM($O137:S137),$G137/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G137-SUM($O137:S137),0))","v":0},{"$f":"IF(Oper!U$10>=$C137,IF(ROUND(SUM($O137:T137),4)=ROUND($G137,4),0,IF(Oper!U$10=Inputs!$L$16,$G137-SUM($O137:T137),$G137/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G137-SUM($O137:T137),0))","v":0},{"$f":"IF(Oper!V$10>=$C137,IF(ROUND(SUM($O137:U137),4)=ROUND($G137,4),0,IF(Oper!V$10=Inputs!$L$16,$G137-SUM($O137:U137),$G137/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G137-SUM($O137:U137),0))","v":0},{"$f":"IF(Oper!W$10>=$C137,IF(ROUND(SUM($O137:V137),4)=ROUND($G137,4),0,IF(Oper!W$10=Inputs!$L$16,$G137-SUM($O137:V137),$G137/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G137-SUM($O137:V137),0))","v":0},{"$f":"IF(Oper!X$10>=$C137,IF(ROUND(SUM($O137:W137),4)=ROUND($G137,4),0,IF(Oper!X$10=Inputs!$L$16,$G137-SUM($O137:W137),$G137/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G137-SUM($O137:W137),0))","v":0},{"$f":"IF(Oper!Y$10>=$C137,IF(ROUND(SUM($O137:X137),4)=ROUND($G137,4),0,IF(Oper!Y$10=Inputs!$L$16,$G137-SUM($O137:X137),$G137/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G137-SUM($O137:X137),0))","v":0},{"$f":"IF(Oper!Z$10>=$C137,IF(ROUND(SUM($O137:Y137),4)=ROUND($G137,4),0,IF(Oper!Z$10=Inputs!$L$16,$G137-SUM($O137:Y137),$G137/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G137-SUM($O137:Y137),0))","v":0},{"$f":"IF(Oper!AA$10>=$C137,IF(ROUND(SUM($O137:Z137),4)=ROUND($G137,4),0,IF(Oper!AA$10=Inputs!$L$16,$G137-SUM($O137:Z137),$G137/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G137-SUM($O137:Z137),0))","v":0},{"$f":"IF(Oper!AB$10>=$C137,IF(ROUND(SUM($O137:AA137),4)=ROUND($G137,4),0,IF(Oper!AB$10=Inputs!$L$16,$G137-SUM($O137:AA137),$G137/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G137-SUM($O137:AA137),0))","v":0},{"$f":"IF(Oper!AC$10>=$C137,IF(ROUND(SUM($O137:AB137),4)=ROUND($G137,4),0,IF(Oper!AC$10=Inputs!$L$16,$G137-SUM($O137:AB137),$G137/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G137-SUM($O137:AB137),0))","v":0},{"$f":"IF(Oper!AD$10>=$C137,IF(ROUND(SUM($O137:AC137),4)=ROUND($G137,4),0,IF(Oper!AD$10=Inputs!$L$16,$G137-SUM($O137:AC137),$G137/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G137-SUM($O137:AC137),0))","v":0},{"$f":"IF(Oper!AE$10>=$C137,IF(ROUND(SUM($O137:AD137),4)=ROUND($G137,4),0,IF(Oper!AE$10=Inputs!$L$16,$G137-SUM($O137:AD137),$G137/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G137-SUM($O137:AD137),0))","v":0},{"$f":"IF(Oper!AF$10>=$C137,IF(ROUND(SUM($O137:AE137),4)=ROUND($G137,4),0,IF(Oper!AF$10=Inputs!$L$16,$G137-SUM($O137:AE137),$G137/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G137-SUM($O137:AE137),0))","v":0},{"$f":"IF(Oper!AG$10>=$C137,IF(ROUND(SUM($O137:AF137),4)=ROUND($G137,4),0,IF(Oper!AG$10=Inputs!$L$16,$G137-SUM($O137:AF137),$G137/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G137-SUM($O137:AF137),0))","v":0},{"$f":"IF(Oper!AH$10>=$C137,IF(ROUND(SUM($O137:AG137),4)=ROUND($G137,4),0,IF(Oper!AH$10=Inputs!$L$16,$G137-SUM($O137:AG137),$G137/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G137-SUM($O137:AG137),0))","v":0},{"$f":"IF(Oper!AI$10>=$C137,IF(ROUND(SUM($O137:AH137),4)=ROUND($G137,4),0,IF(Oper!AI$10=Inputs!$L$16,$G137-SUM($O137:AH137),$G137/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G137-SUM($O137:AH137),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C137,IF(ROUND(SUM($O137:AI137),4)=ROUND($G137,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G137-SUM($O137:AI137),$G137/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G137-SUM($O137:AI137),0))","v":0},{"$f":"IF(Oper!AK$10>=$C137,IF(ROUND(SUM($O137:AJ137),4)=ROUND($G137,4),0,IF(Oper!AK$10=Inputs!$L$16,$G137-SUM($O137:AJ137),$G137/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G137-SUM($O137:AJ137),0))","v":0},{"$f":"IF(Oper!AL$10>=$C137,IF(ROUND(SUM($O137:AK137),4)=ROUND($G137,4),0,IF(Oper!AL$10=Inputs!$L$16,$G137-SUM($O137:AK137),$G137/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G137-SUM($O137:AK137),0))","v":0},{"$f":"IF(Oper!AM$10>=$C137,IF(ROUND(SUM($O137:AL137),4)=ROUND($G137,4),0,IF(Oper!AM$10=Inputs!$L$16,$G137-SUM($O137:AL137),$G137/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G137-SUM($O137:AL137),0))","v":0},{"$f":"IF(Oper!AN$10>=$C137,IF(ROUND(SUM($O137:AM137),4)=ROUND($G137,4),0,IF(Oper!AN$10=Inputs!$L$16,$G137-SUM($O137:AM137),$G137/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G137-SUM($O137:AM137),0))","v":0},{"$f":"IF(Oper!AO$10>=$C137,IF(ROUND(SUM($O137:AN137),4)=ROUND($G137,4),0,IF(Oper!AO$10=Inputs!$L$16,$G137-SUM($O137:AN137),$G137/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G137-SUM($O137:AN137),0))","v":0},{"$f":"IF(Oper!AP$10>=$C137,IF(ROUND(SUM($O137:AO137),4)=ROUND($G137,4),0,IF(Oper!AP$10=Inputs!$L$16,$G137-SUM($O137:AO137),$G137/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G137-SUM($O137:AO137),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C137,IF(ROUND(SUM($O137:AP137),4)=ROUND($G137,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G137-SUM($O137:AP137),$G137/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G137-SUM($O137:AP137),0))","v":0},{"$f":"IF(Oper!AR$10>=$C137,IF(ROUND(SUM($O137:AQ137),4)=ROUND($G137,4),0,IF(Oper!AR$10=Inputs!$L$16,$G137-SUM($O137:AQ137),$G137/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G137-SUM($O137:AQ137),0))","v":0},{"$f":"IF(Oper!AS$10>=$C137,IF(ROUND(SUM($O137:AR137),4)=ROUND($G137,4),0,IF(Oper!AS$10=Inputs!$L$16,$G137-SUM($O137:AR137),$G137/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G137-SUM($O137:AR137),0))","v":0},{"$f":"IF(Oper!AT$10>=$C137,IF(ROUND(SUM($O137:AS137),4)=ROUND($G137,4),0,IF(Oper!AT$10=Inputs!$L$16,$G137-SUM($O137:AS137),$G137/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G137-SUM($O137:AS137),0))","v":0},{"$f":"IF(Oper!AU$10>=$C137,IF(ROUND(SUM($O137:AT137),4)=ROUND($G137,4),0,IF(Oper!AU$10=Inputs!$L$16,$G137-SUM($O137:AT137),$G137/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G137-SUM($O137:AT137),0))","v":0},{"$f":"IF(Oper!AV$10>=$C137,IF(ROUND(SUM($O137:AU137),4)=ROUND($G137,4),0,IF(Oper!AV$10=Inputs!$L$16,$G137-SUM($O137:AU137),$G137/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G137-SUM($O137:AU137),0))","v":0},{"$f":"IF(Oper!AW$10>=$C137,IF(ROUND(SUM($O137:AV137),4)=ROUND($G137,4),0,IF(Oper!AW$10=Inputs!$L$16,$G137-SUM($O137:AV137),$G137/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G137-SUM($O137:AV137),0))","v":0},{"$f":"IF(Oper!AX$10>=$C137,IF(ROUND(SUM($O137:AW137),4)=ROUND($G137,4),0,IF(Oper!AX$10=Inputs!$L$16,$G137-SUM($O137:AW137),$G137/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G137-SUM($O137:AW137),0))","v":0},{"$f":"IF(Oper!AY$10>=$C137,IF(ROUND(SUM($O137:AX137),4)=ROUND($G137,4),0,IF(Oper!AY$10=Inputs!$L$16,$G137-SUM($O137:AX137),$G137/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G137-SUM($O137:AX137),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C137,IF(ROUND(SUM($O137:AY137),4)=ROUND($G137,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G137-SUM($O137:AY137),$G137/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G137-SUM($O137:AY137),0))","v":0},{"$f":"IF(Oper!BA$10>=$C137,IF(ROUND(SUM($O137:AZ137),4)=ROUND($G137,4),0,IF(Oper!BA$10=Inputs!$L$16,$G137-SUM($O137:AZ137),$G137/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G137-SUM($O137:AZ137),0))","v":0},{"$f":"IF(Oper!BB$10>=$C137,IF(ROUND(SUM($O137:BA137),4)=ROUND($G137,4),0,IF(Oper!BB$10=Inputs!$L$16,$G137-SUM($O137:BA137),$G137/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G137-SUM($O137:BA137),0))","v":0},{"$f":"IF(Oper!BC$10>=$C137,IF(ROUND(SUM($O137:BB137),4)=ROUND($G137,4),0,IF(Oper!BC$10=Inputs!$L$16,$G137-SUM($O137:BB137),$G137/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G137-SUM($O137:BB137),0))","v":0},{"$f":"IF(Oper!BD$10>=$C137,IF(ROUND(SUM($O137:BC137),4)=ROUND($G137,4),0,IF(Oper!BD$10=Inputs!$L$16,$G137-SUM($O137:BC137),$G137/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G137-SUM($O137:BC137),0))","v":0},{"$f":"IF(Oper!BE$10>=$C137,IF(ROUND(SUM($O137:BD137),4)=ROUND($G137,4),0,IF(Oper!BE$10=Inputs!$L$16,$G137-SUM($O137:BD137),$G137/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G137-SUM($O137:BD137),0))","v":0},{"$f":"IF(Oper!BF$10>=$C137,IF(ROUND(SUM($O137:BE137),4)=ROUND($G137,4),0,IF(Oper!BF$10=Inputs!$L$16,$G137-SUM($O137:BE137),$G137/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G137-SUM($O137:BE137),0))","v":0},{"$f":"IF(Oper!BG$10>=$C137,IF(ROUND(SUM($O137:BF137),4)=ROUND($G137,4),0,IF(Oper!BG$10=Inputs!$L$16,$G137-SUM($O137:BF137),$G137/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G137-SUM($O137:BF137),0))","v":0},{"$f":"IF(Oper!BH$10>=$C137,IF(ROUND(SUM($O137:BG137),4)=ROUND($G137,4),0,IF(Oper!BH$10=Inputs!$L$16,$G137-SUM($O137:BG137),$G137/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G137-SUM($O137:BG137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BI$10>=$C137,IF(ROUND(SUM($O137:BH137),4)=ROUND($G137,4),0,IF(Oper!BI$10=Inputs!$L$16,$G137-SUM($O137:BH137),$G137/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G137-SUM($O137:BH137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BJ$10>=$C137,IF(ROUND(SUM($O137:BI137),4)=ROUND($G137,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G137-SUM($O137:BI137),$G137/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G137-SUM($O137:BI137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BK$10>=$C137,IF(ROUND(SUM($O137:BJ137),4)=ROUND($G137,4),0,IF(Oper!BK$10=Inputs!$L$16,$G137-SUM($O137:BJ137),$G137/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G137-SUM($O137:BJ137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BL$10>=$C137,IF(ROUND(SUM($O137:BK137),4)=ROUND($G137,4),0,IF(Oper!BL$10=Inputs!$L$16,$G137-SUM($O137:BK137),$G137/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G137-SUM($O137:BK137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BM$10>=$C137,IF(ROUND(SUM($O137:BL137),4)=ROUND($G137,4),0,IF(Oper!BM$10=Inputs!$L$16,$G137-SUM($O137:BL137),$G137/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G137-SUM($O137:BL137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BN$10>=$C137,IF(ROUND(SUM($O137:BM137),4)=ROUND($G137,4),0,IF(Oper!BN$10=Inputs!$L$16,$G137-SUM($O137:BM137),$G137/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G137-SUM($O137:BM137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BO$10>=$C137,IF(ROUND(SUM($O137:BN137),4)=ROUND($G137,4),0,IF(Oper!BO$10=Inputs!$L$16,$G137-SUM($O137:BN137),$G137/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G137-SUM($O137:BN137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BP$10>=$C137,IF(ROUND(SUM($O137:BO137),4)=ROUND($G137,4),0,IF(Oper!BP$10=Inputs!$L$16,$G137-SUM($O137:BO137),$G137/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G137-SUM($O137:BO137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BQ$10>=$C137,IF(ROUND(SUM($O137:BP137),4)=ROUND($G137,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G137-SUM($O137:BP137),$G137/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G137-SUM($O137:BP137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BR$10>=$C137,IF(ROUND(SUM($O137:BQ137),4)=ROUND($G137,4),0,IF(Oper!BR$10=Inputs!$L$16,$G137-SUM($O137:BQ137),$G137/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G137-SUM($O137:BQ137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BS$10>=$C137,IF(ROUND(SUM($O137:BR137),4)=ROUND($G137,4),0,IF(Oper!BS$10=Inputs!$L$16,$G137-SUM($O137:BR137),$G137/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G137-SUM($O137:BR137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BT$10>=$C137,IF(ROUND(SUM($O137:BS137),4)=ROUND($G137,4),0,IF(Oper!BT$10=Inputs!$L$16,$G137-SUM($O137:BS137),$G137/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G137-SUM($O137:BS137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BU$10>=$C137,IF(ROUND(SUM($O137:BT137),4)=ROUND($G137,4),0,IF(Oper!BU$10=Inputs!$L$16,$G137-SUM($O137:BT137),$G137/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G137-SUM($O137:BT137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BV$10>=$C137,IF(ROUND(SUM($O137:BU137),4)=ROUND($G137,4),0,IF(Oper!BV$10=Inputs!$L$16,$G137-SUM($O137:BU137),$G137/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G137-SUM($O137:BU137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BW$10>=$C137,IF(ROUND(SUM($O137:BV137),4)=ROUND($G137,4),0,IF(Oper!BW$10=Inputs!$L$16,$G137-SUM($O137:BV137),$G137/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G137-SUM($O137:BV137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BX$10>=$C137,IF(ROUND(SUM($O137:BW137),4)=ROUND($G137,4),0,IF(Oper!BX$10=Inputs!$L$16,$G137-SUM($O137:BW137),$G137/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G137-SUM($O137:BW137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BY$10>=$C137,IF(ROUND(SUM($O137:BX137),4)=ROUND($G137,4),0,IF(Oper!BY$10=Inputs!$L$16,$G137-SUM($O137:BX137),$G137/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G137-SUM($O137:BX137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!BZ$10>=$C137,IF(ROUND(SUM($O137:BY137),4)=ROUND($G137,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G137-SUM($O137:BY137),$G137/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G137-SUM($O137:BY137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!CA$10>=$C137,IF(ROUND(SUM($O137:BZ137),4)=ROUND($G137,4),0,IF(Oper!CA$10=Inputs!$L$16,$G137-SUM($O137:BZ137),$G137/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G137-SUM($O137:BZ137),0))","v":{"v":-7.455080502143197,"d":"(7.5)"}},{"$f":"IF(Oper!CB$10>=$C137,IF(ROUND(SUM($O137:CA137),4)=ROUND($G137,4),0,IF(Oper!CB$10=Inputs!$L$16,$G137-SUM($O137:CA137),$G137/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G137-SUM($O137:CA137),0))","v":0},{"$f":"IF(Oper!CC$10>=$C137,IF(ROUND(SUM($O137:CB137),4)=ROUND($G137,4),0,IF(Oper!CC$10=Inputs!$L$16,$G137-SUM($O137:CB137),$G137/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G137-SUM($O137:CB137),0))","v":0},{"$f":"IF(Oper!CD$10>=$C137,IF(ROUND(SUM($O137:CC137),4)=ROUND($G137,4),0,IF(Oper!CD$10=Inputs!$L$16,$G137-SUM($O137:CC137),$G137/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G137-SUM($O137:CC137),0))","v":0},{"$f":"IF(Oper!CE$10>=$C137,IF(ROUND(SUM($O137:CD137),4)=ROUND($G137,4),0,IF(Oper!CE$10=Inputs!$L$16,$G137-SUM($O137:CD137),$G137/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G137-SUM($O137:CD137),0))","v":0},{"$f":"IF(Oper!CF$10>=$C137,IF(ROUND(SUM($O137:CE137),4)=ROUND($G137,4),0,IF(Oper!CF$10=Inputs!$L$16,$G137-SUM($O137:CE137),$G137/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G137-SUM($O137:CE137),0))","v":0},{"$f":"IF(Oper!CG$10>=$C137,IF(ROUND(SUM($O137:CF137),4)=ROUND($G137,4),0,IF(Oper!CG$10=Inputs!$L$16,$G137-SUM($O137:CF137),$G137/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G137-SUM($O137:CF137),0))","v":0},{"$f":"IF(Oper!CH$10>=$C137,IF(ROUND(SUM($O137:CG137),4)=ROUND($G137,4),0,IF(Oper!CH$10=Inputs!$L$16,$G137-SUM($O137:CG137),$G137/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G137-SUM($O137:CG137),0))","v":0},{"$f":"IF(Oper!CI$10>=$C137,IF(ROUND(SUM($O137:CH137),4)=ROUND($G137,4),0,IF(Oper!CI$10=Inputs!$L$16,$G137-SUM($O137:CH137),$G137/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G137-SUM($O137:CH137),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C137,IF(ROUND(SUM($O137:CI137),4)=ROUND($G137,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G137-SUM($O137:CI137),$G137/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G137-SUM($O137:CI137),0))","v":0},{"$f":"IF(Oper!CK$10>=$C137,IF(ROUND(SUM($O137:CJ137),4)=ROUND($G137,4),0,IF(Oper!CK$10=Inputs!$L$16,$G137-SUM($O137:CJ137),$G137/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G137-SUM($O137:CJ137),0))","v":0},{"$f":"IF(Oper!CL$10>=$C137,IF(ROUND(SUM($O137:CK137),4)=ROUND($G137,4),0,IF(Oper!CL$10=Inputs!$L$16,$G137-SUM($O137:CK137),$G137/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G137-SUM($O137:CK137),0))","v":0},{"$f":"IF(Oper!CM$10>=$C137,IF(ROUND(SUM($O137:CL137),4)=ROUND($G137,4),0,IF(Oper!CM$10=Inputs!$L$16,$G137-SUM($O137:CL137),$G137/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G137-SUM($O137:CL137),0))","v":0},{"$f":"IF(Oper!CN$10>=$C137,IF(ROUND(SUM($O137:CM137),4)=ROUND($G137,4),0,IF(Oper!CN$10=Inputs!$L$16,$G137-SUM($O137:CM137),$G137/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G137-SUM($O137:CM137),0))","v":0},{"$f":"IF(Oper!CO$10>=$C137,IF(ROUND(SUM($O137:CN137),4)=ROUND($G137,4),0,IF(Oper!CO$10=Inputs!$L$16,$G137-SUM($O137:CN137),$G137/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G137-SUM($O137:CN137),0))","v":0},{"$f":"IF(Oper!CP$10>=$C137,IF(ROUND(SUM($O137:CO137),4)=ROUND($G137,4),0,IF(Oper!CP$10=Inputs!$L$16,$G137-SUM($O137:CO137),$G137/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G137-SUM($O137:CO137),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C137,IF(ROUND(SUM($O137:CP137),4)=ROUND($G137,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G137-SUM($O137:CP137),$G137/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G137-SUM($O137:CP137),0))","v":0},{"$f":"IF(Oper!CR$10>=$C137,IF(ROUND(SUM($O137:CQ137),4)=ROUND($G137,4),0,IF(Oper!CR$10=Inputs!$L$16,$G137-SUM($O137:CQ137),$G137/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G137-SUM($O137:CQ137),0))","v":0}]
[null,null,"2063-12-31",{"$nulls":3},{"v":-152.08364224372121,"d":"-152.1"},{"$nulls":3},"MCAD",null,{"v":-152.08364224372127,"d":"(152)"},null,null,{"$f":"IF(Oper!P$10>=$C138,IF(ROUND(SUM($O138:O138),4)=ROUND($G138,4),0,IF(Oper!P$10=Inputs!$L$16,$G138-SUM($O138:O138),$G138/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G138-SUM($O138:O138),0))","v":0},{"$f":"IF(Oper!Q$10>=$C138,IF(ROUND(SUM($O138:P138),4)=ROUND($G138,4),0,IF(Oper!Q$10=Inputs!$L$16,$G138-SUM($O138:P138),$G138/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G138-SUM($O138:P138),0))","v":0},{"$f":"IF(Oper!R$10>=$C138,IF(ROUND(SUM($O138:Q138),4)=ROUND($G138,4),0,IF(Oper!R$10=Inputs!$L$16,$G138-SUM($O138:Q138),$G138/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G138-SUM($O138:Q138),0))","v":0},{"$f":"IF(Oper!S$10>=$C138,IF(ROUND(SUM($O138:R138),4)=ROUND($G138,4),0,IF(Oper!S$10=Inputs!$L$16,$G138-SUM($O138:R138),$G138/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G138-SUM($O138:R138),0))","v":0},{"$f":"IF(Oper!T$10>=$C138,IF(ROUND(SUM($O138:S138),4)=ROUND($G138,4),0,IF(Oper!T$10=Inputs!$L$16,$G138-SUM($O138:S138),$G138/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G138-SUM($O138:S138),0))","v":0},{"$f":"IF(Oper!U$10>=$C138,IF(ROUND(SUM($O138:T138),4)=ROUND($G138,4),0,IF(Oper!U$10=Inputs!$L$16,$G138-SUM($O138:T138),$G138/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G138-SUM($O138:T138),0))","v":0},{"$f":"IF(Oper!V$10>=$C138,IF(ROUND(SUM($O138:U138),4)=ROUND($G138,4),0,IF(Oper!V$10=Inputs!$L$16,$G138-SUM($O138:U138),$G138/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G138-SUM($O138:U138),0))","v":0},{"$f":"IF(Oper!W$10>=$C138,IF(ROUND(SUM($O138:V138),4)=ROUND($G138,4),0,IF(Oper!W$10=Inputs!$L$16,$G138-SUM($O138:V138),$G138/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G138-SUM($O138:V138),0))","v":0},{"$f":"IF(Oper!X$10>=$C138,IF(ROUND(SUM($O138:W138),4)=ROUND($G138,4),0,IF(Oper!X$10=Inputs!$L$16,$G138-SUM($O138:W138),$G138/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G138-SUM($O138:W138),0))","v":0},{"$f":"IF(Oper!Y$10>=$C138,IF(ROUND(SUM($O138:X138),4)=ROUND($G138,4),0,IF(Oper!Y$10=Inputs!$L$16,$G138-SUM($O138:X138),$G138/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G138-SUM($O138:X138),0))","v":0},{"$f":"IF(Oper!Z$10>=$C138,IF(ROUND(SUM($O138:Y138),4)=ROUND($G138,4),0,IF(Oper!Z$10=Inputs!$L$16,$G138-SUM($O138:Y138),$G138/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G138-SUM($O138:Y138),0))","v":0},{"$f":"IF(Oper!AA$10>=$C138,IF(ROUND(SUM($O138:Z138),4)=ROUND($G138,4),0,IF(Oper!AA$10=Inputs!$L$16,$G138-SUM($O138:Z138),$G138/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G138-SUM($O138:Z138),0))","v":0},{"$f":"IF(Oper!AB$10>=$C138,IF(ROUND(SUM($O138:AA138),4)=ROUND($G138,4),0,IF(Oper!AB$10=Inputs!$L$16,$G138-SUM($O138:AA138),$G138/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G138-SUM($O138:AA138),0))","v":0},{"$f":"IF(Oper!AC$10>=$C138,IF(ROUND(SUM($O138:AB138),4)=ROUND($G138,4),0,IF(Oper!AC$10=Inputs!$L$16,$G138-SUM($O138:AB138),$G138/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G138-SUM($O138:AB138),0))","v":0},{"$f":"IF(Oper!AD$10>=$C138,IF(ROUND(SUM($O138:AC138),4)=ROUND($G138,4),0,IF(Oper!AD$10=Inputs!$L$16,$G138-SUM($O138:AC138),$G138/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G138-SUM($O138:AC138),0))","v":0},{"$f":"IF(Oper!AE$10>=$C138,IF(ROUND(SUM($O138:AD138),4)=ROUND($G138,4),0,IF(Oper!AE$10=Inputs!$L$16,$G138-SUM($O138:AD138),$G138/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G138-SUM($O138:AD138),0))","v":0},{"$f":"IF(Oper!AF$10>=$C138,IF(ROUND(SUM($O138:AE138),4)=ROUND($G138,4),0,IF(Oper!AF$10=Inputs!$L$16,$G138-SUM($O138:AE138),$G138/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G138-SUM($O138:AE138),0))","v":0},{"$f":"IF(Oper!AG$10>=$C138,IF(ROUND(SUM($O138:AF138),4)=ROUND($G138,4),0,IF(Oper!AG$10=Inputs!$L$16,$G138-SUM($O138:AF138),$G138/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G138-SUM($O138:AF138),0))","v":0},{"$f":"IF(Oper!AH$10>=$C138,IF(ROUND(SUM($O138:AG138),4)=ROUND($G138,4),0,IF(Oper!AH$10=Inputs!$L$16,$G138-SUM($O138:AG138),$G138/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G138-SUM($O138:AG138),0))","v":0},{"$f":"IF(Oper!AI$10>=$C138,IF(ROUND(SUM($O138:AH138),4)=ROUND($G138,4),0,IF(Oper!AI$10=Inputs!$L$16,$G138-SUM($O138:AH138),$G138/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G138-SUM($O138:AH138),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C138,IF(ROUND(SUM($O138:AI138),4)=ROUND($G138,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G138-SUM($O138:AI138),$G138/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G138-SUM($O138:AI138),0))","v":0},{"$f":"IF(Oper!AK$10>=$C138,IF(ROUND(SUM($O138:AJ138),4)=ROUND($G138,4),0,IF(Oper!AK$10=Inputs!$L$16,$G138-SUM($O138:AJ138),$G138/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G138-SUM($O138:AJ138),0))","v":0},{"$f":"IF(Oper!AL$10>=$C138,IF(ROUND(SUM($O138:AK138),4)=ROUND($G138,4),0,IF(Oper!AL$10=Inputs!$L$16,$G138-SUM($O138:AK138),$G138/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G138-SUM($O138:AK138),0))","v":0},{"$f":"IF(Oper!AM$10>=$C138,IF(ROUND(SUM($O138:AL138),4)=ROUND($G138,4),0,IF(Oper!AM$10=Inputs!$L$16,$G138-SUM($O138:AL138),$G138/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G138-SUM($O138:AL138),0))","v":0},{"$f":"IF(Oper!AN$10>=$C138,IF(ROUND(SUM($O138:AM138),4)=ROUND($G138,4),0,IF(Oper!AN$10=Inputs!$L$16,$G138-SUM($O138:AM138),$G138/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G138-SUM($O138:AM138),0))","v":0},{"$f":"IF(Oper!AO$10>=$C138,IF(ROUND(SUM($O138:AN138),4)=ROUND($G138,4),0,IF(Oper!AO$10=Inputs!$L$16,$G138-SUM($O138:AN138),$G138/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G138-SUM($O138:AN138),0))","v":0},{"$f":"IF(Oper!AP$10>=$C138,IF(ROUND(SUM($O138:AO138),4)=ROUND($G138,4),0,IF(Oper!AP$10=Inputs!$L$16,$G138-SUM($O138:AO138),$G138/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G138-SUM($O138:AO138),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C138,IF(ROUND(SUM($O138:AP138),4)=ROUND($G138,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G138-SUM($O138:AP138),$G138/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G138-SUM($O138:AP138),0))","v":0},{"$f":"IF(Oper!AR$10>=$C138,IF(ROUND(SUM($O138:AQ138),4)=ROUND($G138,4),0,IF(Oper!AR$10=Inputs!$L$16,$G138-SUM($O138:AQ138),$G138/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G138-SUM($O138:AQ138),0))","v":0},{"$f":"IF(Oper!AS$10>=$C138,IF(ROUND(SUM($O138:AR138),4)=ROUND($G138,4),0,IF(Oper!AS$10=Inputs!$L$16,$G138-SUM($O138:AR138),$G138/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G138-SUM($O138:AR138),0))","v":0},{"$f":"IF(Oper!AT$10>=$C138,IF(ROUND(SUM($O138:AS138),4)=ROUND($G138,4),0,IF(Oper!AT$10=Inputs!$L$16,$G138-SUM($O138:AS138),$G138/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G138-SUM($O138:AS138),0))","v":0},{"$f":"IF(Oper!AU$10>=$C138,IF(ROUND(SUM($O138:AT138),4)=ROUND($G138,4),0,IF(Oper!AU$10=Inputs!$L$16,$G138-SUM($O138:AT138),$G138/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G138-SUM($O138:AT138),0))","v":0},{"$f":"IF(Oper!AV$10>=$C138,IF(ROUND(SUM($O138:AU138),4)=ROUND($G138,4),0,IF(Oper!AV$10=Inputs!$L$16,$G138-SUM($O138:AU138),$G138/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G138-SUM($O138:AU138),0))","v":0},{"$f":"IF(Oper!AW$10>=$C138,IF(ROUND(SUM($O138:AV138),4)=ROUND($G138,4),0,IF(Oper!AW$10=Inputs!$L$16,$G138-SUM($O138:AV138),$G138/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G138-SUM($O138:AV138),0))","v":0},{"$f":"IF(Oper!AX$10>=$C138,IF(ROUND(SUM($O138:AW138),4)=ROUND($G138,4),0,IF(Oper!AX$10=Inputs!$L$16,$G138-SUM($O138:AW138),$G138/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G138-SUM($O138:AW138),0))","v":0},{"$f":"IF(Oper!AY$10>=$C138,IF(ROUND(SUM($O138:AX138),4)=ROUND($G138,4),0,IF(Oper!AY$10=Inputs!$L$16,$G138-SUM($O138:AX138),$G138/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G138-SUM($O138:AX138),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C138,IF(ROUND(SUM($O138:AY138),4)=ROUND($G138,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G138-SUM($O138:AY138),$G138/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G138-SUM($O138:AY138),0))","v":0},{"$f":"IF(Oper!BA$10>=$C138,IF(ROUND(SUM($O138:AZ138),4)=ROUND($G138,4),0,IF(Oper!BA$10=Inputs!$L$16,$G138-SUM($O138:AZ138),$G138/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G138-SUM($O138:AZ138),0))","v":0},{"$f":"IF(Oper!BB$10>=$C138,IF(ROUND(SUM($O138:BA138),4)=ROUND($G138,4),0,IF(Oper!BB$10=Inputs!$L$16,$G138-SUM($O138:BA138),$G138/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G138-SUM($O138:BA138),0))","v":0},{"$f":"IF(Oper!BC$10>=$C138,IF(ROUND(SUM($O138:BB138),4)=ROUND($G138,4),0,IF(Oper!BC$10=Inputs!$L$16,$G138-SUM($O138:BB138),$G138/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G138-SUM($O138:BB138),0))","v":0},{"$f":"IF(Oper!BD$10>=$C138,IF(ROUND(SUM($O138:BC138),4)=ROUND($G138,4),0,IF(Oper!BD$10=Inputs!$L$16,$G138-SUM($O138:BC138),$G138/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G138-SUM($O138:BC138),0))","v":0},{"$f":"IF(Oper!BE$10>=$C138,IF(ROUND(SUM($O138:BD138),4)=ROUND($G138,4),0,IF(Oper!BE$10=Inputs!$L$16,$G138-SUM($O138:BD138),$G138/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G138-SUM($O138:BD138),0))","v":0},{"$f":"IF(Oper!BF$10>=$C138,IF(ROUND(SUM($O138:BE138),4)=ROUND($G138,4),0,IF(Oper!BF$10=Inputs!$L$16,$G138-SUM($O138:BE138),$G138/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G138-SUM($O138:BE138),0))","v":0},{"$f":"IF(Oper!BG$10>=$C138,IF(ROUND(SUM($O138:BF138),4)=ROUND($G138,4),0,IF(Oper!BG$10=Inputs!$L$16,$G138-SUM($O138:BF138),$G138/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G138-SUM($O138:BF138),0))","v":0},{"$f":"IF(Oper!BH$10>=$C138,IF(ROUND(SUM($O138:BG138),4)=ROUND($G138,4),0,IF(Oper!BH$10=Inputs!$L$16,$G138-SUM($O138:BG138),$G138/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G138-SUM($O138:BG138),0))","v":0},{"$f":"IF(Oper!BI$10>=$C138,IF(ROUND(SUM($O138:BH138),4)=ROUND($G138,4),0,IF(Oper!BI$10=Inputs!$L$16,$G138-SUM($O138:BH138),$G138/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G138-SUM($O138:BH138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BJ$10>=$C138,IF(ROUND(SUM($O138:BI138),4)=ROUND($G138,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G138-SUM($O138:BI138),$G138/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G138-SUM($O138:BI138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BK$10>=$C138,IF(ROUND(SUM($O138:BJ138),4)=ROUND($G138,4),0,IF(Oper!BK$10=Inputs!$L$16,$G138-SUM($O138:BJ138),$G138/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G138-SUM($O138:BJ138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BL$10>=$C138,IF(ROUND(SUM($O138:BK138),4)=ROUND($G138,4),0,IF(Oper!BL$10=Inputs!$L$16,$G138-SUM($O138:BK138),$G138/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G138-SUM($O138:BK138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BM$10>=$C138,IF(ROUND(SUM($O138:BL138),4)=ROUND($G138,4),0,IF(Oper!BM$10=Inputs!$L$16,$G138-SUM($O138:BL138),$G138/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G138-SUM($O138:BL138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BN$10>=$C138,IF(ROUND(SUM($O138:BM138),4)=ROUND($G138,4),0,IF(Oper!BN$10=Inputs!$L$16,$G138-SUM($O138:BM138),$G138/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G138-SUM($O138:BM138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BO$10>=$C138,IF(ROUND(SUM($O138:BN138),4)=ROUND($G138,4),0,IF(Oper!BO$10=Inputs!$L$16,$G138-SUM($O138:BN138),$G138/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G138-SUM($O138:BN138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BP$10>=$C138,IF(ROUND(SUM($O138:BO138),4)=ROUND($G138,4),0,IF(Oper!BP$10=Inputs!$L$16,$G138-SUM($O138:BO138),$G138/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G138-SUM($O138:BO138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BQ$10>=$C138,IF(ROUND(SUM($O138:BP138),4)=ROUND($G138,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G138-SUM($O138:BP138),$G138/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G138-SUM($O138:BP138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BR$10>=$C138,IF(ROUND(SUM($O138:BQ138),4)=ROUND($G138,4),0,IF(Oper!BR$10=Inputs!$L$16,$G138-SUM($O138:BQ138),$G138/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G138-SUM($O138:BQ138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BS$10>=$C138,IF(ROUND(SUM($O138:BR138),4)=ROUND($G138,4),0,IF(Oper!BS$10=Inputs!$L$16,$G138-SUM($O138:BR138),$G138/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G138-SUM($O138:BR138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BT$10>=$C138,IF(ROUND(SUM($O138:BS138),4)=ROUND($G138,4),0,IF(Oper!BT$10=Inputs!$L$16,$G138-SUM($O138:BS138),$G138/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G138-SUM($O138:BS138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BU$10>=$C138,IF(ROUND(SUM($O138:BT138),4)=ROUND($G138,4),0,IF(Oper!BU$10=Inputs!$L$16,$G138-SUM($O138:BT138),$G138/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G138-SUM($O138:BT138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BV$10>=$C138,IF(ROUND(SUM($O138:BU138),4)=ROUND($G138,4),0,IF(Oper!BV$10=Inputs!$L$16,$G138-SUM($O138:BU138),$G138/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G138-SUM($O138:BU138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BW$10>=$C138,IF(ROUND(SUM($O138:BV138),4)=ROUND($G138,4),0,IF(Oper!BW$10=Inputs!$L$16,$G138-SUM($O138:BV138),$G138/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G138-SUM($O138:BV138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BX$10>=$C138,IF(ROUND(SUM($O138:BW138),4)=ROUND($G138,4),0,IF(Oper!BX$10=Inputs!$L$16,$G138-SUM($O138:BW138),$G138/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G138-SUM($O138:BW138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BY$10>=$C138,IF(ROUND(SUM($O138:BX138),4)=ROUND($G138,4),0,IF(Oper!BY$10=Inputs!$L$16,$G138-SUM($O138:BX138),$G138/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G138-SUM($O138:BX138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!BZ$10>=$C138,IF(ROUND(SUM($O138:BY138),4)=ROUND($G138,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G138-SUM($O138:BY138),$G138/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G138-SUM($O138:BY138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!CA$10>=$C138,IF(ROUND(SUM($O138:BZ138),4)=ROUND($G138,4),0,IF(Oper!CA$10=Inputs!$L$16,$G138-SUM($O138:BZ138),$G138/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G138-SUM($O138:BZ138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!CB$10>=$C138,IF(ROUND(SUM($O138:CA138),4)=ROUND($G138,4),0,IF(Oper!CB$10=Inputs!$L$16,$G138-SUM($O138:CA138),$G138/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G138-SUM($O138:CA138),0))","v":{"v":-7.604182112186061,"d":"(7.6)"}},{"$f":"IF(Oper!CC$10>=$C138,IF(ROUND(SUM($O138:CB138),4)=ROUND($G138,4),0,IF(Oper!CC$10=Inputs!$L$16,$G138-SUM($O138:CB138),$G138/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G138-SUM($O138:CB138),0))","v":0},{"$f":"IF(Oper!CD$10>=$C138,IF(ROUND(SUM($O138:CC138),4)=ROUND($G138,4),0,IF(Oper!CD$10=Inputs!$L$16,$G138-SUM($O138:CC138),$G138/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G138-SUM($O138:CC138),0))","v":0},{"$f":"IF(Oper!CE$10>=$C138,IF(ROUND(SUM($O138:CD138),4)=ROUND($G138,4),0,IF(Oper!CE$10=Inputs!$L$16,$G138-SUM($O138:CD138),$G138/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G138-SUM($O138:CD138),0))","v":0},{"$f":"IF(Oper!CF$10>=$C138,IF(ROUND(SUM($O138:CE138),4)=ROUND($G138,4),0,IF(Oper!CF$10=Inputs!$L$16,$G138-SUM($O138:CE138),$G138/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G138-SUM($O138:CE138),0))","v":0},{"$f":"IF(Oper!CG$10>=$C138,IF(ROUND(SUM($O138:CF138),4)=ROUND($G138,4),0,IF(Oper!CG$10=Inputs!$L$16,$G138-SUM($O138:CF138),$G138/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G138-SUM($O138:CF138),0))","v":0},{"$f":"IF(Oper!CH$10>=$C138,IF(ROUND(SUM($O138:CG138),4)=ROUND($G138,4),0,IF(Oper!CH$10=Inputs!$L$16,$G138-SUM($O138:CG138),$G138/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G138-SUM($O138:CG138),0))","v":0},{"$f":"IF(Oper!CI$10>=$C138,IF(ROUND(SUM($O138:CH138),4)=ROUND($G138,4),0,IF(Oper!CI$10=Inputs!$L$16,$G138-SUM($O138:CH138),$G138/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G138-SUM($O138:CH138),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C138,IF(ROUND(SUM($O138:CI138),4)=ROUND($G138,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G138-SUM($O138:CI138),$G138/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G138-SUM($O138:CI138),0))","v":0},{"$f":"IF(Oper!CK$10>=$C138,IF(ROUND(SUM($O138:CJ138),4)=ROUND($G138,4),0,IF(Oper!CK$10=Inputs!$L$16,$G138-SUM($O138:CJ138),$G138/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G138-SUM($O138:CJ138),0))","v":0},{"$f":"IF(Oper!CL$10>=$C138,IF(ROUND(SUM($O138:CK138),4)=ROUND($G138,4),0,IF(Oper!CL$10=Inputs!$L$16,$G138-SUM($O138:CK138),$G138/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G138-SUM($O138:CK138),0))","v":0},{"$f":"IF(Oper!CM$10>=$C138,IF(ROUND(SUM($O138:CL138),4)=ROUND($G138,4),0,IF(Oper!CM$10=Inputs!$L$16,$G138-SUM($O138:CL138),$G138/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G138-SUM($O138:CL138),0))","v":0},{"$f":"IF(Oper!CN$10>=$C138,IF(ROUND(SUM($O138:CM138),4)=ROUND($G138,4),0,IF(Oper!CN$10=Inputs!$L$16,$G138-SUM($O138:CM138),$G138/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G138-SUM($O138:CM138),0))","v":0},{"$f":"IF(Oper!CO$10>=$C138,IF(ROUND(SUM($O138:CN138),4)=ROUND($G138,4),0,IF(Oper!CO$10=Inputs!$L$16,$G138-SUM($O138:CN138),$G138/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G138-SUM($O138:CN138),0))","v":0},{"$f":"IF(Oper!CP$10>=$C138,IF(ROUND(SUM($O138:CO138),4)=ROUND($G138,4),0,IF(Oper!CP$10=Inputs!$L$16,$G138-SUM($O138:CO138),$G138/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G138-SUM($O138:CO138),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C138,IF(ROUND(SUM($O138:CP138),4)=ROUND($G138,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G138-SUM($O138:CP138),$G138/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G138-SUM($O138:CP138),0))","v":0},{"$f":"IF(Oper!CR$10>=$C138,IF(ROUND(SUM($O138:CQ138),4)=ROUND($G138,4),0,IF(Oper!CR$10=Inputs!$L$16,$G138-SUM($O138:CQ138),$G138/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G138-SUM($O138:CQ138),0))","v":0}]
[null,null,"2064-12-31",{"$nulls":3},{"v":-155.1253150885956,"d":"-155.1"},{"$nulls":3},"MCAD",null,{"v":-155.1253150885956,"d":"(155)"},null,null,{"$f":"IF(Oper!P$10>=$C139,IF(ROUND(SUM($O139:O139),4)=ROUND($G139,4),0,IF(Oper!P$10=Inputs!$L$16,$G139-SUM($O139:O139),$G139/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G139-SUM($O139:O139),0))","v":0},{"$f":"IF(Oper!Q$10>=$C139,IF(ROUND(SUM($O139:P139),4)=ROUND($G139,4),0,IF(Oper!Q$10=Inputs!$L$16,$G139-SUM($O139:P139),$G139/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G139-SUM($O139:P139),0))","v":0},{"$f":"IF(Oper!R$10>=$C139,IF(ROUND(SUM($O139:Q139),4)=ROUND($G139,4),0,IF(Oper!R$10=Inputs!$L$16,$G139-SUM($O139:Q139),$G139/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G139-SUM($O139:Q139),0))","v":0},{"$f":"IF(Oper!S$10>=$C139,IF(ROUND(SUM($O139:R139),4)=ROUND($G139,4),0,IF(Oper!S$10=Inputs!$L$16,$G139-SUM($O139:R139),$G139/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G139-SUM($O139:R139),0))","v":0},{"$f":"IF(Oper!T$10>=$C139,IF(ROUND(SUM($O139:S139),4)=ROUND($G139,4),0,IF(Oper!T$10=Inputs!$L$16,$G139-SUM($O139:S139),$G139/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G139-SUM($O139:S139),0))","v":0},{"$f":"IF(Oper!U$10>=$C139,IF(ROUND(SUM($O139:T139),4)=ROUND($G139,4),0,IF(Oper!U$10=Inputs!$L$16,$G139-SUM($O139:T139),$G139/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G139-SUM($O139:T139),0))","v":0},{"$f":"IF(Oper!V$10>=$C139,IF(ROUND(SUM($O139:U139),4)=ROUND($G139,4),0,IF(Oper!V$10=Inputs!$L$16,$G139-SUM($O139:U139),$G139/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G139-SUM($O139:U139),0))","v":0},{"$f":"IF(Oper!W$10>=$C139,IF(ROUND(SUM($O139:V139),4)=ROUND($G139,4),0,IF(Oper!W$10=Inputs!$L$16,$G139-SUM($O139:V139),$G139/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G139-SUM($O139:V139),0))","v":0},{"$f":"IF(Oper!X$10>=$C139,IF(ROUND(SUM($O139:W139),4)=ROUND($G139,4),0,IF(Oper!X$10=Inputs!$L$16,$G139-SUM($O139:W139),$G139/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G139-SUM($O139:W139),0))","v":0},{"$f":"IF(Oper!Y$10>=$C139,IF(ROUND(SUM($O139:X139),4)=ROUND($G139,4),0,IF(Oper!Y$10=Inputs!$L$16,$G139-SUM($O139:X139),$G139/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G139-SUM($O139:X139),0))","v":0},{"$f":"IF(Oper!Z$10>=$C139,IF(ROUND(SUM($O139:Y139),4)=ROUND($G139,4),0,IF(Oper!Z$10=Inputs!$L$16,$G139-SUM($O139:Y139),$G139/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G139-SUM($O139:Y139),0))","v":0},{"$f":"IF(Oper!AA$10>=$C139,IF(ROUND(SUM($O139:Z139),4)=ROUND($G139,4),0,IF(Oper!AA$10=Inputs!$L$16,$G139-SUM($O139:Z139),$G139/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G139-SUM($O139:Z139),0))","v":0},{"$f":"IF(Oper!AB$10>=$C139,IF(ROUND(SUM($O139:AA139),4)=ROUND($G139,4),0,IF(Oper!AB$10=Inputs!$L$16,$G139-SUM($O139:AA139),$G139/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G139-SUM($O139:AA139),0))","v":0},{"$f":"IF(Oper!AC$10>=$C139,IF(ROUND(SUM($O139:AB139),4)=ROUND($G139,4),0,IF(Oper!AC$10=Inputs!$L$16,$G139-SUM($O139:AB139),$G139/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G139-SUM($O139:AB139),0))","v":0},{"$f":"IF(Oper!AD$10>=$C139,IF(ROUND(SUM($O139:AC139),4)=ROUND($G139,4),0,IF(Oper!AD$10=Inputs!$L$16,$G139-SUM($O139:AC139),$G139/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G139-SUM($O139:AC139),0))","v":0},{"$f":"IF(Oper!AE$10>=$C139,IF(ROUND(SUM($O139:AD139),4)=ROUND($G139,4),0,IF(Oper!AE$10=Inputs!$L$16,$G139-SUM($O139:AD139),$G139/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G139-SUM($O139:AD139),0))","v":0},{"$f":"IF(Oper!AF$10>=$C139,IF(ROUND(SUM($O139:AE139),4)=ROUND($G139,4),0,IF(Oper!AF$10=Inputs!$L$16,$G139-SUM($O139:AE139),$G139/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G139-SUM($O139:AE139),0))","v":0},{"$f":"IF(Oper!AG$10>=$C139,IF(ROUND(SUM($O139:AF139),4)=ROUND($G139,4),0,IF(Oper!AG$10=Inputs!$L$16,$G139-SUM($O139:AF139),$G139/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G139-SUM($O139:AF139),0))","v":0},{"$f":"IF(Oper!AH$10>=$C139,IF(ROUND(SUM($O139:AG139),4)=ROUND($G139,4),0,IF(Oper!AH$10=Inputs!$L$16,$G139-SUM($O139:AG139),$G139/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G139-SUM($O139:AG139),0))","v":0},{"$f":"IF(Oper!AI$10>=$C139,IF(ROUND(SUM($O139:AH139),4)=ROUND($G139,4),0,IF(Oper!AI$10=Inputs!$L$16,$G139-SUM($O139:AH139),$G139/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G139-SUM($O139:AH139),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C139,IF(ROUND(SUM($O139:AI139),4)=ROUND($G139,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G139-SUM($O139:AI139),$G139/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G139-SUM($O139:AI139),0))","v":0},{"$f":"IF(Oper!AK$10>=$C139,IF(ROUND(SUM($O139:AJ139),4)=ROUND($G139,4),0,IF(Oper!AK$10=Inputs!$L$16,$G139-SUM($O139:AJ139),$G139/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G139-SUM($O139:AJ139),0))","v":0},{"$f":"IF(Oper!AL$10>=$C139,IF(ROUND(SUM($O139:AK139),4)=ROUND($G139,4),0,IF(Oper!AL$10=Inputs!$L$16,$G139-SUM($O139:AK139),$G139/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G139-SUM($O139:AK139),0))","v":0},{"$f":"IF(Oper!AM$10>=$C139,IF(ROUND(SUM($O139:AL139),4)=ROUND($G139,4),0,IF(Oper!AM$10=Inputs!$L$16,$G139-SUM($O139:AL139),$G139/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G139-SUM($O139:AL139),0))","v":0},{"$f":"IF(Oper!AN$10>=$C139,IF(ROUND(SUM($O139:AM139),4)=ROUND($G139,4),0,IF(Oper!AN$10=Inputs!$L$16,$G139-SUM($O139:AM139),$G139/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G139-SUM($O139:AM139),0))","v":0},{"$f":"IF(Oper!AO$10>=$C139,IF(ROUND(SUM($O139:AN139),4)=ROUND($G139,4),0,IF(Oper!AO$10=Inputs!$L$16,$G139-SUM($O139:AN139),$G139/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G139-SUM($O139:AN139),0))","v":0},{"$f":"IF(Oper!AP$10>=$C139,IF(ROUND(SUM($O139:AO139),4)=ROUND($G139,4),0,IF(Oper!AP$10=Inputs!$L$16,$G139-SUM($O139:AO139),$G139/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G139-SUM($O139:AO139),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C139,IF(ROUND(SUM($O139:AP139),4)=ROUND($G139,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G139-SUM($O139:AP139),$G139/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G139-SUM($O139:AP139),0))","v":0},{"$f":"IF(Oper!AR$10>=$C139,IF(ROUND(SUM($O139:AQ139),4)=ROUND($G139,4),0,IF(Oper!AR$10=Inputs!$L$16,$G139-SUM($O139:AQ139),$G139/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G139-SUM($O139:AQ139),0))","v":0},{"$f":"IF(Oper!AS$10>=$C139,IF(ROUND(SUM($O139:AR139),4)=ROUND($G139,4),0,IF(Oper!AS$10=Inputs!$L$16,$G139-SUM($O139:AR139),$G139/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G139-SUM($O139:AR139),0))","v":0},{"$f":"IF(Oper!AT$10>=$C139,IF(ROUND(SUM($O139:AS139),4)=ROUND($G139,4),0,IF(Oper!AT$10=Inputs!$L$16,$G139-SUM($O139:AS139),$G139/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G139-SUM($O139:AS139),0))","v":0},{"$f":"IF(Oper!AU$10>=$C139,IF(ROUND(SUM($O139:AT139),4)=ROUND($G139,4),0,IF(Oper!AU$10=Inputs!$L$16,$G139-SUM($O139:AT139),$G139/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G139-SUM($O139:AT139),0))","v":0},{"$f":"IF(Oper!AV$10>=$C139,IF(ROUND(SUM($O139:AU139),4)=ROUND($G139,4),0,IF(Oper!AV$10=Inputs!$L$16,$G139-SUM($O139:AU139),$G139/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G139-SUM($O139:AU139),0))","v":0},{"$f":"IF(Oper!AW$10>=$C139,IF(ROUND(SUM($O139:AV139),4)=ROUND($G139,4),0,IF(Oper!AW$10=Inputs!$L$16,$G139-SUM($O139:AV139),$G139/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G139-SUM($O139:AV139),0))","v":0},{"$f":"IF(Oper!AX$10>=$C139,IF(ROUND(SUM($O139:AW139),4)=ROUND($G139,4),0,IF(Oper!AX$10=Inputs!$L$16,$G139-SUM($O139:AW139),$G139/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G139-SUM($O139:AW139),0))","v":0},{"$f":"IF(Oper!AY$10>=$C139,IF(ROUND(SUM($O139:AX139),4)=ROUND($G139,4),0,IF(Oper!AY$10=Inputs!$L$16,$G139-SUM($O139:AX139),$G139/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G139-SUM($O139:AX139),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C139,IF(ROUND(SUM($O139:AY139),4)=ROUND($G139,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G139-SUM($O139:AY139),$G139/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G139-SUM($O139:AY139),0))","v":0},{"$f":"IF(Oper!BA$10>=$C139,IF(ROUND(SUM($O139:AZ139),4)=ROUND($G139,4),0,IF(Oper!BA$10=Inputs!$L$16,$G139-SUM($O139:AZ139),$G139/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G139-SUM($O139:AZ139),0))","v":0},{"$f":"IF(Oper!BB$10>=$C139,IF(ROUND(SUM($O139:BA139),4)=ROUND($G139,4),0,IF(Oper!BB$10=Inputs!$L$16,$G139-SUM($O139:BA139),$G139/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G139-SUM($O139:BA139),0))","v":0},{"$f":"IF(Oper!BC$10>=$C139,IF(ROUND(SUM($O139:BB139),4)=ROUND($G139,4),0,IF(Oper!BC$10=Inputs!$L$16,$G139-SUM($O139:BB139),$G139/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G139-SUM($O139:BB139),0))","v":0},{"$f":"IF(Oper!BD$10>=$C139,IF(ROUND(SUM($O139:BC139),4)=ROUND($G139,4),0,IF(Oper!BD$10=Inputs!$L$16,$G139-SUM($O139:BC139),$G139/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G139-SUM($O139:BC139),0))","v":0},{"$f":"IF(Oper!BE$10>=$C139,IF(ROUND(SUM($O139:BD139),4)=ROUND($G139,4),0,IF(Oper!BE$10=Inputs!$L$16,$G139-SUM($O139:BD139),$G139/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G139-SUM($O139:BD139),0))","v":0},{"$f":"IF(Oper!BF$10>=$C139,IF(ROUND(SUM($O139:BE139),4)=ROUND($G139,4),0,IF(Oper!BF$10=Inputs!$L$16,$G139-SUM($O139:BE139),$G139/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G139-SUM($O139:BE139),0))","v":0},{"$f":"IF(Oper!BG$10>=$C139,IF(ROUND(SUM($O139:BF139),4)=ROUND($G139,4),0,IF(Oper!BG$10=Inputs!$L$16,$G139-SUM($O139:BF139),$G139/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G139-SUM($O139:BF139),0))","v":0},{"$f":"IF(Oper!BH$10>=$C139,IF(ROUND(SUM($O139:BG139),4)=ROUND($G139,4),0,IF(Oper!BH$10=Inputs!$L$16,$G139-SUM($O139:BG139),$G139/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G139-SUM($O139:BG139),0))","v":0},{"$f":"IF(Oper!BI$10>=$C139,IF(ROUND(SUM($O139:BH139),4)=ROUND($G139,4),0,IF(Oper!BI$10=Inputs!$L$16,$G139-SUM($O139:BH139),$G139/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G139-SUM($O139:BH139),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C139,IF(ROUND(SUM($O139:BI139),4)=ROUND($G139,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G139-SUM($O139:BI139),$G139/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G139-SUM($O139:BI139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BK$10>=$C139,IF(ROUND(SUM($O139:BJ139),4)=ROUND($G139,4),0,IF(Oper!BK$10=Inputs!$L$16,$G139-SUM($O139:BJ139),$G139/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G139-SUM($O139:BJ139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BL$10>=$C139,IF(ROUND(SUM($O139:BK139),4)=ROUND($G139,4),0,IF(Oper!BL$10=Inputs!$L$16,$G139-SUM($O139:BK139),$G139/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G139-SUM($O139:BK139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BM$10>=$C139,IF(ROUND(SUM($O139:BL139),4)=ROUND($G139,4),0,IF(Oper!BM$10=Inputs!$L$16,$G139-SUM($O139:BL139),$G139/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G139-SUM($O139:BL139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BN$10>=$C139,IF(ROUND(SUM($O139:BM139),4)=ROUND($G139,4),0,IF(Oper!BN$10=Inputs!$L$16,$G139-SUM($O139:BM139),$G139/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G139-SUM($O139:BM139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BO$10>=$C139,IF(ROUND(SUM($O139:BN139),4)=ROUND($G139,4),0,IF(Oper!BO$10=Inputs!$L$16,$G139-SUM($O139:BN139),$G139/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G139-SUM($O139:BN139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BP$10>=$C139,IF(ROUND(SUM($O139:BO139),4)=ROUND($G139,4),0,IF(Oper!BP$10=Inputs!$L$16,$G139-SUM($O139:BO139),$G139/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G139-SUM($O139:BO139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BQ$10>=$C139,IF(ROUND(SUM($O139:BP139),4)=ROUND($G139,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G139-SUM($O139:BP139),$G139/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G139-SUM($O139:BP139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BR$10>=$C139,IF(ROUND(SUM($O139:BQ139),4)=ROUND($G139,4),0,IF(Oper!BR$10=Inputs!$L$16,$G139-SUM($O139:BQ139),$G139/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G139-SUM($O139:BQ139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BS$10>=$C139,IF(ROUND(SUM($O139:BR139),4)=ROUND($G139,4),0,IF(Oper!BS$10=Inputs!$L$16,$G139-SUM($O139:BR139),$G139/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G139-SUM($O139:BR139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BT$10>=$C139,IF(ROUND(SUM($O139:BS139),4)=ROUND($G139,4),0,IF(Oper!BT$10=Inputs!$L$16,$G139-SUM($O139:BS139),$G139/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G139-SUM($O139:BS139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BU$10>=$C139,IF(ROUND(SUM($O139:BT139),4)=ROUND($G139,4),0,IF(Oper!BU$10=Inputs!$L$16,$G139-SUM($O139:BT139),$G139/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G139-SUM($O139:BT139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BV$10>=$C139,IF(ROUND(SUM($O139:BU139),4)=ROUND($G139,4),0,IF(Oper!BV$10=Inputs!$L$16,$G139-SUM($O139:BU139),$G139/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G139-SUM($O139:BU139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BW$10>=$C139,IF(ROUND(SUM($O139:BV139),4)=ROUND($G139,4),0,IF(Oper!BW$10=Inputs!$L$16,$G139-SUM($O139:BV139),$G139/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G139-SUM($O139:BV139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BX$10>=$C139,IF(ROUND(SUM($O139:BW139),4)=ROUND($G139,4),0,IF(Oper!BX$10=Inputs!$L$16,$G139-SUM($O139:BW139),$G139/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G139-SUM($O139:BW139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BY$10>=$C139,IF(ROUND(SUM($O139:BX139),4)=ROUND($G139,4),0,IF(Oper!BY$10=Inputs!$L$16,$G139-SUM($O139:BX139),$G139/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G139-SUM($O139:BX139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!BZ$10>=$C139,IF(ROUND(SUM($O139:BY139),4)=ROUND($G139,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G139-SUM($O139:BY139),$G139/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G139-SUM($O139:BY139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!CA$10>=$C139,IF(ROUND(SUM($O139:BZ139),4)=ROUND($G139,4),0,IF(Oper!CA$10=Inputs!$L$16,$G139-SUM($O139:BZ139),$G139/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G139-SUM($O139:BZ139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!CB$10>=$C139,IF(ROUND(SUM($O139:CA139),4)=ROUND($G139,4),0,IF(Oper!CB$10=Inputs!$L$16,$G139-SUM($O139:CA139),$G139/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G139-SUM($O139:CA139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!CC$10>=$C139,IF(ROUND(SUM($O139:CB139),4)=ROUND($G139,4),0,IF(Oper!CC$10=Inputs!$L$16,$G139-SUM($O139:CB139),$G139/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G139-SUM($O139:CB139),0))","v":{"v":-7.756265754429781,"d":"(7.8)"}},{"$f":"IF(Oper!CD$10>=$C139,IF(ROUND(SUM($O139:CC139),4)=ROUND($G139,4),0,IF(Oper!CD$10=Inputs!$L$16,$G139-SUM($O139:CC139),$G139/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G139-SUM($O139:CC139),0))","v":0},{"$f":"IF(Oper!CE$10>=$C139,IF(ROUND(SUM($O139:CD139),4)=ROUND($G139,4),0,IF(Oper!CE$10=Inputs!$L$16,$G139-SUM($O139:CD139),$G139/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G139-SUM($O139:CD139),0))","v":0},{"$f":"IF(Oper!CF$10>=$C139,IF(ROUND(SUM($O139:CE139),4)=ROUND($G139,4),0,IF(Oper!CF$10=Inputs!$L$16,$G139-SUM($O139:CE139),$G139/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G139-SUM($O139:CE139),0))","v":0},{"$f":"IF(Oper!CG$10>=$C139,IF(ROUND(SUM($O139:CF139),4)=ROUND($G139,4),0,IF(Oper!CG$10=Inputs!$L$16,$G139-SUM($O139:CF139),$G139/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G139-SUM($O139:CF139),0))","v":0},{"$f":"IF(Oper!CH$10>=$C139,IF(ROUND(SUM($O139:CG139),4)=ROUND($G139,4),0,IF(Oper!CH$10=Inputs!$L$16,$G139-SUM($O139:CG139),$G139/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G139-SUM($O139:CG139),0))","v":0},{"$f":"IF(Oper!CI$10>=$C139,IF(ROUND(SUM($O139:CH139),4)=ROUND($G139,4),0,IF(Oper!CI$10=Inputs!$L$16,$G139-SUM($O139:CH139),$G139/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G139-SUM($O139:CH139),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C139,IF(ROUND(SUM($O139:CI139),4)=ROUND($G139,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G139-SUM($O139:CI139),$G139/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G139-SUM($O139:CI139),0))","v":0},{"$f":"IF(Oper!CK$10>=$C139,IF(ROUND(SUM($O139:CJ139),4)=ROUND($G139,4),0,IF(Oper!CK$10=Inputs!$L$16,$G139-SUM($O139:CJ139),$G139/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G139-SUM($O139:CJ139),0))","v":0},{"$f":"IF(Oper!CL$10>=$C139,IF(ROUND(SUM($O139:CK139),4)=ROUND($G139,4),0,IF(Oper!CL$10=Inputs!$L$16,$G139-SUM($O139:CK139),$G139/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G139-SUM($O139:CK139),0))","v":0},{"$f":"IF(Oper!CM$10>=$C139,IF(ROUND(SUM($O139:CL139),4)=ROUND($G139,4),0,IF(Oper!CM$10=Inputs!$L$16,$G139-SUM($O139:CL139),$G139/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G139-SUM($O139:CL139),0))","v":0},{"$f":"IF(Oper!CN$10>=$C139,IF(ROUND(SUM($O139:CM139),4)=ROUND($G139,4),0,IF(Oper!CN$10=Inputs!$L$16,$G139-SUM($O139:CM139),$G139/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G139-SUM($O139:CM139),0))","v":0},{"$f":"IF(Oper!CO$10>=$C139,IF(ROUND(SUM($O139:CN139),4)=ROUND($G139,4),0,IF(Oper!CO$10=Inputs!$L$16,$G139-SUM($O139:CN139),$G139/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G139-SUM($O139:CN139),0))","v":0},{"$f":"IF(Oper!CP$10>=$C139,IF(ROUND(SUM($O139:CO139),4)=ROUND($G139,4),0,IF(Oper!CP$10=Inputs!$L$16,$G139-SUM($O139:CO139),$G139/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G139-SUM($O139:CO139),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C139,IF(ROUND(SUM($O139:CP139),4)=ROUND($G139,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G139-SUM($O139:CP139),$G139/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G139-SUM($O139:CP139),0))","v":0},{"$f":"IF(Oper!CR$10>=$C139,IF(ROUND(SUM($O139:CQ139),4)=ROUND($G139,4),0,IF(Oper!CR$10=Inputs!$L$16,$G139-SUM($O139:CQ139),$G139/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G139-SUM($O139:CQ139),0))","v":0}]
[null,null,"2065-12-31",{"$nulls":3},{"v":-158.22782139036752,"d":"-158.2"},{"$nulls":3},"MCAD",null,{"v":-158.2278213903675,"d":"(158)"},null,null,{"$f":"IF(Oper!P$10>=$C140,IF(ROUND(SUM($O140:O140),4)=ROUND($G140,4),0,IF(Oper!P$10=Inputs!$L$16,$G140-SUM($O140:O140),$G140/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G140-SUM($O140:O140),0))","v":0},{"$f":"IF(Oper!Q$10>=$C140,IF(ROUND(SUM($O140:P140),4)=ROUND($G140,4),0,IF(Oper!Q$10=Inputs!$L$16,$G140-SUM($O140:P140),$G140/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G140-SUM($O140:P140),0))","v":0},{"$f":"IF(Oper!R$10>=$C140,IF(ROUND(SUM($O140:Q140),4)=ROUND($G140,4),0,IF(Oper!R$10=Inputs!$L$16,$G140-SUM($O140:Q140),$G140/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G140-SUM($O140:Q140),0))","v":0},{"$f":"IF(Oper!S$10>=$C140,IF(ROUND(SUM($O140:R140),4)=ROUND($G140,4),0,IF(Oper!S$10=Inputs!$L$16,$G140-SUM($O140:R140),$G140/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G140-SUM($O140:R140),0))","v":0},{"$f":"IF(Oper!T$10>=$C140,IF(ROUND(SUM($O140:S140),4)=ROUND($G140,4),0,IF(Oper!T$10=Inputs!$L$16,$G140-SUM($O140:S140),$G140/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G140-SUM($O140:S140),0))","v":0},{"$f":"IF(Oper!U$10>=$C140,IF(ROUND(SUM($O140:T140),4)=ROUND($G140,4),0,IF(Oper!U$10=Inputs!$L$16,$G140-SUM($O140:T140),$G140/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G140-SUM($O140:T140),0))","v":0},{"$f":"IF(Oper!V$10>=$C140,IF(ROUND(SUM($O140:U140),4)=ROUND($G140,4),0,IF(Oper!V$10=Inputs!$L$16,$G140-SUM($O140:U140),$G140/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G140-SUM($O140:U140),0))","v":0},{"$f":"IF(Oper!W$10>=$C140,IF(ROUND(SUM($O140:V140),4)=ROUND($G140,4),0,IF(Oper!W$10=Inputs!$L$16,$G140-SUM($O140:V140),$G140/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G140-SUM($O140:V140),0))","v":0},{"$f":"IF(Oper!X$10>=$C140,IF(ROUND(SUM($O140:W140),4)=ROUND($G140,4),0,IF(Oper!X$10=Inputs!$L$16,$G140-SUM($O140:W140),$G140/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G140-SUM($O140:W140),0))","v":0},{"$f":"IF(Oper!Y$10>=$C140,IF(ROUND(SUM($O140:X140),4)=ROUND($G140,4),0,IF(Oper!Y$10=Inputs!$L$16,$G140-SUM($O140:X140),$G140/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G140-SUM($O140:X140),0))","v":0},{"$f":"IF(Oper!Z$10>=$C140,IF(ROUND(SUM($O140:Y140),4)=ROUND($G140,4),0,IF(Oper!Z$10=Inputs!$L$16,$G140-SUM($O140:Y140),$G140/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G140-SUM($O140:Y140),0))","v":0},{"$f":"IF(Oper!AA$10>=$C140,IF(ROUND(SUM($O140:Z140),4)=ROUND($G140,4),0,IF(Oper!AA$10=Inputs!$L$16,$G140-SUM($O140:Z140),$G140/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G140-SUM($O140:Z140),0))","v":0},{"$f":"IF(Oper!AB$10>=$C140,IF(ROUND(SUM($O140:AA140),4)=ROUND($G140,4),0,IF(Oper!AB$10=Inputs!$L$16,$G140-SUM($O140:AA140),$G140/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G140-SUM($O140:AA140),0))","v":0},{"$f":"IF(Oper!AC$10>=$C140,IF(ROUND(SUM($O140:AB140),4)=ROUND($G140,4),0,IF(Oper!AC$10=Inputs!$L$16,$G140-SUM($O140:AB140),$G140/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G140-SUM($O140:AB140),0))","v":0},{"$f":"IF(Oper!AD$10>=$C140,IF(ROUND(SUM($O140:AC140),4)=ROUND($G140,4),0,IF(Oper!AD$10=Inputs!$L$16,$G140-SUM($O140:AC140),$G140/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G140-SUM($O140:AC140),0))","v":0},{"$f":"IF(Oper!AE$10>=$C140,IF(ROUND(SUM($O140:AD140),4)=ROUND($G140,4),0,IF(Oper!AE$10=Inputs!$L$16,$G140-SUM($O140:AD140),$G140/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G140-SUM($O140:AD140),0))","v":0},{"$f":"IF(Oper!AF$10>=$C140,IF(ROUND(SUM($O140:AE140),4)=ROUND($G140,4),0,IF(Oper!AF$10=Inputs!$L$16,$G140-SUM($O140:AE140),$G140/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G140-SUM($O140:AE140),0))","v":0},{"$f":"IF(Oper!AG$10>=$C140,IF(ROUND(SUM($O140:AF140),4)=ROUND($G140,4),0,IF(Oper!AG$10=Inputs!$L$16,$G140-SUM($O140:AF140),$G140/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G140-SUM($O140:AF140),0))","v":0},{"$f":"IF(Oper!AH$10>=$C140,IF(ROUND(SUM($O140:AG140),4)=ROUND($G140,4),0,IF(Oper!AH$10=Inputs!$L$16,$G140-SUM($O140:AG140),$G140/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G140-SUM($O140:AG140),0))","v":0},{"$f":"IF(Oper!AI$10>=$C140,IF(ROUND(SUM($O140:AH140),4)=ROUND($G140,4),0,IF(Oper!AI$10=Inputs!$L$16,$G140-SUM($O140:AH140),$G140/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G140-SUM($O140:AH140),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C140,IF(ROUND(SUM($O140:AI140),4)=ROUND($G140,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G140-SUM($O140:AI140),$G140/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G140-SUM($O140:AI140),0))","v":0},{"$f":"IF(Oper!AK$10>=$C140,IF(ROUND(SUM($O140:AJ140),4)=ROUND($G140,4),0,IF(Oper!AK$10=Inputs!$L$16,$G140-SUM($O140:AJ140),$G140/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G140-SUM($O140:AJ140),0))","v":0},{"$f":"IF(Oper!AL$10>=$C140,IF(ROUND(SUM($O140:AK140),4)=ROUND($G140,4),0,IF(Oper!AL$10=Inputs!$L$16,$G140-SUM($O140:AK140),$G140/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G140-SUM($O140:AK140),0))","v":0},{"$f":"IF(Oper!AM$10>=$C140,IF(ROUND(SUM($O140:AL140),4)=ROUND($G140,4),0,IF(Oper!AM$10=Inputs!$L$16,$G140-SUM($O140:AL140),$G140/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G140-SUM($O140:AL140),0))","v":0},{"$f":"IF(Oper!AN$10>=$C140,IF(ROUND(SUM($O140:AM140),4)=ROUND($G140,4),0,IF(Oper!AN$10=Inputs!$L$16,$G140-SUM($O140:AM140),$G140/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G140-SUM($O140:AM140),0))","v":0},{"$f":"IF(Oper!AO$10>=$C140,IF(ROUND(SUM($O140:AN140),4)=ROUND($G140,4),0,IF(Oper!AO$10=Inputs!$L$16,$G140-SUM($O140:AN140),$G140/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G140-SUM($O140:AN140),0))","v":0},{"$f":"IF(Oper!AP$10>=$C140,IF(ROUND(SUM($O140:AO140),4)=ROUND($G140,4),0,IF(Oper!AP$10=Inputs!$L$16,$G140-SUM($O140:AO140),$G140/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G140-SUM($O140:AO140),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C140,IF(ROUND(SUM($O140:AP140),4)=ROUND($G140,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G140-SUM($O140:AP140),$G140/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G140-SUM($O140:AP140),0))","v":0},{"$f":"IF(Oper!AR$10>=$C140,IF(ROUND(SUM($O140:AQ140),4)=ROUND($G140,4),0,IF(Oper!AR$10=Inputs!$L$16,$G140-SUM($O140:AQ140),$G140/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G140-SUM($O140:AQ140),0))","v":0},{"$f":"IF(Oper!AS$10>=$C140,IF(ROUND(SUM($O140:AR140),4)=ROUND($G140,4),0,IF(Oper!AS$10=Inputs!$L$16,$G140-SUM($O140:AR140),$G140/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G140-SUM($O140:AR140),0))","v":0},{"$f":"IF(Oper!AT$10>=$C140,IF(ROUND(SUM($O140:AS140),4)=ROUND($G140,4),0,IF(Oper!AT$10=Inputs!$L$16,$G140-SUM($O140:AS140),$G140/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G140-SUM($O140:AS140),0))","v":0},{"$f":"IF(Oper!AU$10>=$C140,IF(ROUND(SUM($O140:AT140),4)=ROUND($G140,4),0,IF(Oper!AU$10=Inputs!$L$16,$G140-SUM($O140:AT140),$G140/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G140-SUM($O140:AT140),0))","v":0},{"$f":"IF(Oper!AV$10>=$C140,IF(ROUND(SUM($O140:AU140),4)=ROUND($G140,4),0,IF(Oper!AV$10=Inputs!$L$16,$G140-SUM($O140:AU140),$G140/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G140-SUM($O140:AU140),0))","v":0},{"$f":"IF(Oper!AW$10>=$C140,IF(ROUND(SUM($O140:AV140),4)=ROUND($G140,4),0,IF(Oper!AW$10=Inputs!$L$16,$G140-SUM($O140:AV140),$G140/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G140-SUM($O140:AV140),0))","v":0},{"$f":"IF(Oper!AX$10>=$C140,IF(ROUND(SUM($O140:AW140),4)=ROUND($G140,4),0,IF(Oper!AX$10=Inputs!$L$16,$G140-SUM($O140:AW140),$G140/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G140-SUM($O140:AW140),0))","v":0},{"$f":"IF(Oper!AY$10>=$C140,IF(ROUND(SUM($O140:AX140),4)=ROUND($G140,4),0,IF(Oper!AY$10=Inputs!$L$16,$G140-SUM($O140:AX140),$G140/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G140-SUM($O140:AX140),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C140,IF(ROUND(SUM($O140:AY140),4)=ROUND($G140,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G140-SUM($O140:AY140),$G140/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G140-SUM($O140:AY140),0))","v":0},{"$f":"IF(Oper!BA$10>=$C140,IF(ROUND(SUM($O140:AZ140),4)=ROUND($G140,4),0,IF(Oper!BA$10=Inputs!$L$16,$G140-SUM($O140:AZ140),$G140/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G140-SUM($O140:AZ140),0))","v":0},{"$f":"IF(Oper!BB$10>=$C140,IF(ROUND(SUM($O140:BA140),4)=ROUND($G140,4),0,IF(Oper!BB$10=Inputs!$L$16,$G140-SUM($O140:BA140),$G140/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G140-SUM($O140:BA140),0))","v":0},{"$f":"IF(Oper!BC$10>=$C140,IF(ROUND(SUM($O140:BB140),4)=ROUND($G140,4),0,IF(Oper!BC$10=Inputs!$L$16,$G140-SUM($O140:BB140),$G140/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G140-SUM($O140:BB140),0))","v":0},{"$f":"IF(Oper!BD$10>=$C140,IF(ROUND(SUM($O140:BC140),4)=ROUND($G140,4),0,IF(Oper!BD$10=Inputs!$L$16,$G140-SUM($O140:BC140),$G140/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G140-SUM($O140:BC140),0))","v":0},{"$f":"IF(Oper!BE$10>=$C140,IF(ROUND(SUM($O140:BD140),4)=ROUND($G140,4),0,IF(Oper!BE$10=Inputs!$L$16,$G140-SUM($O140:BD140),$G140/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G140-SUM($O140:BD140),0))","v":0},{"$f":"IF(Oper!BF$10>=$C140,IF(ROUND(SUM($O140:BE140),4)=ROUND($G140,4),0,IF(Oper!BF$10=Inputs!$L$16,$G140-SUM($O140:BE140),$G140/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G140-SUM($O140:BE140),0))","v":0},{"$f":"IF(Oper!BG$10>=$C140,IF(ROUND(SUM($O140:BF140),4)=ROUND($G140,4),0,IF(Oper!BG$10=Inputs!$L$16,$G140-SUM($O140:BF140),$G140/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G140-SUM($O140:BF140),0))","v":0},{"$f":"IF(Oper!BH$10>=$C140,IF(ROUND(SUM($O140:BG140),4)=ROUND($G140,4),0,IF(Oper!BH$10=Inputs!$L$16,$G140-SUM($O140:BG140),$G140/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G140-SUM($O140:BG140),0))","v":0},{"$f":"IF(Oper!BI$10>=$C140,IF(ROUND(SUM($O140:BH140),4)=ROUND($G140,4),0,IF(Oper!BI$10=Inputs!$L$16,$G140-SUM($O140:BH140),$G140/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G140-SUM($O140:BH140),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C140,IF(ROUND(SUM($O140:BI140),4)=ROUND($G140,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G140-SUM($O140:BI140),$G140/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G140-SUM($O140:BI140),0))","v":0},{"$f":"IF(Oper!BK$10>=$C140,IF(ROUND(SUM($O140:BJ140),4)=ROUND($G140,4),0,IF(Oper!BK$10=Inputs!$L$16,$G140-SUM($O140:BJ140),$G140/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G140-SUM($O140:BJ140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BL$10>=$C140,IF(ROUND(SUM($O140:BK140),4)=ROUND($G140,4),0,IF(Oper!BL$10=Inputs!$L$16,$G140-SUM($O140:BK140),$G140/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G140-SUM($O140:BK140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BM$10>=$C140,IF(ROUND(SUM($O140:BL140),4)=ROUND($G140,4),0,IF(Oper!BM$10=Inputs!$L$16,$G140-SUM($O140:BL140),$G140/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G140-SUM($O140:BL140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BN$10>=$C140,IF(ROUND(SUM($O140:BM140),4)=ROUND($G140,4),0,IF(Oper!BN$10=Inputs!$L$16,$G140-SUM($O140:BM140),$G140/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G140-SUM($O140:BM140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BO$10>=$C140,IF(ROUND(SUM($O140:BN140),4)=ROUND($G140,4),0,IF(Oper!BO$10=Inputs!$L$16,$G140-SUM($O140:BN140),$G140/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G140-SUM($O140:BN140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BP$10>=$C140,IF(ROUND(SUM($O140:BO140),4)=ROUND($G140,4),0,IF(Oper!BP$10=Inputs!$L$16,$G140-SUM($O140:BO140),$G140/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G140-SUM($O140:BO140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BQ$10>=$C140,IF(ROUND(SUM($O140:BP140),4)=ROUND($G140,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G140-SUM($O140:BP140),$G140/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G140-SUM($O140:BP140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BR$10>=$C140,IF(ROUND(SUM($O140:BQ140),4)=ROUND($G140,4),0,IF(Oper!BR$10=Inputs!$L$16,$G140-SUM($O140:BQ140),$G140/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G140-SUM($O140:BQ140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BS$10>=$C140,IF(ROUND(SUM($O140:BR140),4)=ROUND($G140,4),0,IF(Oper!BS$10=Inputs!$L$16,$G140-SUM($O140:BR140),$G140/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G140-SUM($O140:BR140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BT$10>=$C140,IF(ROUND(SUM($O140:BS140),4)=ROUND($G140,4),0,IF(Oper!BT$10=Inputs!$L$16,$G140-SUM($O140:BS140),$G140/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G140-SUM($O140:BS140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BU$10>=$C140,IF(ROUND(SUM($O140:BT140),4)=ROUND($G140,4),0,IF(Oper!BU$10=Inputs!$L$16,$G140-SUM($O140:BT140),$G140/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G140-SUM($O140:BT140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BV$10>=$C140,IF(ROUND(SUM($O140:BU140),4)=ROUND($G140,4),0,IF(Oper!BV$10=Inputs!$L$16,$G140-SUM($O140:BU140),$G140/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G140-SUM($O140:BU140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BW$10>=$C140,IF(ROUND(SUM($O140:BV140),4)=ROUND($G140,4),0,IF(Oper!BW$10=Inputs!$L$16,$G140-SUM($O140:BV140),$G140/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G140-SUM($O140:BV140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BX$10>=$C140,IF(ROUND(SUM($O140:BW140),4)=ROUND($G140,4),0,IF(Oper!BX$10=Inputs!$L$16,$G140-SUM($O140:BW140),$G140/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G140-SUM($O140:BW140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BY$10>=$C140,IF(ROUND(SUM($O140:BX140),4)=ROUND($G140,4),0,IF(Oper!BY$10=Inputs!$L$16,$G140-SUM($O140:BX140),$G140/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G140-SUM($O140:BX140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!BZ$10>=$C140,IF(ROUND(SUM($O140:BY140),4)=ROUND($G140,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G140-SUM($O140:BY140),$G140/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G140-SUM($O140:BY140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!CA$10>=$C140,IF(ROUND(SUM($O140:BZ140),4)=ROUND($G140,4),0,IF(Oper!CA$10=Inputs!$L$16,$G140-SUM($O140:BZ140),$G140/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G140-SUM($O140:BZ140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!CB$10>=$C140,IF(ROUND(SUM($O140:CA140),4)=ROUND($G140,4),0,IF(Oper!CB$10=Inputs!$L$16,$G140-SUM($O140:CA140),$G140/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G140-SUM($O140:CA140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!CC$10>=$C140,IF(ROUND(SUM($O140:CB140),4)=ROUND($G140,4),0,IF(Oper!CC$10=Inputs!$L$16,$G140-SUM($O140:CB140),$G140/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G140-SUM($O140:CB140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!CD$10>=$C140,IF(ROUND(SUM($O140:CC140),4)=ROUND($G140,4),0,IF(Oper!CD$10=Inputs!$L$16,$G140-SUM($O140:CC140),$G140/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G140-SUM($O140:CC140),0))","v":{"v":-7.911391069518376,"d":"(7.9)"}},{"$f":"IF(Oper!CE$10>=$C140,IF(ROUND(SUM($O140:CD140),4)=ROUND($G140,4),0,IF(Oper!CE$10=Inputs!$L$16,$G140-SUM($O140:CD140),$G140/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G140-SUM($O140:CD140),0))","v":0},{"$f":"IF(Oper!CF$10>=$C140,IF(ROUND(SUM($O140:CE140),4)=ROUND($G140,4),0,IF(Oper!CF$10=Inputs!$L$16,$G140-SUM($O140:CE140),$G140/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G140-SUM($O140:CE140),0))","v":0},{"$f":"IF(Oper!CG$10>=$C140,IF(ROUND(SUM($O140:CF140),4)=ROUND($G140,4),0,IF(Oper!CG$10=Inputs!$L$16,$G140-SUM($O140:CF140),$G140/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G140-SUM($O140:CF140),0))","v":0},{"$f":"IF(Oper!CH$10>=$C140,IF(ROUND(SUM($O140:CG140),4)=ROUND($G140,4),0,IF(Oper!CH$10=Inputs!$L$16,$G140-SUM($O140:CG140),$G140/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G140-SUM($O140:CG140),0))","v":0},{"$f":"IF(Oper!CI$10>=$C140,IF(ROUND(SUM($O140:CH140),4)=ROUND($G140,4),0,IF(Oper!CI$10=Inputs!$L$16,$G140-SUM($O140:CH140),$G140/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G140-SUM($O140:CH140),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C140,IF(ROUND(SUM($O140:CI140),4)=ROUND($G140,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G140-SUM($O140:CI140),$G140/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G140-SUM($O140:CI140),0))","v":0},{"$f":"IF(Oper!CK$10>=$C140,IF(ROUND(SUM($O140:CJ140),4)=ROUND($G140,4),0,IF(Oper!CK$10=Inputs!$L$16,$G140-SUM($O140:CJ140),$G140/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G140-SUM($O140:CJ140),0))","v":0},{"$f":"IF(Oper!CL$10>=$C140,IF(ROUND(SUM($O140:CK140),4)=ROUND($G140,4),0,IF(Oper!CL$10=Inputs!$L$16,$G140-SUM($O140:CK140),$G140/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G140-SUM($O140:CK140),0))","v":0},{"$f":"IF(Oper!CM$10>=$C140,IF(ROUND(SUM($O140:CL140),4)=ROUND($G140,4),0,IF(Oper!CM$10=Inputs!$L$16,$G140-SUM($O140:CL140),$G140/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G140-SUM($O140:CL140),0))","v":0},{"$f":"IF(Oper!CN$10>=$C140,IF(ROUND(SUM($O140:CM140),4)=ROUND($G140,4),0,IF(Oper!CN$10=Inputs!$L$16,$G140-SUM($O140:CM140),$G140/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G140-SUM($O140:CM140),0))","v":0},{"$f":"IF(Oper!CO$10>=$C140,IF(ROUND(SUM($O140:CN140),4)=ROUND($G140,4),0,IF(Oper!CO$10=Inputs!$L$16,$G140-SUM($O140:CN140),$G140/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G140-SUM($O140:CN140),0))","v":0},{"$f":"IF(Oper!CP$10>=$C140,IF(ROUND(SUM($O140:CO140),4)=ROUND($G140,4),0,IF(Oper!CP$10=Inputs!$L$16,$G140-SUM($O140:CO140),$G140/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G140-SUM($O140:CO140),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C140,IF(ROUND(SUM($O140:CP140),4)=ROUND($G140,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G140-SUM($O140:CP140),$G140/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G140-SUM($O140:CP140),0))","v":0},{"$f":"IF(Oper!CR$10>=$C140,IF(ROUND(SUM($O140:CQ140),4)=ROUND($G140,4),0,IF(Oper!CR$10=Inputs!$L$16,$G140-SUM($O140:CQ140),$G140/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G140-SUM($O140:CQ140),0))","v":0}]
[null,null,"2066-12-31",{"$nulls":3},{"v":-161.39237781817488,"d":"-161.4"},{"$nulls":3},"MCAD",null,{"v":-161.39237781817488,"d":"(161)"},null,null,{"$f":"IF(Oper!P$10>=$C141,IF(ROUND(SUM($O141:O141),4)=ROUND($G141,4),0,IF(Oper!P$10=Inputs!$L$16,$G141-SUM($O141:O141),$G141/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G141-SUM($O141:O141),0))","v":0},{"$f":"IF(Oper!Q$10>=$C141,IF(ROUND(SUM($O141:P141),4)=ROUND($G141,4),0,IF(Oper!Q$10=Inputs!$L$16,$G141-SUM($O141:P141),$G141/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G141-SUM($O141:P141),0))","v":0},{"$f":"IF(Oper!R$10>=$C141,IF(ROUND(SUM($O141:Q141),4)=ROUND($G141,4),0,IF(Oper!R$10=Inputs!$L$16,$G141-SUM($O141:Q141),$G141/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G141-SUM($O141:Q141),0))","v":0},{"$f":"IF(Oper!S$10>=$C141,IF(ROUND(SUM($O141:R141),4)=ROUND($G141,4),0,IF(Oper!S$10=Inputs!$L$16,$G141-SUM($O141:R141),$G141/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G141-SUM($O141:R141),0))","v":0},{"$f":"IF(Oper!T$10>=$C141,IF(ROUND(SUM($O141:S141),4)=ROUND($G141,4),0,IF(Oper!T$10=Inputs!$L$16,$G141-SUM($O141:S141),$G141/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G141-SUM($O141:S141),0))","v":0},{"$f":"IF(Oper!U$10>=$C141,IF(ROUND(SUM($O141:T141),4)=ROUND($G141,4),0,IF(Oper!U$10=Inputs!$L$16,$G141-SUM($O141:T141),$G141/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G141-SUM($O141:T141),0))","v":0},{"$f":"IF(Oper!V$10>=$C141,IF(ROUND(SUM($O141:U141),4)=ROUND($G141,4),0,IF(Oper!V$10=Inputs!$L$16,$G141-SUM($O141:U141),$G141/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G141-SUM($O141:U141),0))","v":0},{"$f":"IF(Oper!W$10>=$C141,IF(ROUND(SUM($O141:V141),4)=ROUND($G141,4),0,IF(Oper!W$10=Inputs!$L$16,$G141-SUM($O141:V141),$G141/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G141-SUM($O141:V141),0))","v":0},{"$f":"IF(Oper!X$10>=$C141,IF(ROUND(SUM($O141:W141),4)=ROUND($G141,4),0,IF(Oper!X$10=Inputs!$L$16,$G141-SUM($O141:W141),$G141/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G141-SUM($O141:W141),0))","v":0},{"$f":"IF(Oper!Y$10>=$C141,IF(ROUND(SUM($O141:X141),4)=ROUND($G141,4),0,IF(Oper!Y$10=Inputs!$L$16,$G141-SUM($O141:X141),$G141/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G141-SUM($O141:X141),0))","v":0},{"$f":"IF(Oper!Z$10>=$C141,IF(ROUND(SUM($O141:Y141),4)=ROUND($G141,4),0,IF(Oper!Z$10=Inputs!$L$16,$G141-SUM($O141:Y141),$G141/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G141-SUM($O141:Y141),0))","v":0},{"$f":"IF(Oper!AA$10>=$C141,IF(ROUND(SUM($O141:Z141),4)=ROUND($G141,4),0,IF(Oper!AA$10=Inputs!$L$16,$G141-SUM($O141:Z141),$G141/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G141-SUM($O141:Z141),0))","v":0},{"$f":"IF(Oper!AB$10>=$C141,IF(ROUND(SUM($O141:AA141),4)=ROUND($G141,4),0,IF(Oper!AB$10=Inputs!$L$16,$G141-SUM($O141:AA141),$G141/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G141-SUM($O141:AA141),0))","v":0},{"$f":"IF(Oper!AC$10>=$C141,IF(ROUND(SUM($O141:AB141),4)=ROUND($G141,4),0,IF(Oper!AC$10=Inputs!$L$16,$G141-SUM($O141:AB141),$G141/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G141-SUM($O141:AB141),0))","v":0},{"$f":"IF(Oper!AD$10>=$C141,IF(ROUND(SUM($O141:AC141),4)=ROUND($G141,4),0,IF(Oper!AD$10=Inputs!$L$16,$G141-SUM($O141:AC141),$G141/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G141-SUM($O141:AC141),0))","v":0},{"$f":"IF(Oper!AE$10>=$C141,IF(ROUND(SUM($O141:AD141),4)=ROUND($G141,4),0,IF(Oper!AE$10=Inputs!$L$16,$G141-SUM($O141:AD141),$G141/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G141-SUM($O141:AD141),0))","v":0},{"$f":"IF(Oper!AF$10>=$C141,IF(ROUND(SUM($O141:AE141),4)=ROUND($G141,4),0,IF(Oper!AF$10=Inputs!$L$16,$G141-SUM($O141:AE141),$G141/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G141-SUM($O141:AE141),0))","v":0},{"$f":"IF(Oper!AG$10>=$C141,IF(ROUND(SUM($O141:AF141),4)=ROUND($G141,4),0,IF(Oper!AG$10=Inputs!$L$16,$G141-SUM($O141:AF141),$G141/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G141-SUM($O141:AF141),0))","v":0},{"$f":"IF(Oper!AH$10>=$C141,IF(ROUND(SUM($O141:AG141),4)=ROUND($G141,4),0,IF(Oper!AH$10=Inputs!$L$16,$G141-SUM($O141:AG141),$G141/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G141-SUM($O141:AG141),0))","v":0},{"$f":"IF(Oper!AI$10>=$C141,IF(ROUND(SUM($O141:AH141),4)=ROUND($G141,4),0,IF(Oper!AI$10=Inputs!$L$16,$G141-SUM($O141:AH141),$G141/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G141-SUM($O141:AH141),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C141,IF(ROUND(SUM($O141:AI141),4)=ROUND($G141,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G141-SUM($O141:AI141),$G141/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G141-SUM($O141:AI141),0))","v":0},{"$f":"IF(Oper!AK$10>=$C141,IF(ROUND(SUM($O141:AJ141),4)=ROUND($G141,4),0,IF(Oper!AK$10=Inputs!$L$16,$G141-SUM($O141:AJ141),$G141/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G141-SUM($O141:AJ141),0))","v":0},{"$f":"IF(Oper!AL$10>=$C141,IF(ROUND(SUM($O141:AK141),4)=ROUND($G141,4),0,IF(Oper!AL$10=Inputs!$L$16,$G141-SUM($O141:AK141),$G141/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G141-SUM($O141:AK141),0))","v":0},{"$f":"IF(Oper!AM$10>=$C141,IF(ROUND(SUM($O141:AL141),4)=ROUND($G141,4),0,IF(Oper!AM$10=Inputs!$L$16,$G141-SUM($O141:AL141),$G141/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G141-SUM($O141:AL141),0))","v":0},{"$f":"IF(Oper!AN$10>=$C141,IF(ROUND(SUM($O141:AM141),4)=ROUND($G141,4),0,IF(Oper!AN$10=Inputs!$L$16,$G141-SUM($O141:AM141),$G141/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G141-SUM($O141:AM141),0))","v":0},{"$f":"IF(Oper!AO$10>=$C141,IF(ROUND(SUM($O141:AN141),4)=ROUND($G141,4),0,IF(Oper!AO$10=Inputs!$L$16,$G141-SUM($O141:AN141),$G141/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G141-SUM($O141:AN141),0))","v":0},{"$f":"IF(Oper!AP$10>=$C141,IF(ROUND(SUM($O141:AO141),4)=ROUND($G141,4),0,IF(Oper!AP$10=Inputs!$L$16,$G141-SUM($O141:AO141),$G141/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G141-SUM($O141:AO141),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C141,IF(ROUND(SUM($O141:AP141),4)=ROUND($G141,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G141-SUM($O141:AP141),$G141/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G141-SUM($O141:AP141),0))","v":0},{"$f":"IF(Oper!AR$10>=$C141,IF(ROUND(SUM($O141:AQ141),4)=ROUND($G141,4),0,IF(Oper!AR$10=Inputs!$L$16,$G141-SUM($O141:AQ141),$G141/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G141-SUM($O141:AQ141),0))","v":0},{"$f":"IF(Oper!AS$10>=$C141,IF(ROUND(SUM($O141:AR141),4)=ROUND($G141,4),0,IF(Oper!AS$10=Inputs!$L$16,$G141-SUM($O141:AR141),$G141/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G141-SUM($O141:AR141),0))","v":0},{"$f":"IF(Oper!AT$10>=$C141,IF(ROUND(SUM($O141:AS141),4)=ROUND($G141,4),0,IF(Oper!AT$10=Inputs!$L$16,$G141-SUM($O141:AS141),$G141/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G141-SUM($O141:AS141),0))","v":0},{"$f":"IF(Oper!AU$10>=$C141,IF(ROUND(SUM($O141:AT141),4)=ROUND($G141,4),0,IF(Oper!AU$10=Inputs!$L$16,$G141-SUM($O141:AT141),$G141/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G141-SUM($O141:AT141),0))","v":0},{"$f":"IF(Oper!AV$10>=$C141,IF(ROUND(SUM($O141:AU141),4)=ROUND($G141,4),0,IF(Oper!AV$10=Inputs!$L$16,$G141-SUM($O141:AU141),$G141/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G141-SUM($O141:AU141),0))","v":0},{"$f":"IF(Oper!AW$10>=$C141,IF(ROUND(SUM($O141:AV141),4)=ROUND($G141,4),0,IF(Oper!AW$10=Inputs!$L$16,$G141-SUM($O141:AV141),$G141/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G141-SUM($O141:AV141),0))","v":0},{"$f":"IF(Oper!AX$10>=$C141,IF(ROUND(SUM($O141:AW141),4)=ROUND($G141,4),0,IF(Oper!AX$10=Inputs!$L$16,$G141-SUM($O141:AW141),$G141/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G141-SUM($O141:AW141),0))","v":0},{"$f":"IF(Oper!AY$10>=$C141,IF(ROUND(SUM($O141:AX141),4)=ROUND($G141,4),0,IF(Oper!AY$10=Inputs!$L$16,$G141-SUM($O141:AX141),$G141/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G141-SUM($O141:AX141),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C141,IF(ROUND(SUM($O141:AY141),4)=ROUND($G141,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G141-SUM($O141:AY141),$G141/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G141-SUM($O141:AY141),0))","v":0},{"$f":"IF(Oper!BA$10>=$C141,IF(ROUND(SUM($O141:AZ141),4)=ROUND($G141,4),0,IF(Oper!BA$10=Inputs!$L$16,$G141-SUM($O141:AZ141),$G141/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G141-SUM($O141:AZ141),0))","v":0},{"$f":"IF(Oper!BB$10>=$C141,IF(ROUND(SUM($O141:BA141),4)=ROUND($G141,4),0,IF(Oper!BB$10=Inputs!$L$16,$G141-SUM($O141:BA141),$G141/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G141-SUM($O141:BA141),0))","v":0},{"$f":"IF(Oper!BC$10>=$C141,IF(ROUND(SUM($O141:BB141),4)=ROUND($G141,4),0,IF(Oper!BC$10=Inputs!$L$16,$G141-SUM($O141:BB141),$G141/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G141-SUM($O141:BB141),0))","v":0},{"$f":"IF(Oper!BD$10>=$C141,IF(ROUND(SUM($O141:BC141),4)=ROUND($G141,4),0,IF(Oper!BD$10=Inputs!$L$16,$G141-SUM($O141:BC141),$G141/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G141-SUM($O141:BC141),0))","v":0},{"$f":"IF(Oper!BE$10>=$C141,IF(ROUND(SUM($O141:BD141),4)=ROUND($G141,4),0,IF(Oper!BE$10=Inputs!$L$16,$G141-SUM($O141:BD141),$G141/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G141-SUM($O141:BD141),0))","v":0},{"$f":"IF(Oper!BF$10>=$C141,IF(ROUND(SUM($O141:BE141),4)=ROUND($G141,4),0,IF(Oper!BF$10=Inputs!$L$16,$G141-SUM($O141:BE141),$G141/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G141-SUM($O141:BE141),0))","v":0},{"$f":"IF(Oper!BG$10>=$C141,IF(ROUND(SUM($O141:BF141),4)=ROUND($G141,4),0,IF(Oper!BG$10=Inputs!$L$16,$G141-SUM($O141:BF141),$G141/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G141-SUM($O141:BF141),0))","v":0},{"$f":"IF(Oper!BH$10>=$C141,IF(ROUND(SUM($O141:BG141),4)=ROUND($G141,4),0,IF(Oper!BH$10=Inputs!$L$16,$G141-SUM($O141:BG141),$G141/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G141-SUM($O141:BG141),0))","v":0},{"$f":"IF(Oper!BI$10>=$C141,IF(ROUND(SUM($O141:BH141),4)=ROUND($G141,4),0,IF(Oper!BI$10=Inputs!$L$16,$G141-SUM($O141:BH141),$G141/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G141-SUM($O141:BH141),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C141,IF(ROUND(SUM($O141:BI141),4)=ROUND($G141,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G141-SUM($O141:BI141),$G141/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G141-SUM($O141:BI141),0))","v":0},{"$f":"IF(Oper!BK$10>=$C141,IF(ROUND(SUM($O141:BJ141),4)=ROUND($G141,4),0,IF(Oper!BK$10=Inputs!$L$16,$G141-SUM($O141:BJ141),$G141/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G141-SUM($O141:BJ141),0))","v":0},{"$f":"IF(Oper!BL$10>=$C141,IF(ROUND(SUM($O141:BK141),4)=ROUND($G141,4),0,IF(Oper!BL$10=Inputs!$L$16,$G141-SUM($O141:BK141),$G141/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G141-SUM($O141:BK141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BM$10>=$C141,IF(ROUND(SUM($O141:BL141),4)=ROUND($G141,4),0,IF(Oper!BM$10=Inputs!$L$16,$G141-SUM($O141:BL141),$G141/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G141-SUM($O141:BL141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BN$10>=$C141,IF(ROUND(SUM($O141:BM141),4)=ROUND($G141,4),0,IF(Oper!BN$10=Inputs!$L$16,$G141-SUM($O141:BM141),$G141/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G141-SUM($O141:BM141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BO$10>=$C141,IF(ROUND(SUM($O141:BN141),4)=ROUND($G141,4),0,IF(Oper!BO$10=Inputs!$L$16,$G141-SUM($O141:BN141),$G141/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G141-SUM($O141:BN141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BP$10>=$C141,IF(ROUND(SUM($O141:BO141),4)=ROUND($G141,4),0,IF(Oper!BP$10=Inputs!$L$16,$G141-SUM($O141:BO141),$G141/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G141-SUM($O141:BO141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BQ$10>=$C141,IF(ROUND(SUM($O141:BP141),4)=ROUND($G141,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G141-SUM($O141:BP141),$G141/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G141-SUM($O141:BP141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BR$10>=$C141,IF(ROUND(SUM($O141:BQ141),4)=ROUND($G141,4),0,IF(Oper!BR$10=Inputs!$L$16,$G141-SUM($O141:BQ141),$G141/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G141-SUM($O141:BQ141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BS$10>=$C141,IF(ROUND(SUM($O141:BR141),4)=ROUND($G141,4),0,IF(Oper!BS$10=Inputs!$L$16,$G141-SUM($O141:BR141),$G141/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G141-SUM($O141:BR141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BT$10>=$C141,IF(ROUND(SUM($O141:BS141),4)=ROUND($G141,4),0,IF(Oper!BT$10=Inputs!$L$16,$G141-SUM($O141:BS141),$G141/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G141-SUM($O141:BS141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BU$10>=$C141,IF(ROUND(SUM($O141:BT141),4)=ROUND($G141,4),0,IF(Oper!BU$10=Inputs!$L$16,$G141-SUM($O141:BT141),$G141/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G141-SUM($O141:BT141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BV$10>=$C141,IF(ROUND(SUM($O141:BU141),4)=ROUND($G141,4),0,IF(Oper!BV$10=Inputs!$L$16,$G141-SUM($O141:BU141),$G141/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G141-SUM($O141:BU141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BW$10>=$C141,IF(ROUND(SUM($O141:BV141),4)=ROUND($G141,4),0,IF(Oper!BW$10=Inputs!$L$16,$G141-SUM($O141:BV141),$G141/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G141-SUM($O141:BV141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BX$10>=$C141,IF(ROUND(SUM($O141:BW141),4)=ROUND($G141,4),0,IF(Oper!BX$10=Inputs!$L$16,$G141-SUM($O141:BW141),$G141/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G141-SUM($O141:BW141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BY$10>=$C141,IF(ROUND(SUM($O141:BX141),4)=ROUND($G141,4),0,IF(Oper!BY$10=Inputs!$L$16,$G141-SUM($O141:BX141),$G141/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G141-SUM($O141:BX141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!BZ$10>=$C141,IF(ROUND(SUM($O141:BY141),4)=ROUND($G141,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G141-SUM($O141:BY141),$G141/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G141-SUM($O141:BY141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CA$10>=$C141,IF(ROUND(SUM($O141:BZ141),4)=ROUND($G141,4),0,IF(Oper!CA$10=Inputs!$L$16,$G141-SUM($O141:BZ141),$G141/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G141-SUM($O141:BZ141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CB$10>=$C141,IF(ROUND(SUM($O141:CA141),4)=ROUND($G141,4),0,IF(Oper!CB$10=Inputs!$L$16,$G141-SUM($O141:CA141),$G141/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G141-SUM($O141:CA141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CC$10>=$C141,IF(ROUND(SUM($O141:CB141),4)=ROUND($G141,4),0,IF(Oper!CC$10=Inputs!$L$16,$G141-SUM($O141:CB141),$G141/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G141-SUM($O141:CB141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CD$10>=$C141,IF(ROUND(SUM($O141:CC141),4)=ROUND($G141,4),0,IF(Oper!CD$10=Inputs!$L$16,$G141-SUM($O141:CC141),$G141/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G141-SUM($O141:CC141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CE$10>=$C141,IF(ROUND(SUM($O141:CD141),4)=ROUND($G141,4),0,IF(Oper!CE$10=Inputs!$L$16,$G141-SUM($O141:CD141),$G141/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G141-SUM($O141:CD141),0))","v":{"v":-8.069618890908744,"d":"(8.1)"}},{"$f":"IF(Oper!CF$10>=$C141,IF(ROUND(SUM($O141:CE141),4)=ROUND($G141,4),0,IF(Oper!CF$10=Inputs!$L$16,$G141-SUM($O141:CE141),$G141/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G141-SUM($O141:CE141),0))","v":0},{"$f":"IF(Oper!CG$10>=$C141,IF(ROUND(SUM($O141:CF141),4)=ROUND($G141,4),0,IF(Oper!CG$10=Inputs!$L$16,$G141-SUM($O141:CF141),$G141/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G141-SUM($O141:CF141),0))","v":0},{"$f":"IF(Oper!CH$10>=$C141,IF(ROUND(SUM($O141:CG141),4)=ROUND($G141,4),0,IF(Oper!CH$10=Inputs!$L$16,$G141-SUM($O141:CG141),$G141/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G141-SUM($O141:CG141),0))","v":0},{"$f":"IF(Oper!CI$10>=$C141,IF(ROUND(SUM($O141:CH141),4)=ROUND($G141,4),0,IF(Oper!CI$10=Inputs!$L$16,$G141-SUM($O141:CH141),$G141/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G141-SUM($O141:CH141),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C141,IF(ROUND(SUM($O141:CI141),4)=ROUND($G141,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G141-SUM($O141:CI141),$G141/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G141-SUM($O141:CI141),0))","v":0},{"$f":"IF(Oper!CK$10>=$C141,IF(ROUND(SUM($O141:CJ141),4)=ROUND($G141,4),0,IF(Oper!CK$10=Inputs!$L$16,$G141-SUM($O141:CJ141),$G141/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G141-SUM($O141:CJ141),0))","v":0},{"$f":"IF(Oper!CL$10>=$C141,IF(ROUND(SUM($O141:CK141),4)=ROUND($G141,4),0,IF(Oper!CL$10=Inputs!$L$16,$G141-SUM($O141:CK141),$G141/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G141-SUM($O141:CK141),0))","v":0},{"$f":"IF(Oper!CM$10>=$C141,IF(ROUND(SUM($O141:CL141),4)=ROUND($G141,4),0,IF(Oper!CM$10=Inputs!$L$16,$G141-SUM($O141:CL141),$G141/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G141-SUM($O141:CL141),0))","v":0},{"$f":"IF(Oper!CN$10>=$C141,IF(ROUND(SUM($O141:CM141),4)=ROUND($G141,4),0,IF(Oper!CN$10=Inputs!$L$16,$G141-SUM($O141:CM141),$G141/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G141-SUM($O141:CM141),0))","v":0},{"$f":"IF(Oper!CO$10>=$C141,IF(ROUND(SUM($O141:CN141),4)=ROUND($G141,4),0,IF(Oper!CO$10=Inputs!$L$16,$G141-SUM($O141:CN141),$G141/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G141-SUM($O141:CN141),0))","v":0},{"$f":"IF(Oper!CP$10>=$C141,IF(ROUND(SUM($O141:CO141),4)=ROUND($G141,4),0,IF(Oper!CP$10=Inputs!$L$16,$G141-SUM($O141:CO141),$G141/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G141-SUM($O141:CO141),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C141,IF(ROUND(SUM($O141:CP141),4)=ROUND($G141,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G141-SUM($O141:CP141),$G141/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G141-SUM($O141:CP141),0))","v":0},{"$f":"IF(Oper!CR$10>=$C141,IF(ROUND(SUM($O141:CQ141),4)=ROUND($G141,4),0,IF(Oper!CR$10=Inputs!$L$16,$G141-SUM($O141:CQ141),$G141/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G141-SUM($O141:CQ141),0))","v":0}]
[null,null,"2067-12-31",{"$nulls":3},{"v":-164.6202253745384,"d":"-164.6"},{"$nulls":3},"MCAD",null,{"v":-164.62022537453836,"d":"(165)"},null,null,{"$f":"IF(Oper!P$10>=$C142,IF(ROUND(SUM($O142:O142),4)=ROUND($G142,4),0,IF(Oper!P$10=Inputs!$L$16,$G142-SUM($O142:O142),$G142/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G142-SUM($O142:O142),0))","v":0},{"$f":"IF(Oper!Q$10>=$C142,IF(ROUND(SUM($O142:P142),4)=ROUND($G142,4),0,IF(Oper!Q$10=Inputs!$L$16,$G142-SUM($O142:P142),$G142/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G142-SUM($O142:P142),0))","v":0},{"$f":"IF(Oper!R$10>=$C142,IF(ROUND(SUM($O142:Q142),4)=ROUND($G142,4),0,IF(Oper!R$10=Inputs!$L$16,$G142-SUM($O142:Q142),$G142/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G142-SUM($O142:Q142),0))","v":0},{"$f":"IF(Oper!S$10>=$C142,IF(ROUND(SUM($O142:R142),4)=ROUND($G142,4),0,IF(Oper!S$10=Inputs!$L$16,$G142-SUM($O142:R142),$G142/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G142-SUM($O142:R142),0))","v":0},{"$f":"IF(Oper!T$10>=$C142,IF(ROUND(SUM($O142:S142),4)=ROUND($G142,4),0,IF(Oper!T$10=Inputs!$L$16,$G142-SUM($O142:S142),$G142/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G142-SUM($O142:S142),0))","v":0},{"$f":"IF(Oper!U$10>=$C142,IF(ROUND(SUM($O142:T142),4)=ROUND($G142,4),0,IF(Oper!U$10=Inputs!$L$16,$G142-SUM($O142:T142),$G142/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G142-SUM($O142:T142),0))","v":0},{"$f":"IF(Oper!V$10>=$C142,IF(ROUND(SUM($O142:U142),4)=ROUND($G142,4),0,IF(Oper!V$10=Inputs!$L$16,$G142-SUM($O142:U142),$G142/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G142-SUM($O142:U142),0))","v":0},{"$f":"IF(Oper!W$10>=$C142,IF(ROUND(SUM($O142:V142),4)=ROUND($G142,4),0,IF(Oper!W$10=Inputs!$L$16,$G142-SUM($O142:V142),$G142/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G142-SUM($O142:V142),0))","v":0},{"$f":"IF(Oper!X$10>=$C142,IF(ROUND(SUM($O142:W142),4)=ROUND($G142,4),0,IF(Oper!X$10=Inputs!$L$16,$G142-SUM($O142:W142),$G142/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G142-SUM($O142:W142),0))","v":0},{"$f":"IF(Oper!Y$10>=$C142,IF(ROUND(SUM($O142:X142),4)=ROUND($G142,4),0,IF(Oper!Y$10=Inputs!$L$16,$G142-SUM($O142:X142),$G142/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G142-SUM($O142:X142),0))","v":0},{"$f":"IF(Oper!Z$10>=$C142,IF(ROUND(SUM($O142:Y142),4)=ROUND($G142,4),0,IF(Oper!Z$10=Inputs!$L$16,$G142-SUM($O142:Y142),$G142/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G142-SUM($O142:Y142),0))","v":0},{"$f":"IF(Oper!AA$10>=$C142,IF(ROUND(SUM($O142:Z142),4)=ROUND($G142,4),0,IF(Oper!AA$10=Inputs!$L$16,$G142-SUM($O142:Z142),$G142/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G142-SUM($O142:Z142),0))","v":0},{"$f":"IF(Oper!AB$10>=$C142,IF(ROUND(SUM($O142:AA142),4)=ROUND($G142,4),0,IF(Oper!AB$10=Inputs!$L$16,$G142-SUM($O142:AA142),$G142/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G142-SUM($O142:AA142),0))","v":0},{"$f":"IF(Oper!AC$10>=$C142,IF(ROUND(SUM($O142:AB142),4)=ROUND($G142,4),0,IF(Oper!AC$10=Inputs!$L$16,$G142-SUM($O142:AB142),$G142/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G142-SUM($O142:AB142),0))","v":0},{"$f":"IF(Oper!AD$10>=$C142,IF(ROUND(SUM($O142:AC142),4)=ROUND($G142,4),0,IF(Oper!AD$10=Inputs!$L$16,$G142-SUM($O142:AC142),$G142/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G142-SUM($O142:AC142),0))","v":0},{"$f":"IF(Oper!AE$10>=$C142,IF(ROUND(SUM($O142:AD142),4)=ROUND($G142,4),0,IF(Oper!AE$10=Inputs!$L$16,$G142-SUM($O142:AD142),$G142/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G142-SUM($O142:AD142),0))","v":0},{"$f":"IF(Oper!AF$10>=$C142,IF(ROUND(SUM($O142:AE142),4)=ROUND($G142,4),0,IF(Oper!AF$10=Inputs!$L$16,$G142-SUM($O142:AE142),$G142/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G142-SUM($O142:AE142),0))","v":0},{"$f":"IF(Oper!AG$10>=$C142,IF(ROUND(SUM($O142:AF142),4)=ROUND($G142,4),0,IF(Oper!AG$10=Inputs!$L$16,$G142-SUM($O142:AF142),$G142/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G142-SUM($O142:AF142),0))","v":0},{"$f":"IF(Oper!AH$10>=$C142,IF(ROUND(SUM($O142:AG142),4)=ROUND($G142,4),0,IF(Oper!AH$10=Inputs!$L$16,$G142-SUM($O142:AG142),$G142/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G142-SUM($O142:AG142),0))","v":0},{"$f":"IF(Oper!AI$10>=$C142,IF(ROUND(SUM($O142:AH142),4)=ROUND($G142,4),0,IF(Oper!AI$10=Inputs!$L$16,$G142-SUM($O142:AH142),$G142/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G142-SUM($O142:AH142),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C142,IF(ROUND(SUM($O142:AI142),4)=ROUND($G142,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G142-SUM($O142:AI142),$G142/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G142-SUM($O142:AI142),0))","v":0},{"$f":"IF(Oper!AK$10>=$C142,IF(ROUND(SUM($O142:AJ142),4)=ROUND($G142,4),0,IF(Oper!AK$10=Inputs!$L$16,$G142-SUM($O142:AJ142),$G142/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G142-SUM($O142:AJ142),0))","v":0},{"$f":"IF(Oper!AL$10>=$C142,IF(ROUND(SUM($O142:AK142),4)=ROUND($G142,4),0,IF(Oper!AL$10=Inputs!$L$16,$G142-SUM($O142:AK142),$G142/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G142-SUM($O142:AK142),0))","v":0},{"$f":"IF(Oper!AM$10>=$C142,IF(ROUND(SUM($O142:AL142),4)=ROUND($G142,4),0,IF(Oper!AM$10=Inputs!$L$16,$G142-SUM($O142:AL142),$G142/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G142-SUM($O142:AL142),0))","v":0},{"$f":"IF(Oper!AN$10>=$C142,IF(ROUND(SUM($O142:AM142),4)=ROUND($G142,4),0,IF(Oper!AN$10=Inputs!$L$16,$G142-SUM($O142:AM142),$G142/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G142-SUM($O142:AM142),0))","v":0},{"$f":"IF(Oper!AO$10>=$C142,IF(ROUND(SUM($O142:AN142),4)=ROUND($G142,4),0,IF(Oper!AO$10=Inputs!$L$16,$G142-SUM($O142:AN142),$G142/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G142-SUM($O142:AN142),0))","v":0},{"$f":"IF(Oper!AP$10>=$C142,IF(ROUND(SUM($O142:AO142),4)=ROUND($G142,4),0,IF(Oper!AP$10=Inputs!$L$16,$G142-SUM($O142:AO142),$G142/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G142-SUM($O142:AO142),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C142,IF(ROUND(SUM($O142:AP142),4)=ROUND($G142,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G142-SUM($O142:AP142),$G142/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G142-SUM($O142:AP142),0))","v":0},{"$f":"IF(Oper!AR$10>=$C142,IF(ROUND(SUM($O142:AQ142),4)=ROUND($G142,4),0,IF(Oper!AR$10=Inputs!$L$16,$G142-SUM($O142:AQ142),$G142/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G142-SUM($O142:AQ142),0))","v":0},{"$f":"IF(Oper!AS$10>=$C142,IF(ROUND(SUM($O142:AR142),4)=ROUND($G142,4),0,IF(Oper!AS$10=Inputs!$L$16,$G142-SUM($O142:AR142),$G142/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G142-SUM($O142:AR142),0))","v":0},{"$f":"IF(Oper!AT$10>=$C142,IF(ROUND(SUM($O142:AS142),4)=ROUND($G142,4),0,IF(Oper!AT$10=Inputs!$L$16,$G142-SUM($O142:AS142),$G142/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G142-SUM($O142:AS142),0))","v":0},{"$f":"IF(Oper!AU$10>=$C142,IF(ROUND(SUM($O142:AT142),4)=ROUND($G142,4),0,IF(Oper!AU$10=Inputs!$L$16,$G142-SUM($O142:AT142),$G142/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G142-SUM($O142:AT142),0))","v":0},{"$f":"IF(Oper!AV$10>=$C142,IF(ROUND(SUM($O142:AU142),4)=ROUND($G142,4),0,IF(Oper!AV$10=Inputs!$L$16,$G142-SUM($O142:AU142),$G142/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G142-SUM($O142:AU142),0))","v":0},{"$f":"IF(Oper!AW$10>=$C142,IF(ROUND(SUM($O142:AV142),4)=ROUND($G142,4),0,IF(Oper!AW$10=Inputs!$L$16,$G142-SUM($O142:AV142),$G142/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G142-SUM($O142:AV142),0))","v":0},{"$f":"IF(Oper!AX$10>=$C142,IF(ROUND(SUM($O142:AW142),4)=ROUND($G142,4),0,IF(Oper!AX$10=Inputs!$L$16,$G142-SUM($O142:AW142),$G142/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G142-SUM($O142:AW142),0))","v":0},{"$f":"IF(Oper!AY$10>=$C142,IF(ROUND(SUM($O142:AX142),4)=ROUND($G142,4),0,IF(Oper!AY$10=Inputs!$L$16,$G142-SUM($O142:AX142),$G142/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G142-SUM($O142:AX142),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C142,IF(ROUND(SUM($O142:AY142),4)=ROUND($G142,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G142-SUM($O142:AY142),$G142/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G142-SUM($O142:AY142),0))","v":0},{"$f":"IF(Oper!BA$10>=$C142,IF(ROUND(SUM($O142:AZ142),4)=ROUND($G142,4),0,IF(Oper!BA$10=Inputs!$L$16,$G142-SUM($O142:AZ142),$G142/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G142-SUM($O142:AZ142),0))","v":0},{"$f":"IF(Oper!BB$10>=$C142,IF(ROUND(SUM($O142:BA142),4)=ROUND($G142,4),0,IF(Oper!BB$10=Inputs!$L$16,$G142-SUM($O142:BA142),$G142/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G142-SUM($O142:BA142),0))","v":0},{"$f":"IF(Oper!BC$10>=$C142,IF(ROUND(SUM($O142:BB142),4)=ROUND($G142,4),0,IF(Oper!BC$10=Inputs!$L$16,$G142-SUM($O142:BB142),$G142/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G142-SUM($O142:BB142),0))","v":0},{"$f":"IF(Oper!BD$10>=$C142,IF(ROUND(SUM($O142:BC142),4)=ROUND($G142,4),0,IF(Oper!BD$10=Inputs!$L$16,$G142-SUM($O142:BC142),$G142/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G142-SUM($O142:BC142),0))","v":0},{"$f":"IF(Oper!BE$10>=$C142,IF(ROUND(SUM($O142:BD142),4)=ROUND($G142,4),0,IF(Oper!BE$10=Inputs!$L$16,$G142-SUM($O142:BD142),$G142/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G142-SUM($O142:BD142),0))","v":0},{"$f":"IF(Oper!BF$10>=$C142,IF(ROUND(SUM($O142:BE142),4)=ROUND($G142,4),0,IF(Oper!BF$10=Inputs!$L$16,$G142-SUM($O142:BE142),$G142/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G142-SUM($O142:BE142),0))","v":0},{"$f":"IF(Oper!BG$10>=$C142,IF(ROUND(SUM($O142:BF142),4)=ROUND($G142,4),0,IF(Oper!BG$10=Inputs!$L$16,$G142-SUM($O142:BF142),$G142/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G142-SUM($O142:BF142),0))","v":0},{"$f":"IF(Oper!BH$10>=$C142,IF(ROUND(SUM($O142:BG142),4)=ROUND($G142,4),0,IF(Oper!BH$10=Inputs!$L$16,$G142-SUM($O142:BG142),$G142/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G142-SUM($O142:BG142),0))","v":0},{"$f":"IF(Oper!BI$10>=$C142,IF(ROUND(SUM($O142:BH142),4)=ROUND($G142,4),0,IF(Oper!BI$10=Inputs!$L$16,$G142-SUM($O142:BH142),$G142/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G142-SUM($O142:BH142),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C142,IF(ROUND(SUM($O142:BI142),4)=ROUND($G142,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G142-SUM($O142:BI142),$G142/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G142-SUM($O142:BI142),0))","v":0},{"$f":"IF(Oper!BK$10>=$C142,IF(ROUND(SUM($O142:BJ142),4)=ROUND($G142,4),0,IF(Oper!BK$10=Inputs!$L$16,$G142-SUM($O142:BJ142),$G142/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G142-SUM($O142:BJ142),0))","v":0},{"$f":"IF(Oper!BL$10>=$C142,IF(ROUND(SUM($O142:BK142),4)=ROUND($G142,4),0,IF(Oper!BL$10=Inputs!$L$16,$G142-SUM($O142:BK142),$G142/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G142-SUM($O142:BK142),0))","v":0},{"$f":"IF(Oper!BM$10>=$C142,IF(ROUND(SUM($O142:BL142),4)=ROUND($G142,4),0,IF(Oper!BM$10=Inputs!$L$16,$G142-SUM($O142:BL142),$G142/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G142-SUM($O142:BL142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BN$10>=$C142,IF(ROUND(SUM($O142:BM142),4)=ROUND($G142,4),0,IF(Oper!BN$10=Inputs!$L$16,$G142-SUM($O142:BM142),$G142/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G142-SUM($O142:BM142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BO$10>=$C142,IF(ROUND(SUM($O142:BN142),4)=ROUND($G142,4),0,IF(Oper!BO$10=Inputs!$L$16,$G142-SUM($O142:BN142),$G142/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G142-SUM($O142:BN142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BP$10>=$C142,IF(ROUND(SUM($O142:BO142),4)=ROUND($G142,4),0,IF(Oper!BP$10=Inputs!$L$16,$G142-SUM($O142:BO142),$G142/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G142-SUM($O142:BO142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BQ$10>=$C142,IF(ROUND(SUM($O142:BP142),4)=ROUND($G142,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G142-SUM($O142:BP142),$G142/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G142-SUM($O142:BP142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BR$10>=$C142,IF(ROUND(SUM($O142:BQ142),4)=ROUND($G142,4),0,IF(Oper!BR$10=Inputs!$L$16,$G142-SUM($O142:BQ142),$G142/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G142-SUM($O142:BQ142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BS$10>=$C142,IF(ROUND(SUM($O142:BR142),4)=ROUND($G142,4),0,IF(Oper!BS$10=Inputs!$L$16,$G142-SUM($O142:BR142),$G142/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G142-SUM($O142:BR142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BT$10>=$C142,IF(ROUND(SUM($O142:BS142),4)=ROUND($G142,4),0,IF(Oper!BT$10=Inputs!$L$16,$G142-SUM($O142:BS142),$G142/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G142-SUM($O142:BS142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BU$10>=$C142,IF(ROUND(SUM($O142:BT142),4)=ROUND($G142,4),0,IF(Oper!BU$10=Inputs!$L$16,$G142-SUM($O142:BT142),$G142/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G142-SUM($O142:BT142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BV$10>=$C142,IF(ROUND(SUM($O142:BU142),4)=ROUND($G142,4),0,IF(Oper!BV$10=Inputs!$L$16,$G142-SUM($O142:BU142),$G142/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G142-SUM($O142:BU142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BW$10>=$C142,IF(ROUND(SUM($O142:BV142),4)=ROUND($G142,4),0,IF(Oper!BW$10=Inputs!$L$16,$G142-SUM($O142:BV142),$G142/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G142-SUM($O142:BV142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BX$10>=$C142,IF(ROUND(SUM($O142:BW142),4)=ROUND($G142,4),0,IF(Oper!BX$10=Inputs!$L$16,$G142-SUM($O142:BW142),$G142/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G142-SUM($O142:BW142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BY$10>=$C142,IF(ROUND(SUM($O142:BX142),4)=ROUND($G142,4),0,IF(Oper!BY$10=Inputs!$L$16,$G142-SUM($O142:BX142),$G142/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G142-SUM($O142:BX142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!BZ$10>=$C142,IF(ROUND(SUM($O142:BY142),4)=ROUND($G142,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G142-SUM($O142:BY142),$G142/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G142-SUM($O142:BY142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CA$10>=$C142,IF(ROUND(SUM($O142:BZ142),4)=ROUND($G142,4),0,IF(Oper!CA$10=Inputs!$L$16,$G142-SUM($O142:BZ142),$G142/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G142-SUM($O142:BZ142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CB$10>=$C142,IF(ROUND(SUM($O142:CA142),4)=ROUND($G142,4),0,IF(Oper!CB$10=Inputs!$L$16,$G142-SUM($O142:CA142),$G142/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G142-SUM($O142:CA142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CC$10>=$C142,IF(ROUND(SUM($O142:CB142),4)=ROUND($G142,4),0,IF(Oper!CC$10=Inputs!$L$16,$G142-SUM($O142:CB142),$G142/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G142-SUM($O142:CB142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CD$10>=$C142,IF(ROUND(SUM($O142:CC142),4)=ROUND($G142,4),0,IF(Oper!CD$10=Inputs!$L$16,$G142-SUM($O142:CC142),$G142/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G142-SUM($O142:CC142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CE$10>=$C142,IF(ROUND(SUM($O142:CD142),4)=ROUND($G142,4),0,IF(Oper!CE$10=Inputs!$L$16,$G142-SUM($O142:CD142),$G142/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G142-SUM($O142:CD142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CF$10>=$C142,IF(ROUND(SUM($O142:CE142),4)=ROUND($G142,4),0,IF(Oper!CF$10=Inputs!$L$16,$G142-SUM($O142:CE142),$G142/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G142-SUM($O142:CE142),0))","v":{"v":-8.23101126872692,"d":"(8.2)"}},{"$f":"IF(Oper!CG$10>=$C142,IF(ROUND(SUM($O142:CF142),4)=ROUND($G142,4),0,IF(Oper!CG$10=Inputs!$L$16,$G142-SUM($O142:CF142),$G142/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G142-SUM($O142:CF142),0))","v":0},{"$f":"IF(Oper!CH$10>=$C142,IF(ROUND(SUM($O142:CG142),4)=ROUND($G142,4),0,IF(Oper!CH$10=Inputs!$L$16,$G142-SUM($O142:CG142),$G142/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G142-SUM($O142:CG142),0))","v":0},{"$f":"IF(Oper!CI$10>=$C142,IF(ROUND(SUM($O142:CH142),4)=ROUND($G142,4),0,IF(Oper!CI$10=Inputs!$L$16,$G142-SUM($O142:CH142),$G142/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G142-SUM($O142:CH142),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C142,IF(ROUND(SUM($O142:CI142),4)=ROUND($G142,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G142-SUM($O142:CI142),$G142/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G142-SUM($O142:CI142),0))","v":0},{"$f":"IF(Oper!CK$10>=$C142,IF(ROUND(SUM($O142:CJ142),4)=ROUND($G142,4),0,IF(Oper!CK$10=Inputs!$L$16,$G142-SUM($O142:CJ142),$G142/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G142-SUM($O142:CJ142),0))","v":0},{"$f":"IF(Oper!CL$10>=$C142,IF(ROUND(SUM($O142:CK142),4)=ROUND($G142,4),0,IF(Oper!CL$10=Inputs!$L$16,$G142-SUM($O142:CK142),$G142/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G142-SUM($O142:CK142),0))","v":0},{"$f":"IF(Oper!CM$10>=$C142,IF(ROUND(SUM($O142:CL142),4)=ROUND($G142,4),0,IF(Oper!CM$10=Inputs!$L$16,$G142-SUM($O142:CL142),$G142/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G142-SUM($O142:CL142),0))","v":0},{"$f":"IF(Oper!CN$10>=$C142,IF(ROUND(SUM($O142:CM142),4)=ROUND($G142,4),0,IF(Oper!CN$10=Inputs!$L$16,$G142-SUM($O142:CM142),$G142/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G142-SUM($O142:CM142),0))","v":0},{"$f":"IF(Oper!CO$10>=$C142,IF(ROUND(SUM($O142:CN142),4)=ROUND($G142,4),0,IF(Oper!CO$10=Inputs!$L$16,$G142-SUM($O142:CN142),$G142/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G142-SUM($O142:CN142),0))","v":0},{"$f":"IF(Oper!CP$10>=$C142,IF(ROUND(SUM($O142:CO142),4)=ROUND($G142,4),0,IF(Oper!CP$10=Inputs!$L$16,$G142-SUM($O142:CO142),$G142/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G142-SUM($O142:CO142),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C142,IF(ROUND(SUM($O142:CP142),4)=ROUND($G142,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G142-SUM($O142:CP142),$G142/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G142-SUM($O142:CP142),0))","v":0},{"$f":"IF(Oper!CR$10>=$C142,IF(ROUND(SUM($O142:CQ142),4)=ROUND($G142,4),0,IF(Oper!CR$10=Inputs!$L$16,$G142-SUM($O142:CQ142),$G142/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G142-SUM($O142:CQ142),0))","v":0}]
[null,null,"2068-12-31",{"$nulls":3},{"v":-167.91262988202917,"d":"-167.9"},{"$nulls":3},"MCAD",null,{"v":-167.91262988202908,"d":"(168)"},null,null,{"$f":"IF(Oper!P$10>=$C143,IF(ROUND(SUM($O143:O143),4)=ROUND($G143,4),0,IF(Oper!P$10=Inputs!$L$16,$G143-SUM($O143:O143),$G143/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G143-SUM($O143:O143),0))","v":0},{"$f":"IF(Oper!Q$10>=$C143,IF(ROUND(SUM($O143:P143),4)=ROUND($G143,4),0,IF(Oper!Q$10=Inputs!$L$16,$G143-SUM($O143:P143),$G143/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G143-SUM($O143:P143),0))","v":0},{"$f":"IF(Oper!R$10>=$C143,IF(ROUND(SUM($O143:Q143),4)=ROUND($G143,4),0,IF(Oper!R$10=Inputs!$L$16,$G143-SUM($O143:Q143),$G143/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G143-SUM($O143:Q143),0))","v":0},{"$f":"IF(Oper!S$10>=$C143,IF(ROUND(SUM($O143:R143),4)=ROUND($G143,4),0,IF(Oper!S$10=Inputs!$L$16,$G143-SUM($O143:R143),$G143/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G143-SUM($O143:R143),0))","v":0},{"$f":"IF(Oper!T$10>=$C143,IF(ROUND(SUM($O143:S143),4)=ROUND($G143,4),0,IF(Oper!T$10=Inputs!$L$16,$G143-SUM($O143:S143),$G143/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G143-SUM($O143:S143),0))","v":0},{"$f":"IF(Oper!U$10>=$C143,IF(ROUND(SUM($O143:T143),4)=ROUND($G143,4),0,IF(Oper!U$10=Inputs!$L$16,$G143-SUM($O143:T143),$G143/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G143-SUM($O143:T143),0))","v":0},{"$f":"IF(Oper!V$10>=$C143,IF(ROUND(SUM($O143:U143),4)=ROUND($G143,4),0,IF(Oper!V$10=Inputs!$L$16,$G143-SUM($O143:U143),$G143/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G143-SUM($O143:U143),0))","v":0},{"$f":"IF(Oper!W$10>=$C143,IF(ROUND(SUM($O143:V143),4)=ROUND($G143,4),0,IF(Oper!W$10=Inputs!$L$16,$G143-SUM($O143:V143),$G143/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G143-SUM($O143:V143),0))","v":0},{"$f":"IF(Oper!X$10>=$C143,IF(ROUND(SUM($O143:W143),4)=ROUND($G143,4),0,IF(Oper!X$10=Inputs!$L$16,$G143-SUM($O143:W143),$G143/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G143-SUM($O143:W143),0))","v":0},{"$f":"IF(Oper!Y$10>=$C143,IF(ROUND(SUM($O143:X143),4)=ROUND($G143,4),0,IF(Oper!Y$10=Inputs!$L$16,$G143-SUM($O143:X143),$G143/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G143-SUM($O143:X143),0))","v":0},{"$f":"IF(Oper!Z$10>=$C143,IF(ROUND(SUM($O143:Y143),4)=ROUND($G143,4),0,IF(Oper!Z$10=Inputs!$L$16,$G143-SUM($O143:Y143),$G143/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G143-SUM($O143:Y143),0))","v":0},{"$f":"IF(Oper!AA$10>=$C143,IF(ROUND(SUM($O143:Z143),4)=ROUND($G143,4),0,IF(Oper!AA$10=Inputs!$L$16,$G143-SUM($O143:Z143),$G143/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G143-SUM($O143:Z143),0))","v":0},{"$f":"IF(Oper!AB$10>=$C143,IF(ROUND(SUM($O143:AA143),4)=ROUND($G143,4),0,IF(Oper!AB$10=Inputs!$L$16,$G143-SUM($O143:AA143),$G143/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G143-SUM($O143:AA143),0))","v":0},{"$f":"IF(Oper!AC$10>=$C143,IF(ROUND(SUM($O143:AB143),4)=ROUND($G143,4),0,IF(Oper!AC$10=Inputs!$L$16,$G143-SUM($O143:AB143),$G143/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G143-SUM($O143:AB143),0))","v":0},{"$f":"IF(Oper!AD$10>=$C143,IF(ROUND(SUM($O143:AC143),4)=ROUND($G143,4),0,IF(Oper!AD$10=Inputs!$L$16,$G143-SUM($O143:AC143),$G143/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G143-SUM($O143:AC143),0))","v":0},{"$f":"IF(Oper!AE$10>=$C143,IF(ROUND(SUM($O143:AD143),4)=ROUND($G143,4),0,IF(Oper!AE$10=Inputs!$L$16,$G143-SUM($O143:AD143),$G143/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G143-SUM($O143:AD143),0))","v":0},{"$f":"IF(Oper!AF$10>=$C143,IF(ROUND(SUM($O143:AE143),4)=ROUND($G143,4),0,IF(Oper!AF$10=Inputs!$L$16,$G143-SUM($O143:AE143),$G143/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G143-SUM($O143:AE143),0))","v":0},{"$f":"IF(Oper!AG$10>=$C143,IF(ROUND(SUM($O143:AF143),4)=ROUND($G143,4),0,IF(Oper!AG$10=Inputs!$L$16,$G143-SUM($O143:AF143),$G143/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G143-SUM($O143:AF143),0))","v":0},{"$f":"IF(Oper!AH$10>=$C143,IF(ROUND(SUM($O143:AG143),4)=ROUND($G143,4),0,IF(Oper!AH$10=Inputs!$L$16,$G143-SUM($O143:AG143),$G143/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G143-SUM($O143:AG143),0))","v":0},{"$f":"IF(Oper!AI$10>=$C143,IF(ROUND(SUM($O143:AH143),4)=ROUND($G143,4),0,IF(Oper!AI$10=Inputs!$L$16,$G143-SUM($O143:AH143),$G143/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G143-SUM($O143:AH143),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C143,IF(ROUND(SUM($O143:AI143),4)=ROUND($G143,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G143-SUM($O143:AI143),$G143/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G143-SUM($O143:AI143),0))","v":0},{"$f":"IF(Oper!AK$10>=$C143,IF(ROUND(SUM($O143:AJ143),4)=ROUND($G143,4),0,IF(Oper!AK$10=Inputs!$L$16,$G143-SUM($O143:AJ143),$G143/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G143-SUM($O143:AJ143),0))","v":0},{"$f":"IF(Oper!AL$10>=$C143,IF(ROUND(SUM($O143:AK143),4)=ROUND($G143,4),0,IF(Oper!AL$10=Inputs!$L$16,$G143-SUM($O143:AK143),$G143/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G143-SUM($O143:AK143),0))","v":0},{"$f":"IF(Oper!AM$10>=$C143,IF(ROUND(SUM($O143:AL143),4)=ROUND($G143,4),0,IF(Oper!AM$10=Inputs!$L$16,$G143-SUM($O143:AL143),$G143/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G143-SUM($O143:AL143),0))","v":0},{"$f":"IF(Oper!AN$10>=$C143,IF(ROUND(SUM($O143:AM143),4)=ROUND($G143,4),0,IF(Oper!AN$10=Inputs!$L$16,$G143-SUM($O143:AM143),$G143/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G143-SUM($O143:AM143),0))","v":0},{"$f":"IF(Oper!AO$10>=$C143,IF(ROUND(SUM($O143:AN143),4)=ROUND($G143,4),0,IF(Oper!AO$10=Inputs!$L$16,$G143-SUM($O143:AN143),$G143/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G143-SUM($O143:AN143),0))","v":0},{"$f":"IF(Oper!AP$10>=$C143,IF(ROUND(SUM($O143:AO143),4)=ROUND($G143,4),0,IF(Oper!AP$10=Inputs!$L$16,$G143-SUM($O143:AO143),$G143/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G143-SUM($O143:AO143),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C143,IF(ROUND(SUM($O143:AP143),4)=ROUND($G143,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G143-SUM($O143:AP143),$G143/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G143-SUM($O143:AP143),0))","v":0},{"$f":"IF(Oper!AR$10>=$C143,IF(ROUND(SUM($O143:AQ143),4)=ROUND($G143,4),0,IF(Oper!AR$10=Inputs!$L$16,$G143-SUM($O143:AQ143),$G143/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G143-SUM($O143:AQ143),0))","v":0},{"$f":"IF(Oper!AS$10>=$C143,IF(ROUND(SUM($O143:AR143),4)=ROUND($G143,4),0,IF(Oper!AS$10=Inputs!$L$16,$G143-SUM($O143:AR143),$G143/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G143-SUM($O143:AR143),0))","v":0},{"$f":"IF(Oper!AT$10>=$C143,IF(ROUND(SUM($O143:AS143),4)=ROUND($G143,4),0,IF(Oper!AT$10=Inputs!$L$16,$G143-SUM($O143:AS143),$G143/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G143-SUM($O143:AS143),0))","v":0},{"$f":"IF(Oper!AU$10>=$C143,IF(ROUND(SUM($O143:AT143),4)=ROUND($G143,4),0,IF(Oper!AU$10=Inputs!$L$16,$G143-SUM($O143:AT143),$G143/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G143-SUM($O143:AT143),0))","v":0},{"$f":"IF(Oper!AV$10>=$C143,IF(ROUND(SUM($O143:AU143),4)=ROUND($G143,4),0,IF(Oper!AV$10=Inputs!$L$16,$G143-SUM($O143:AU143),$G143/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G143-SUM($O143:AU143),0))","v":0},{"$f":"IF(Oper!AW$10>=$C143,IF(ROUND(SUM($O143:AV143),4)=ROUND($G143,4),0,IF(Oper!AW$10=Inputs!$L$16,$G143-SUM($O143:AV143),$G143/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G143-SUM($O143:AV143),0))","v":0},{"$f":"IF(Oper!AX$10>=$C143,IF(ROUND(SUM($O143:AW143),4)=ROUND($G143,4),0,IF(Oper!AX$10=Inputs!$L$16,$G143-SUM($O143:AW143),$G143/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G143-SUM($O143:AW143),0))","v":0},{"$f":"IF(Oper!AY$10>=$C143,IF(ROUND(SUM($O143:AX143),4)=ROUND($G143,4),0,IF(Oper!AY$10=Inputs!$L$16,$G143-SUM($O143:AX143),$G143/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G143-SUM($O143:AX143),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C143,IF(ROUND(SUM($O143:AY143),4)=ROUND($G143,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G143-SUM($O143:AY143),$G143/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G143-SUM($O143:AY143),0))","v":0},{"$f":"IF(Oper!BA$10>=$C143,IF(ROUND(SUM($O143:AZ143),4)=ROUND($G143,4),0,IF(Oper!BA$10=Inputs!$L$16,$G143-SUM($O143:AZ143),$G143/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G143-SUM($O143:AZ143),0))","v":0},{"$f":"IF(Oper!BB$10>=$C143,IF(ROUND(SUM($O143:BA143),4)=ROUND($G143,4),0,IF(Oper!BB$10=Inputs!$L$16,$G143-SUM($O143:BA143),$G143/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G143-SUM($O143:BA143),0))","v":0},{"$f":"IF(Oper!BC$10>=$C143,IF(ROUND(SUM($O143:BB143),4)=ROUND($G143,4),0,IF(Oper!BC$10=Inputs!$L$16,$G143-SUM($O143:BB143),$G143/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G143-SUM($O143:BB143),0))","v":0},{"$f":"IF(Oper!BD$10>=$C143,IF(ROUND(SUM($O143:BC143),4)=ROUND($G143,4),0,IF(Oper!BD$10=Inputs!$L$16,$G143-SUM($O143:BC143),$G143/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G143-SUM($O143:BC143),0))","v":0},{"$f":"IF(Oper!BE$10>=$C143,IF(ROUND(SUM($O143:BD143),4)=ROUND($G143,4),0,IF(Oper!BE$10=Inputs!$L$16,$G143-SUM($O143:BD143),$G143/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G143-SUM($O143:BD143),0))","v":0},{"$f":"IF(Oper!BF$10>=$C143,IF(ROUND(SUM($O143:BE143),4)=ROUND($G143,4),0,IF(Oper!BF$10=Inputs!$L$16,$G143-SUM($O143:BE143),$G143/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G143-SUM($O143:BE143),0))","v":0},{"$f":"IF(Oper!BG$10>=$C143,IF(ROUND(SUM($O143:BF143),4)=ROUND($G143,4),0,IF(Oper!BG$10=Inputs!$L$16,$G143-SUM($O143:BF143),$G143/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G143-SUM($O143:BF143),0))","v":0},{"$f":"IF(Oper!BH$10>=$C143,IF(ROUND(SUM($O143:BG143),4)=ROUND($G143,4),0,IF(Oper!BH$10=Inputs!$L$16,$G143-SUM($O143:BG143),$G143/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G143-SUM($O143:BG143),0))","v":0},{"$f":"IF(Oper!BI$10>=$C143,IF(ROUND(SUM($O143:BH143),4)=ROUND($G143,4),0,IF(Oper!BI$10=Inputs!$L$16,$G143-SUM($O143:BH143),$G143/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G143-SUM($O143:BH143),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C143,IF(ROUND(SUM($O143:BI143),4)=ROUND($G143,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G143-SUM($O143:BI143),$G143/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G143-SUM($O143:BI143),0))","v":0},{"$f":"IF(Oper!BK$10>=$C143,IF(ROUND(SUM($O143:BJ143),4)=ROUND($G143,4),0,IF(Oper!BK$10=Inputs!$L$16,$G143-SUM($O143:BJ143),$G143/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G143-SUM($O143:BJ143),0))","v":0},{"$f":"IF(Oper!BL$10>=$C143,IF(ROUND(SUM($O143:BK143),4)=ROUND($G143,4),0,IF(Oper!BL$10=Inputs!$L$16,$G143-SUM($O143:BK143),$G143/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G143-SUM($O143:BK143),0))","v":0},{"$f":"IF(Oper!BM$10>=$C143,IF(ROUND(SUM($O143:BL143),4)=ROUND($G143,4),0,IF(Oper!BM$10=Inputs!$L$16,$G143-SUM($O143:BL143),$G143/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G143-SUM($O143:BL143),0))","v":0},{"$f":"IF(Oper!BN$10>=$C143,IF(ROUND(SUM($O143:BM143),4)=ROUND($G143,4),0,IF(Oper!BN$10=Inputs!$L$16,$G143-SUM($O143:BM143),$G143/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G143-SUM($O143:BM143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BO$10>=$C143,IF(ROUND(SUM($O143:BN143),4)=ROUND($G143,4),0,IF(Oper!BO$10=Inputs!$L$16,$G143-SUM($O143:BN143),$G143/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G143-SUM($O143:BN143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BP$10>=$C143,IF(ROUND(SUM($O143:BO143),4)=ROUND($G143,4),0,IF(Oper!BP$10=Inputs!$L$16,$G143-SUM($O143:BO143),$G143/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G143-SUM($O143:BO143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BQ$10>=$C143,IF(ROUND(SUM($O143:BP143),4)=ROUND($G143,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G143-SUM($O143:BP143),$G143/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G143-SUM($O143:BP143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BR$10>=$C143,IF(ROUND(SUM($O143:BQ143),4)=ROUND($G143,4),0,IF(Oper!BR$10=Inputs!$L$16,$G143-SUM($O143:BQ143),$G143/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G143-SUM($O143:BQ143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BS$10>=$C143,IF(ROUND(SUM($O143:BR143),4)=ROUND($G143,4),0,IF(Oper!BS$10=Inputs!$L$16,$G143-SUM($O143:BR143),$G143/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G143-SUM($O143:BR143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BT$10>=$C143,IF(ROUND(SUM($O143:BS143),4)=ROUND($G143,4),0,IF(Oper!BT$10=Inputs!$L$16,$G143-SUM($O143:BS143),$G143/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G143-SUM($O143:BS143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BU$10>=$C143,IF(ROUND(SUM($O143:BT143),4)=ROUND($G143,4),0,IF(Oper!BU$10=Inputs!$L$16,$G143-SUM($O143:BT143),$G143/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G143-SUM($O143:BT143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BV$10>=$C143,IF(ROUND(SUM($O143:BU143),4)=ROUND($G143,4),0,IF(Oper!BV$10=Inputs!$L$16,$G143-SUM($O143:BU143),$G143/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G143-SUM($O143:BU143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BW$10>=$C143,IF(ROUND(SUM($O143:BV143),4)=ROUND($G143,4),0,IF(Oper!BW$10=Inputs!$L$16,$G143-SUM($O143:BV143),$G143/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G143-SUM($O143:BV143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BX$10>=$C143,IF(ROUND(SUM($O143:BW143),4)=ROUND($G143,4),0,IF(Oper!BX$10=Inputs!$L$16,$G143-SUM($O143:BW143),$G143/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G143-SUM($O143:BW143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BY$10>=$C143,IF(ROUND(SUM($O143:BX143),4)=ROUND($G143,4),0,IF(Oper!BY$10=Inputs!$L$16,$G143-SUM($O143:BX143),$G143/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G143-SUM($O143:BX143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!BZ$10>=$C143,IF(ROUND(SUM($O143:BY143),4)=ROUND($G143,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G143-SUM($O143:BY143),$G143/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G143-SUM($O143:BY143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CA$10>=$C143,IF(ROUND(SUM($O143:BZ143),4)=ROUND($G143,4),0,IF(Oper!CA$10=Inputs!$L$16,$G143-SUM($O143:BZ143),$G143/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G143-SUM($O143:BZ143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CB$10>=$C143,IF(ROUND(SUM($O143:CA143),4)=ROUND($G143,4),0,IF(Oper!CB$10=Inputs!$L$16,$G143-SUM($O143:CA143),$G143/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G143-SUM($O143:CA143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CC$10>=$C143,IF(ROUND(SUM($O143:CB143),4)=ROUND($G143,4),0,IF(Oper!CC$10=Inputs!$L$16,$G143-SUM($O143:CB143),$G143/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G143-SUM($O143:CB143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CD$10>=$C143,IF(ROUND(SUM($O143:CC143),4)=ROUND($G143,4),0,IF(Oper!CD$10=Inputs!$L$16,$G143-SUM($O143:CC143),$G143/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G143-SUM($O143:CC143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CE$10>=$C143,IF(ROUND(SUM($O143:CD143),4)=ROUND($G143,4),0,IF(Oper!CE$10=Inputs!$L$16,$G143-SUM($O143:CD143),$G143/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G143-SUM($O143:CD143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CF$10>=$C143,IF(ROUND(SUM($O143:CE143),4)=ROUND($G143,4),0,IF(Oper!CF$10=Inputs!$L$16,$G143-SUM($O143:CE143),$G143/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G143-SUM($O143:CE143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CG$10>=$C143,IF(ROUND(SUM($O143:CF143),4)=ROUND($G143,4),0,IF(Oper!CG$10=Inputs!$L$16,$G143-SUM($O143:CF143),$G143/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G143-SUM($O143:CF143),0))","v":{"v":-8.395631494101458,"d":"(8.4)"}},{"$f":"IF(Oper!CH$10>=$C143,IF(ROUND(SUM($O143:CG143),4)=ROUND($G143,4),0,IF(Oper!CH$10=Inputs!$L$16,$G143-SUM($O143:CG143),$G143/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G143-SUM($O143:CG143),0))","v":0},{"$f":"IF(Oper!CI$10>=$C143,IF(ROUND(SUM($O143:CH143),4)=ROUND($G143,4),0,IF(Oper!CI$10=Inputs!$L$16,$G143-SUM($O143:CH143),$G143/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G143-SUM($O143:CH143),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C143,IF(ROUND(SUM($O143:CI143),4)=ROUND($G143,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G143-SUM($O143:CI143),$G143/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G143-SUM($O143:CI143),0))","v":0},{"$f":"IF(Oper!CK$10>=$C143,IF(ROUND(SUM($O143:CJ143),4)=ROUND($G143,4),0,IF(Oper!CK$10=Inputs!$L$16,$G143-SUM($O143:CJ143),$G143/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G143-SUM($O143:CJ143),0))","v":0},{"$f":"IF(Oper!CL$10>=$C143,IF(ROUND(SUM($O143:CK143),4)=ROUND($G143,4),0,IF(Oper!CL$10=Inputs!$L$16,$G143-SUM($O143:CK143),$G143/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G143-SUM($O143:CK143),0))","v":0},{"$f":"IF(Oper!CM$10>=$C143,IF(ROUND(SUM($O143:CL143),4)=ROUND($G143,4),0,IF(Oper!CM$10=Inputs!$L$16,$G143-SUM($O143:CL143),$G143/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G143-SUM($O143:CL143),0))","v":0},{"$f":"IF(Oper!CN$10>=$C143,IF(ROUND(SUM($O143:CM143),4)=ROUND($G143,4),0,IF(Oper!CN$10=Inputs!$L$16,$G143-SUM($O143:CM143),$G143/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G143-SUM($O143:CM143),0))","v":0},{"$f":"IF(Oper!CO$10>=$C143,IF(ROUND(SUM($O143:CN143),4)=ROUND($G143,4),0,IF(Oper!CO$10=Inputs!$L$16,$G143-SUM($O143:CN143),$G143/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G143-SUM($O143:CN143),0))","v":0},{"$f":"IF(Oper!CP$10>=$C143,IF(ROUND(SUM($O143:CO143),4)=ROUND($G143,4),0,IF(Oper!CP$10=Inputs!$L$16,$G143-SUM($O143:CO143),$G143/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G143-SUM($O143:CO143),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C143,IF(ROUND(SUM($O143:CP143),4)=ROUND($G143,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G143-SUM($O143:CP143),$G143/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G143-SUM($O143:CP143),0))","v":0},{"$f":"IF(Oper!CR$10>=$C143,IF(ROUND(SUM($O143:CQ143),4)=ROUND($G143,4),0,IF(Oper!CR$10=Inputs!$L$16,$G143-SUM($O143:CQ143),$G143/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G143-SUM($O143:CQ143),0))","v":0}]
[null,null,"2069-12-31",{"$nulls":3},{"v":-171.27088247966975,"d":"-171.3"},{"$nulls":3},"MCAD",null,{"v":-171.27088247966978,"d":"(171)"},null,null,{"$f":"IF(Oper!P$10>=$C144,IF(ROUND(SUM($O144:O144),4)=ROUND($G144,4),0,IF(Oper!P$10=Inputs!$L$16,$G144-SUM($O144:O144),$G144/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G144-SUM($O144:O144),0))","v":0},{"$f":"IF(Oper!Q$10>=$C144,IF(ROUND(SUM($O144:P144),4)=ROUND($G144,4),0,IF(Oper!Q$10=Inputs!$L$16,$G144-SUM($O144:P144),$G144/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G144-SUM($O144:P144),0))","v":0},{"$f":"IF(Oper!R$10>=$C144,IF(ROUND(SUM($O144:Q144),4)=ROUND($G144,4),0,IF(Oper!R$10=Inputs!$L$16,$G144-SUM($O144:Q144),$G144/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G144-SUM($O144:Q144),0))","v":0},{"$f":"IF(Oper!S$10>=$C144,IF(ROUND(SUM($O144:R144),4)=ROUND($G144,4),0,IF(Oper!S$10=Inputs!$L$16,$G144-SUM($O144:R144),$G144/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G144-SUM($O144:R144),0))","v":0},{"$f":"IF(Oper!T$10>=$C144,IF(ROUND(SUM($O144:S144),4)=ROUND($G144,4),0,IF(Oper!T$10=Inputs!$L$16,$G144-SUM($O144:S144),$G144/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G144-SUM($O144:S144),0))","v":0},{"$f":"IF(Oper!U$10>=$C144,IF(ROUND(SUM($O144:T144),4)=ROUND($G144,4),0,IF(Oper!U$10=Inputs!$L$16,$G144-SUM($O144:T144),$G144/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G144-SUM($O144:T144),0))","v":0},{"$f":"IF(Oper!V$10>=$C144,IF(ROUND(SUM($O144:U144),4)=ROUND($G144,4),0,IF(Oper!V$10=Inputs!$L$16,$G144-SUM($O144:U144),$G144/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G144-SUM($O144:U144),0))","v":0},{"$f":"IF(Oper!W$10>=$C144,IF(ROUND(SUM($O144:V144),4)=ROUND($G144,4),0,IF(Oper!W$10=Inputs!$L$16,$G144-SUM($O144:V144),$G144/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G144-SUM($O144:V144),0))","v":0},{"$f":"IF(Oper!X$10>=$C144,IF(ROUND(SUM($O144:W144),4)=ROUND($G144,4),0,IF(Oper!X$10=Inputs!$L$16,$G144-SUM($O144:W144),$G144/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G144-SUM($O144:W144),0))","v":0},{"$f":"IF(Oper!Y$10>=$C144,IF(ROUND(SUM($O144:X144),4)=ROUND($G144,4),0,IF(Oper!Y$10=Inputs!$L$16,$G144-SUM($O144:X144),$G144/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G144-SUM($O144:X144),0))","v":0},{"$f":"IF(Oper!Z$10>=$C144,IF(ROUND(SUM($O144:Y144),4)=ROUND($G144,4),0,IF(Oper!Z$10=Inputs!$L$16,$G144-SUM($O144:Y144),$G144/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G144-SUM($O144:Y144),0))","v":0},{"$f":"IF(Oper!AA$10>=$C144,IF(ROUND(SUM($O144:Z144),4)=ROUND($G144,4),0,IF(Oper!AA$10=Inputs!$L$16,$G144-SUM($O144:Z144),$G144/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G144-SUM($O144:Z144),0))","v":0},{"$f":"IF(Oper!AB$10>=$C144,IF(ROUND(SUM($O144:AA144),4)=ROUND($G144,4),0,IF(Oper!AB$10=Inputs!$L$16,$G144-SUM($O144:AA144),$G144/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G144-SUM($O144:AA144),0))","v":0},{"$f":"IF(Oper!AC$10>=$C144,IF(ROUND(SUM($O144:AB144),4)=ROUND($G144,4),0,IF(Oper!AC$10=Inputs!$L$16,$G144-SUM($O144:AB144),$G144/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G144-SUM($O144:AB144),0))","v":0},{"$f":"IF(Oper!AD$10>=$C144,IF(ROUND(SUM($O144:AC144),4)=ROUND($G144,4),0,IF(Oper!AD$10=Inputs!$L$16,$G144-SUM($O144:AC144),$G144/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G144-SUM($O144:AC144),0))","v":0},{"$f":"IF(Oper!AE$10>=$C144,IF(ROUND(SUM($O144:AD144),4)=ROUND($G144,4),0,IF(Oper!AE$10=Inputs!$L$16,$G144-SUM($O144:AD144),$G144/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G144-SUM($O144:AD144),0))","v":0},{"$f":"IF(Oper!AF$10>=$C144,IF(ROUND(SUM($O144:AE144),4)=ROUND($G144,4),0,IF(Oper!AF$10=Inputs!$L$16,$G144-SUM($O144:AE144),$G144/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G144-SUM($O144:AE144),0))","v":0},{"$f":"IF(Oper!AG$10>=$C144,IF(ROUND(SUM($O144:AF144),4)=ROUND($G144,4),0,IF(Oper!AG$10=Inputs!$L$16,$G144-SUM($O144:AF144),$G144/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G144-SUM($O144:AF144),0))","v":0},{"$f":"IF(Oper!AH$10>=$C144,IF(ROUND(SUM($O144:AG144),4)=ROUND($G144,4),0,IF(Oper!AH$10=Inputs!$L$16,$G144-SUM($O144:AG144),$G144/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G144-SUM($O144:AG144),0))","v":0},{"$f":"IF(Oper!AI$10>=$C144,IF(ROUND(SUM($O144:AH144),4)=ROUND($G144,4),0,IF(Oper!AI$10=Inputs!$L$16,$G144-SUM($O144:AH144),$G144/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G144-SUM($O144:AH144),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C144,IF(ROUND(SUM($O144:AI144),4)=ROUND($G144,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G144-SUM($O144:AI144),$G144/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G144-SUM($O144:AI144),0))","v":0},{"$f":"IF(Oper!AK$10>=$C144,IF(ROUND(SUM($O144:AJ144),4)=ROUND($G144,4),0,IF(Oper!AK$10=Inputs!$L$16,$G144-SUM($O144:AJ144),$G144/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G144-SUM($O144:AJ144),0))","v":0},{"$f":"IF(Oper!AL$10>=$C144,IF(ROUND(SUM($O144:AK144),4)=ROUND($G144,4),0,IF(Oper!AL$10=Inputs!$L$16,$G144-SUM($O144:AK144),$G144/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G144-SUM($O144:AK144),0))","v":0},{"$f":"IF(Oper!AM$10>=$C144,IF(ROUND(SUM($O144:AL144),4)=ROUND($G144,4),0,IF(Oper!AM$10=Inputs!$L$16,$G144-SUM($O144:AL144),$G144/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G144-SUM($O144:AL144),0))","v":0},{"$f":"IF(Oper!AN$10>=$C144,IF(ROUND(SUM($O144:AM144),4)=ROUND($G144,4),0,IF(Oper!AN$10=Inputs!$L$16,$G144-SUM($O144:AM144),$G144/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G144-SUM($O144:AM144),0))","v":0},{"$f":"IF(Oper!AO$10>=$C144,IF(ROUND(SUM($O144:AN144),4)=ROUND($G144,4),0,IF(Oper!AO$10=Inputs!$L$16,$G144-SUM($O144:AN144),$G144/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G144-SUM($O144:AN144),0))","v":0},{"$f":"IF(Oper!AP$10>=$C144,IF(ROUND(SUM($O144:AO144),4)=ROUND($G144,4),0,IF(Oper!AP$10=Inputs!$L$16,$G144-SUM($O144:AO144),$G144/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G144-SUM($O144:AO144),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C144,IF(ROUND(SUM($O144:AP144),4)=ROUND($G144,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G144-SUM($O144:AP144),$G144/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G144-SUM($O144:AP144),0))","v":0},{"$f":"IF(Oper!AR$10>=$C144,IF(ROUND(SUM($O144:AQ144),4)=ROUND($G144,4),0,IF(Oper!AR$10=Inputs!$L$16,$G144-SUM($O144:AQ144),$G144/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G144-SUM($O144:AQ144),0))","v":0},{"$f":"IF(Oper!AS$10>=$C144,IF(ROUND(SUM($O144:AR144),4)=ROUND($G144,4),0,IF(Oper!AS$10=Inputs!$L$16,$G144-SUM($O144:AR144),$G144/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G144-SUM($O144:AR144),0))","v":0},{"$f":"IF(Oper!AT$10>=$C144,IF(ROUND(SUM($O144:AS144),4)=ROUND($G144,4),0,IF(Oper!AT$10=Inputs!$L$16,$G144-SUM($O144:AS144),$G144/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G144-SUM($O144:AS144),0))","v":0},{"$f":"IF(Oper!AU$10>=$C144,IF(ROUND(SUM($O144:AT144),4)=ROUND($G144,4),0,IF(Oper!AU$10=Inputs!$L$16,$G144-SUM($O144:AT144),$G144/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G144-SUM($O144:AT144),0))","v":0},{"$f":"IF(Oper!AV$10>=$C144,IF(ROUND(SUM($O144:AU144),4)=ROUND($G144,4),0,IF(Oper!AV$10=Inputs!$L$16,$G144-SUM($O144:AU144),$G144/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G144-SUM($O144:AU144),0))","v":0},{"$f":"IF(Oper!AW$10>=$C144,IF(ROUND(SUM($O144:AV144),4)=ROUND($G144,4),0,IF(Oper!AW$10=Inputs!$L$16,$G144-SUM($O144:AV144),$G144/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G144-SUM($O144:AV144),0))","v":0},{"$f":"IF(Oper!AX$10>=$C144,IF(ROUND(SUM($O144:AW144),4)=ROUND($G144,4),0,IF(Oper!AX$10=Inputs!$L$16,$G144-SUM($O144:AW144),$G144/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G144-SUM($O144:AW144),0))","v":0},{"$f":"IF(Oper!AY$10>=$C144,IF(ROUND(SUM($O144:AX144),4)=ROUND($G144,4),0,IF(Oper!AY$10=Inputs!$L$16,$G144-SUM($O144:AX144),$G144/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G144-SUM($O144:AX144),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C144,IF(ROUND(SUM($O144:AY144),4)=ROUND($G144,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G144-SUM($O144:AY144),$G144/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G144-SUM($O144:AY144),0))","v":0},{"$f":"IF(Oper!BA$10>=$C144,IF(ROUND(SUM($O144:AZ144),4)=ROUND($G144,4),0,IF(Oper!BA$10=Inputs!$L$16,$G144-SUM($O144:AZ144),$G144/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G144-SUM($O144:AZ144),0))","v":0},{"$f":"IF(Oper!BB$10>=$C144,IF(ROUND(SUM($O144:BA144),4)=ROUND($G144,4),0,IF(Oper!BB$10=Inputs!$L$16,$G144-SUM($O144:BA144),$G144/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G144-SUM($O144:BA144),0))","v":0},{"$f":"IF(Oper!BC$10>=$C144,IF(ROUND(SUM($O144:BB144),4)=ROUND($G144,4),0,IF(Oper!BC$10=Inputs!$L$16,$G144-SUM($O144:BB144),$G144/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G144-SUM($O144:BB144),0))","v":0},{"$f":"IF(Oper!BD$10>=$C144,IF(ROUND(SUM($O144:BC144),4)=ROUND($G144,4),0,IF(Oper!BD$10=Inputs!$L$16,$G144-SUM($O144:BC144),$G144/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G144-SUM($O144:BC144),0))","v":0},{"$f":"IF(Oper!BE$10>=$C144,IF(ROUND(SUM($O144:BD144),4)=ROUND($G144,4),0,IF(Oper!BE$10=Inputs!$L$16,$G144-SUM($O144:BD144),$G144/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G144-SUM($O144:BD144),0))","v":0},{"$f":"IF(Oper!BF$10>=$C144,IF(ROUND(SUM($O144:BE144),4)=ROUND($G144,4),0,IF(Oper!BF$10=Inputs!$L$16,$G144-SUM($O144:BE144),$G144/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G144-SUM($O144:BE144),0))","v":0},{"$f":"IF(Oper!BG$10>=$C144,IF(ROUND(SUM($O144:BF144),4)=ROUND($G144,4),0,IF(Oper!BG$10=Inputs!$L$16,$G144-SUM($O144:BF144),$G144/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G144-SUM($O144:BF144),0))","v":0},{"$f":"IF(Oper!BH$10>=$C144,IF(ROUND(SUM($O144:BG144),4)=ROUND($G144,4),0,IF(Oper!BH$10=Inputs!$L$16,$G144-SUM($O144:BG144),$G144/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G144-SUM($O144:BG144),0))","v":0},{"$f":"IF(Oper!BI$10>=$C144,IF(ROUND(SUM($O144:BH144),4)=ROUND($G144,4),0,IF(Oper!BI$10=Inputs!$L$16,$G144-SUM($O144:BH144),$G144/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G144-SUM($O144:BH144),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C144,IF(ROUND(SUM($O144:BI144),4)=ROUND($G144,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G144-SUM($O144:BI144),$G144/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G144-SUM($O144:BI144),0))","v":0},{"$f":"IF(Oper!BK$10>=$C144,IF(ROUND(SUM($O144:BJ144),4)=ROUND($G144,4),0,IF(Oper!BK$10=Inputs!$L$16,$G144-SUM($O144:BJ144),$G144/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G144-SUM($O144:BJ144),0))","v":0},{"$f":"IF(Oper!BL$10>=$C144,IF(ROUND(SUM($O144:BK144),4)=ROUND($G144,4),0,IF(Oper!BL$10=Inputs!$L$16,$G144-SUM($O144:BK144),$G144/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G144-SUM($O144:BK144),0))","v":0},{"$f":"IF(Oper!BM$10>=$C144,IF(ROUND(SUM($O144:BL144),4)=ROUND($G144,4),0,IF(Oper!BM$10=Inputs!$L$16,$G144-SUM($O144:BL144),$G144/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G144-SUM($O144:BL144),0))","v":0},{"$f":"IF(Oper!BN$10>=$C144,IF(ROUND(SUM($O144:BM144),4)=ROUND($G144,4),0,IF(Oper!BN$10=Inputs!$L$16,$G144-SUM($O144:BM144),$G144/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G144-SUM($O144:BM144),0))","v":0},{"$f":"IF(Oper!BO$10>=$C144,IF(ROUND(SUM($O144:BN144),4)=ROUND($G144,4),0,IF(Oper!BO$10=Inputs!$L$16,$G144-SUM($O144:BN144),$G144/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G144-SUM($O144:BN144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BP$10>=$C144,IF(ROUND(SUM($O144:BO144),4)=ROUND($G144,4),0,IF(Oper!BP$10=Inputs!$L$16,$G144-SUM($O144:BO144),$G144/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G144-SUM($O144:BO144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BQ$10>=$C144,IF(ROUND(SUM($O144:BP144),4)=ROUND($G144,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G144-SUM($O144:BP144),$G144/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G144-SUM($O144:BP144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BR$10>=$C144,IF(ROUND(SUM($O144:BQ144),4)=ROUND($G144,4),0,IF(Oper!BR$10=Inputs!$L$16,$G144-SUM($O144:BQ144),$G144/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G144-SUM($O144:BQ144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BS$10>=$C144,IF(ROUND(SUM($O144:BR144),4)=ROUND($G144,4),0,IF(Oper!BS$10=Inputs!$L$16,$G144-SUM($O144:BR144),$G144/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G144-SUM($O144:BR144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BT$10>=$C144,IF(ROUND(SUM($O144:BS144),4)=ROUND($G144,4),0,IF(Oper!BT$10=Inputs!$L$16,$G144-SUM($O144:BS144),$G144/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G144-SUM($O144:BS144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BU$10>=$C144,IF(ROUND(SUM($O144:BT144),4)=ROUND($G144,4),0,IF(Oper!BU$10=Inputs!$L$16,$G144-SUM($O144:BT144),$G144/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G144-SUM($O144:BT144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BV$10>=$C144,IF(ROUND(SUM($O144:BU144),4)=ROUND($G144,4),0,IF(Oper!BV$10=Inputs!$L$16,$G144-SUM($O144:BU144),$G144/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G144-SUM($O144:BU144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BW$10>=$C144,IF(ROUND(SUM($O144:BV144),4)=ROUND($G144,4),0,IF(Oper!BW$10=Inputs!$L$16,$G144-SUM($O144:BV144),$G144/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G144-SUM($O144:BV144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BX$10>=$C144,IF(ROUND(SUM($O144:BW144),4)=ROUND($G144,4),0,IF(Oper!BX$10=Inputs!$L$16,$G144-SUM($O144:BW144),$G144/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G144-SUM($O144:BW144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BY$10>=$C144,IF(ROUND(SUM($O144:BX144),4)=ROUND($G144,4),0,IF(Oper!BY$10=Inputs!$L$16,$G144-SUM($O144:BX144),$G144/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G144-SUM($O144:BX144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!BZ$10>=$C144,IF(ROUND(SUM($O144:BY144),4)=ROUND($G144,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G144-SUM($O144:BY144),$G144/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G144-SUM($O144:BY144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CA$10>=$C144,IF(ROUND(SUM($O144:BZ144),4)=ROUND($G144,4),0,IF(Oper!CA$10=Inputs!$L$16,$G144-SUM($O144:BZ144),$G144/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G144-SUM($O144:BZ144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CB$10>=$C144,IF(ROUND(SUM($O144:CA144),4)=ROUND($G144,4),0,IF(Oper!CB$10=Inputs!$L$16,$G144-SUM($O144:CA144),$G144/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G144-SUM($O144:CA144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CC$10>=$C144,IF(ROUND(SUM($O144:CB144),4)=ROUND($G144,4),0,IF(Oper!CC$10=Inputs!$L$16,$G144-SUM($O144:CB144),$G144/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G144-SUM($O144:CB144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CD$10>=$C144,IF(ROUND(SUM($O144:CC144),4)=ROUND($G144,4),0,IF(Oper!CD$10=Inputs!$L$16,$G144-SUM($O144:CC144),$G144/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G144-SUM($O144:CC144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CE$10>=$C144,IF(ROUND(SUM($O144:CD144),4)=ROUND($G144,4),0,IF(Oper!CE$10=Inputs!$L$16,$G144-SUM($O144:CD144),$G144/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G144-SUM($O144:CD144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CF$10>=$C144,IF(ROUND(SUM($O144:CE144),4)=ROUND($G144,4),0,IF(Oper!CF$10=Inputs!$L$16,$G144-SUM($O144:CE144),$G144/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G144-SUM($O144:CE144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CG$10>=$C144,IF(ROUND(SUM($O144:CF144),4)=ROUND($G144,4),0,IF(Oper!CG$10=Inputs!$L$16,$G144-SUM($O144:CF144),$G144/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G144-SUM($O144:CF144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CH$10>=$C144,IF(ROUND(SUM($O144:CG144),4)=ROUND($G144,4),0,IF(Oper!CH$10=Inputs!$L$16,$G144-SUM($O144:CG144),$G144/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G144-SUM($O144:CG144),0))","v":{"v":-8.563544123983487,"d":"(8.6)"}},{"$f":"IF(Oper!CI$10>=$C144,IF(ROUND(SUM($O144:CH144),4)=ROUND($G144,4),0,IF(Oper!CI$10=Inputs!$L$16,$G144-SUM($O144:CH144),$G144/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G144-SUM($O144:CH144),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C144,IF(ROUND(SUM($O144:CI144),4)=ROUND($G144,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G144-SUM($O144:CI144),$G144/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G144-SUM($O144:CI144),0))","v":0},{"$f":"IF(Oper!CK$10>=$C144,IF(ROUND(SUM($O144:CJ144),4)=ROUND($G144,4),0,IF(Oper!CK$10=Inputs!$L$16,$G144-SUM($O144:CJ144),$G144/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G144-SUM($O144:CJ144),0))","v":0},{"$f":"IF(Oper!CL$10>=$C144,IF(ROUND(SUM($O144:CK144),4)=ROUND($G144,4),0,IF(Oper!CL$10=Inputs!$L$16,$G144-SUM($O144:CK144),$G144/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G144-SUM($O144:CK144),0))","v":0},{"$f":"IF(Oper!CM$10>=$C144,IF(ROUND(SUM($O144:CL144),4)=ROUND($G144,4),0,IF(Oper!CM$10=Inputs!$L$16,$G144-SUM($O144:CL144),$G144/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G144-SUM($O144:CL144),0))","v":0},{"$f":"IF(Oper!CN$10>=$C144,IF(ROUND(SUM($O144:CM144),4)=ROUND($G144,4),0,IF(Oper!CN$10=Inputs!$L$16,$G144-SUM($O144:CM144),$G144/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G144-SUM($O144:CM144),0))","v":0},{"$f":"IF(Oper!CO$10>=$C144,IF(ROUND(SUM($O144:CN144),4)=ROUND($G144,4),0,IF(Oper!CO$10=Inputs!$L$16,$G144-SUM($O144:CN144),$G144/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G144-SUM($O144:CN144),0))","v":0},{"$f":"IF(Oper!CP$10>=$C144,IF(ROUND(SUM($O144:CO144),4)=ROUND($G144,4),0,IF(Oper!CP$10=Inputs!$L$16,$G144-SUM($O144:CO144),$G144/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G144-SUM($O144:CO144),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C144,IF(ROUND(SUM($O144:CP144),4)=ROUND($G144,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G144-SUM($O144:CP144),$G144/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G144-SUM($O144:CP144),0))","v":0},{"$f":"IF(Oper!CR$10>=$C144,IF(ROUND(SUM($O144:CQ144),4)=ROUND($G144,4),0,IF(Oper!CR$10=Inputs!$L$16,$G144-SUM($O144:CQ144),$G144/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G144-SUM($O144:CQ144),0))","v":0}]
[null,null,"2070-12-31",{"$nulls":3},{"v":-174.69630012926316,"d":"-174.7"},{"$nulls":3},"MCAD",null,{"v":-174.69630012926308,"d":"(175)"},null,null,{"$f":"IF(Oper!P$10>=$C145,IF(ROUND(SUM($O145:O145),4)=ROUND($G145,4),0,IF(Oper!P$10=Inputs!$L$16,$G145-SUM($O145:O145),$G145/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G145-SUM($O145:O145),0))","v":0},{"$f":"IF(Oper!Q$10>=$C145,IF(ROUND(SUM($O145:P145),4)=ROUND($G145,4),0,IF(Oper!Q$10=Inputs!$L$16,$G145-SUM($O145:P145),$G145/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G145-SUM($O145:P145),0))","v":0},{"$f":"IF(Oper!R$10>=$C145,IF(ROUND(SUM($O145:Q145),4)=ROUND($G145,4),0,IF(Oper!R$10=Inputs!$L$16,$G145-SUM($O145:Q145),$G145/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G145-SUM($O145:Q145),0))","v":0},{"$f":"IF(Oper!S$10>=$C145,IF(ROUND(SUM($O145:R145),4)=ROUND($G145,4),0,IF(Oper!S$10=Inputs!$L$16,$G145-SUM($O145:R145),$G145/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G145-SUM($O145:R145),0))","v":0},{"$f":"IF(Oper!T$10>=$C145,IF(ROUND(SUM($O145:S145),4)=ROUND($G145,4),0,IF(Oper!T$10=Inputs!$L$16,$G145-SUM($O145:S145),$G145/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G145-SUM($O145:S145),0))","v":0},{"$f":"IF(Oper!U$10>=$C145,IF(ROUND(SUM($O145:T145),4)=ROUND($G145,4),0,IF(Oper!U$10=Inputs!$L$16,$G145-SUM($O145:T145),$G145/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G145-SUM($O145:T145),0))","v":0},{"$f":"IF(Oper!V$10>=$C145,IF(ROUND(SUM($O145:U145),4)=ROUND($G145,4),0,IF(Oper!V$10=Inputs!$L$16,$G145-SUM($O145:U145),$G145/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G145-SUM($O145:U145),0))","v":0},{"$f":"IF(Oper!W$10>=$C145,IF(ROUND(SUM($O145:V145),4)=ROUND($G145,4),0,IF(Oper!W$10=Inputs!$L$16,$G145-SUM($O145:V145),$G145/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G145-SUM($O145:V145),0))","v":0},{"$f":"IF(Oper!X$10>=$C145,IF(ROUND(SUM($O145:W145),4)=ROUND($G145,4),0,IF(Oper!X$10=Inputs!$L$16,$G145-SUM($O145:W145),$G145/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G145-SUM($O145:W145),0))","v":0},{"$f":"IF(Oper!Y$10>=$C145,IF(ROUND(SUM($O145:X145),4)=ROUND($G145,4),0,IF(Oper!Y$10=Inputs!$L$16,$G145-SUM($O145:X145),$G145/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G145-SUM($O145:X145),0))","v":0},{"$f":"IF(Oper!Z$10>=$C145,IF(ROUND(SUM($O145:Y145),4)=ROUND($G145,4),0,IF(Oper!Z$10=Inputs!$L$16,$G145-SUM($O145:Y145),$G145/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G145-SUM($O145:Y145),0))","v":0},{"$f":"IF(Oper!AA$10>=$C145,IF(ROUND(SUM($O145:Z145),4)=ROUND($G145,4),0,IF(Oper!AA$10=Inputs!$L$16,$G145-SUM($O145:Z145),$G145/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G145-SUM($O145:Z145),0))","v":0},{"$f":"IF(Oper!AB$10>=$C145,IF(ROUND(SUM($O145:AA145),4)=ROUND($G145,4),0,IF(Oper!AB$10=Inputs!$L$16,$G145-SUM($O145:AA145),$G145/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G145-SUM($O145:AA145),0))","v":0},{"$f":"IF(Oper!AC$10>=$C145,IF(ROUND(SUM($O145:AB145),4)=ROUND($G145,4),0,IF(Oper!AC$10=Inputs!$L$16,$G145-SUM($O145:AB145),$G145/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G145-SUM($O145:AB145),0))","v":0},{"$f":"IF(Oper!AD$10>=$C145,IF(ROUND(SUM($O145:AC145),4)=ROUND($G145,4),0,IF(Oper!AD$10=Inputs!$L$16,$G145-SUM($O145:AC145),$G145/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G145-SUM($O145:AC145),0))","v":0},{"$f":"IF(Oper!AE$10>=$C145,IF(ROUND(SUM($O145:AD145),4)=ROUND($G145,4),0,IF(Oper!AE$10=Inputs!$L$16,$G145-SUM($O145:AD145),$G145/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G145-SUM($O145:AD145),0))","v":0},{"$f":"IF(Oper!AF$10>=$C145,IF(ROUND(SUM($O145:AE145),4)=ROUND($G145,4),0,IF(Oper!AF$10=Inputs!$L$16,$G145-SUM($O145:AE145),$G145/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G145-SUM($O145:AE145),0))","v":0},{"$f":"IF(Oper!AG$10>=$C145,IF(ROUND(SUM($O145:AF145),4)=ROUND($G145,4),0,IF(Oper!AG$10=Inputs!$L$16,$G145-SUM($O145:AF145),$G145/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G145-SUM($O145:AF145),0))","v":0},{"$f":"IF(Oper!AH$10>=$C145,IF(ROUND(SUM($O145:AG145),4)=ROUND($G145,4),0,IF(Oper!AH$10=Inputs!$L$16,$G145-SUM($O145:AG145),$G145/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G145-SUM($O145:AG145),0))","v":0},{"$f":"IF(Oper!AI$10>=$C145,IF(ROUND(SUM($O145:AH145),4)=ROUND($G145,4),0,IF(Oper!AI$10=Inputs!$L$16,$G145-SUM($O145:AH145),$G145/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G145-SUM($O145:AH145),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C145,IF(ROUND(SUM($O145:AI145),4)=ROUND($G145,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G145-SUM($O145:AI145),$G145/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G145-SUM($O145:AI145),0))","v":0},{"$f":"IF(Oper!AK$10>=$C145,IF(ROUND(SUM($O145:AJ145),4)=ROUND($G145,4),0,IF(Oper!AK$10=Inputs!$L$16,$G145-SUM($O145:AJ145),$G145/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G145-SUM($O145:AJ145),0))","v":0},{"$f":"IF(Oper!AL$10>=$C145,IF(ROUND(SUM($O145:AK145),4)=ROUND($G145,4),0,IF(Oper!AL$10=Inputs!$L$16,$G145-SUM($O145:AK145),$G145/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G145-SUM($O145:AK145),0))","v":0},{"$f":"IF(Oper!AM$10>=$C145,IF(ROUND(SUM($O145:AL145),4)=ROUND($G145,4),0,IF(Oper!AM$10=Inputs!$L$16,$G145-SUM($O145:AL145),$G145/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G145-SUM($O145:AL145),0))","v":0},{"$f":"IF(Oper!AN$10>=$C145,IF(ROUND(SUM($O145:AM145),4)=ROUND($G145,4),0,IF(Oper!AN$10=Inputs!$L$16,$G145-SUM($O145:AM145),$G145/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G145-SUM($O145:AM145),0))","v":0},{"$f":"IF(Oper!AO$10>=$C145,IF(ROUND(SUM($O145:AN145),4)=ROUND($G145,4),0,IF(Oper!AO$10=Inputs!$L$16,$G145-SUM($O145:AN145),$G145/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G145-SUM($O145:AN145),0))","v":0},{"$f":"IF(Oper!AP$10>=$C145,IF(ROUND(SUM($O145:AO145),4)=ROUND($G145,4),0,IF(Oper!AP$10=Inputs!$L$16,$G145-SUM($O145:AO145),$G145/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G145-SUM($O145:AO145),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C145,IF(ROUND(SUM($O145:AP145),4)=ROUND($G145,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G145-SUM($O145:AP145),$G145/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G145-SUM($O145:AP145),0))","v":0},{"$f":"IF(Oper!AR$10>=$C145,IF(ROUND(SUM($O145:AQ145),4)=ROUND($G145,4),0,IF(Oper!AR$10=Inputs!$L$16,$G145-SUM($O145:AQ145),$G145/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G145-SUM($O145:AQ145),0))","v":0},{"$f":"IF(Oper!AS$10>=$C145,IF(ROUND(SUM($O145:AR145),4)=ROUND($G145,4),0,IF(Oper!AS$10=Inputs!$L$16,$G145-SUM($O145:AR145),$G145/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G145-SUM($O145:AR145),0))","v":0},{"$f":"IF(Oper!AT$10>=$C145,IF(ROUND(SUM($O145:AS145),4)=ROUND($G145,4),0,IF(Oper!AT$10=Inputs!$L$16,$G145-SUM($O145:AS145),$G145/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G145-SUM($O145:AS145),0))","v":0},{"$f":"IF(Oper!AU$10>=$C145,IF(ROUND(SUM($O145:AT145),4)=ROUND($G145,4),0,IF(Oper!AU$10=Inputs!$L$16,$G145-SUM($O145:AT145),$G145/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G145-SUM($O145:AT145),0))","v":0},{"$f":"IF(Oper!AV$10>=$C145,IF(ROUND(SUM($O145:AU145),4)=ROUND($G145,4),0,IF(Oper!AV$10=Inputs!$L$16,$G145-SUM($O145:AU145),$G145/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G145-SUM($O145:AU145),0))","v":0},{"$f":"IF(Oper!AW$10>=$C145,IF(ROUND(SUM($O145:AV145),4)=ROUND($G145,4),0,IF(Oper!AW$10=Inputs!$L$16,$G145-SUM($O145:AV145),$G145/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G145-SUM($O145:AV145),0))","v":0},{"$f":"IF(Oper!AX$10>=$C145,IF(ROUND(SUM($O145:AW145),4)=ROUND($G145,4),0,IF(Oper!AX$10=Inputs!$L$16,$G145-SUM($O145:AW145),$G145/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G145-SUM($O145:AW145),0))","v":0},{"$f":"IF(Oper!AY$10>=$C145,IF(ROUND(SUM($O145:AX145),4)=ROUND($G145,4),0,IF(Oper!AY$10=Inputs!$L$16,$G145-SUM($O145:AX145),$G145/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G145-SUM($O145:AX145),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C145,IF(ROUND(SUM($O145:AY145),4)=ROUND($G145,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G145-SUM($O145:AY145),$G145/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G145-SUM($O145:AY145),0))","v":0},{"$f":"IF(Oper!BA$10>=$C145,IF(ROUND(SUM($O145:AZ145),4)=ROUND($G145,4),0,IF(Oper!BA$10=Inputs!$L$16,$G145-SUM($O145:AZ145),$G145/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G145-SUM($O145:AZ145),0))","v":0},{"$f":"IF(Oper!BB$10>=$C145,IF(ROUND(SUM($O145:BA145),4)=ROUND($G145,4),0,IF(Oper!BB$10=Inputs!$L$16,$G145-SUM($O145:BA145),$G145/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G145-SUM($O145:BA145),0))","v":0},{"$f":"IF(Oper!BC$10>=$C145,IF(ROUND(SUM($O145:BB145),4)=ROUND($G145,4),0,IF(Oper!BC$10=Inputs!$L$16,$G145-SUM($O145:BB145),$G145/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G145-SUM($O145:BB145),0))","v":0},{"$f":"IF(Oper!BD$10>=$C145,IF(ROUND(SUM($O145:BC145),4)=ROUND($G145,4),0,IF(Oper!BD$10=Inputs!$L$16,$G145-SUM($O145:BC145),$G145/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G145-SUM($O145:BC145),0))","v":0},{"$f":"IF(Oper!BE$10>=$C145,IF(ROUND(SUM($O145:BD145),4)=ROUND($G145,4),0,IF(Oper!BE$10=Inputs!$L$16,$G145-SUM($O145:BD145),$G145/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G145-SUM($O145:BD145),0))","v":0},{"$f":"IF(Oper!BF$10>=$C145,IF(ROUND(SUM($O145:BE145),4)=ROUND($G145,4),0,IF(Oper!BF$10=Inputs!$L$16,$G145-SUM($O145:BE145),$G145/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G145-SUM($O145:BE145),0))","v":0},{"$f":"IF(Oper!BG$10>=$C145,IF(ROUND(SUM($O145:BF145),4)=ROUND($G145,4),0,IF(Oper!BG$10=Inputs!$L$16,$G145-SUM($O145:BF145),$G145/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G145-SUM($O145:BF145),0))","v":0},{"$f":"IF(Oper!BH$10>=$C145,IF(ROUND(SUM($O145:BG145),4)=ROUND($G145,4),0,IF(Oper!BH$10=Inputs!$L$16,$G145-SUM($O145:BG145),$G145/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G145-SUM($O145:BG145),0))","v":0},{"$f":"IF(Oper!BI$10>=$C145,IF(ROUND(SUM($O145:BH145),4)=ROUND($G145,4),0,IF(Oper!BI$10=Inputs!$L$16,$G145-SUM($O145:BH145),$G145/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G145-SUM($O145:BH145),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C145,IF(ROUND(SUM($O145:BI145),4)=ROUND($G145,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G145-SUM($O145:BI145),$G145/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G145-SUM($O145:BI145),0))","v":0},{"$f":"IF(Oper!BK$10>=$C145,IF(ROUND(SUM($O145:BJ145),4)=ROUND($G145,4),0,IF(Oper!BK$10=Inputs!$L$16,$G145-SUM($O145:BJ145),$G145/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G145-SUM($O145:BJ145),0))","v":0},{"$f":"IF(Oper!BL$10>=$C145,IF(ROUND(SUM($O145:BK145),4)=ROUND($G145,4),0,IF(Oper!BL$10=Inputs!$L$16,$G145-SUM($O145:BK145),$G145/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G145-SUM($O145:BK145),0))","v":0},{"$f":"IF(Oper!BM$10>=$C145,IF(ROUND(SUM($O145:BL145),4)=ROUND($G145,4),0,IF(Oper!BM$10=Inputs!$L$16,$G145-SUM($O145:BL145),$G145/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G145-SUM($O145:BL145),0))","v":0},{"$f":"IF(Oper!BN$10>=$C145,IF(ROUND(SUM($O145:BM145),4)=ROUND($G145,4),0,IF(Oper!BN$10=Inputs!$L$16,$G145-SUM($O145:BM145),$G145/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G145-SUM($O145:BM145),0))","v":0},{"$f":"IF(Oper!BO$10>=$C145,IF(ROUND(SUM($O145:BN145),4)=ROUND($G145,4),0,IF(Oper!BO$10=Inputs!$L$16,$G145-SUM($O145:BN145),$G145/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G145-SUM($O145:BN145),0))","v":0},{"$f":"IF(Oper!BP$10>=$C145,IF(ROUND(SUM($O145:BO145),4)=ROUND($G145,4),0,IF(Oper!BP$10=Inputs!$L$16,$G145-SUM($O145:BO145),$G145/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G145-SUM($O145:BO145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BQ$10>=$C145,IF(ROUND(SUM($O145:BP145),4)=ROUND($G145,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G145-SUM($O145:BP145),$G145/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G145-SUM($O145:BP145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BR$10>=$C145,IF(ROUND(SUM($O145:BQ145),4)=ROUND($G145,4),0,IF(Oper!BR$10=Inputs!$L$16,$G145-SUM($O145:BQ145),$G145/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G145-SUM($O145:BQ145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BS$10>=$C145,IF(ROUND(SUM($O145:BR145),4)=ROUND($G145,4),0,IF(Oper!BS$10=Inputs!$L$16,$G145-SUM($O145:BR145),$G145/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G145-SUM($O145:BR145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BT$10>=$C145,IF(ROUND(SUM($O145:BS145),4)=ROUND($G145,4),0,IF(Oper!BT$10=Inputs!$L$16,$G145-SUM($O145:BS145),$G145/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G145-SUM($O145:BS145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BU$10>=$C145,IF(ROUND(SUM($O145:BT145),4)=ROUND($G145,4),0,IF(Oper!BU$10=Inputs!$L$16,$G145-SUM($O145:BT145),$G145/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G145-SUM($O145:BT145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BV$10>=$C145,IF(ROUND(SUM($O145:BU145),4)=ROUND($G145,4),0,IF(Oper!BV$10=Inputs!$L$16,$G145-SUM($O145:BU145),$G145/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G145-SUM($O145:BU145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BW$10>=$C145,IF(ROUND(SUM($O145:BV145),4)=ROUND($G145,4),0,IF(Oper!BW$10=Inputs!$L$16,$G145-SUM($O145:BV145),$G145/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G145-SUM($O145:BV145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BX$10>=$C145,IF(ROUND(SUM($O145:BW145),4)=ROUND($G145,4),0,IF(Oper!BX$10=Inputs!$L$16,$G145-SUM($O145:BW145),$G145/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G145-SUM($O145:BW145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BY$10>=$C145,IF(ROUND(SUM($O145:BX145),4)=ROUND($G145,4),0,IF(Oper!BY$10=Inputs!$L$16,$G145-SUM($O145:BX145),$G145/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G145-SUM($O145:BX145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!BZ$10>=$C145,IF(ROUND(SUM($O145:BY145),4)=ROUND($G145,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G145-SUM($O145:BY145),$G145/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G145-SUM($O145:BY145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CA$10>=$C145,IF(ROUND(SUM($O145:BZ145),4)=ROUND($G145,4),0,IF(Oper!CA$10=Inputs!$L$16,$G145-SUM($O145:BZ145),$G145/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G145-SUM($O145:BZ145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CB$10>=$C145,IF(ROUND(SUM($O145:CA145),4)=ROUND($G145,4),0,IF(Oper!CB$10=Inputs!$L$16,$G145-SUM($O145:CA145),$G145/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G145-SUM($O145:CA145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CC$10>=$C145,IF(ROUND(SUM($O145:CB145),4)=ROUND($G145,4),0,IF(Oper!CC$10=Inputs!$L$16,$G145-SUM($O145:CB145),$G145/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G145-SUM($O145:CB145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CD$10>=$C145,IF(ROUND(SUM($O145:CC145),4)=ROUND($G145,4),0,IF(Oper!CD$10=Inputs!$L$16,$G145-SUM($O145:CC145),$G145/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G145-SUM($O145:CC145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CE$10>=$C145,IF(ROUND(SUM($O145:CD145),4)=ROUND($G145,4),0,IF(Oper!CE$10=Inputs!$L$16,$G145-SUM($O145:CD145),$G145/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G145-SUM($O145:CD145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CF$10>=$C145,IF(ROUND(SUM($O145:CE145),4)=ROUND($G145,4),0,IF(Oper!CF$10=Inputs!$L$16,$G145-SUM($O145:CE145),$G145/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G145-SUM($O145:CE145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CG$10>=$C145,IF(ROUND(SUM($O145:CF145),4)=ROUND($G145,4),0,IF(Oper!CG$10=Inputs!$L$16,$G145-SUM($O145:CF145),$G145/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G145-SUM($O145:CF145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CH$10>=$C145,IF(ROUND(SUM($O145:CG145),4)=ROUND($G145,4),0,IF(Oper!CH$10=Inputs!$L$16,$G145-SUM($O145:CG145),$G145/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G145-SUM($O145:CG145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CI$10>=$C145,IF(ROUND(SUM($O145:CH145),4)=ROUND($G145,4),0,IF(Oper!CI$10=Inputs!$L$16,$G145-SUM($O145:CH145),$G145/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G145-SUM($O145:CH145),0))","v":{"v":-8.734815006463158,"d":"(8.7)"}},{"$f":"IF(Oper!CJ$10>=$C145,IF(ROUND(SUM($O145:CI145),4)=ROUND($G145,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G145-SUM($O145:CI145),$G145/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G145-SUM($O145:CI145),0))","v":0},{"$f":"IF(Oper!CK$10>=$C145,IF(ROUND(SUM($O145:CJ145),4)=ROUND($G145,4),0,IF(Oper!CK$10=Inputs!$L$16,$G145-SUM($O145:CJ145),$G145/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G145-SUM($O145:CJ145),0))","v":0},{"$f":"IF(Oper!CL$10>=$C145,IF(ROUND(SUM($O145:CK145),4)=ROUND($G145,4),0,IF(Oper!CL$10=Inputs!$L$16,$G145-SUM($O145:CK145),$G145/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G145-SUM($O145:CK145),0))","v":0},{"$f":"IF(Oper!CM$10>=$C145,IF(ROUND(SUM($O145:CL145),4)=ROUND($G145,4),0,IF(Oper!CM$10=Inputs!$L$16,$G145-SUM($O145:CL145),$G145/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G145-SUM($O145:CL145),0))","v":0},{"$f":"IF(Oper!CN$10>=$C145,IF(ROUND(SUM($O145:CM145),4)=ROUND($G145,4),0,IF(Oper!CN$10=Inputs!$L$16,$G145-SUM($O145:CM145),$G145/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G145-SUM($O145:CM145),0))","v":0},{"$f":"IF(Oper!CO$10>=$C145,IF(ROUND(SUM($O145:CN145),4)=ROUND($G145,4),0,IF(Oper!CO$10=Inputs!$L$16,$G145-SUM($O145:CN145),$G145/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G145-SUM($O145:CN145),0))","v":0},{"$f":"IF(Oper!CP$10>=$C145,IF(ROUND(SUM($O145:CO145),4)=ROUND($G145,4),0,IF(Oper!CP$10=Inputs!$L$16,$G145-SUM($O145:CO145),$G145/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G145-SUM($O145:CO145),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C145,IF(ROUND(SUM($O145:CP145),4)=ROUND($G145,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G145-SUM($O145:CP145),$G145/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G145-SUM($O145:CP145),0))","v":0},{"$f":"IF(Oper!CR$10>=$C145,IF(ROUND(SUM($O145:CQ145),4)=ROUND($G145,4),0,IF(Oper!CR$10=Inputs!$L$16,$G145-SUM($O145:CQ145),$G145/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G145-SUM($O145:CQ145),0))","v":0}]
[null,null,"2071-12-31",{"$nulls":3},{"v":-178.19022613184842,"d":"-178.2"},{"$nulls":3},"MCAD",null,{"v":-178.19022613184848,"d":"(178)"},null,null,{"$f":"IF(Oper!P$10>=$C146,IF(ROUND(SUM($O146:O146),4)=ROUND($G146,4),0,IF(Oper!P$10=Inputs!$L$16,$G146-SUM($O146:O146),$G146/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G146-SUM($O146:O146),0))","v":0},{"$f":"IF(Oper!Q$10>=$C146,IF(ROUND(SUM($O146:P146),4)=ROUND($G146,4),0,IF(Oper!Q$10=Inputs!$L$16,$G146-SUM($O146:P146),$G146/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G146-SUM($O146:P146),0))","v":0},{"$f":"IF(Oper!R$10>=$C146,IF(ROUND(SUM($O146:Q146),4)=ROUND($G146,4),0,IF(Oper!R$10=Inputs!$L$16,$G146-SUM($O146:Q146),$G146/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G146-SUM($O146:Q146),0))","v":0},{"$f":"IF(Oper!S$10>=$C146,IF(ROUND(SUM($O146:R146),4)=ROUND($G146,4),0,IF(Oper!S$10=Inputs!$L$16,$G146-SUM($O146:R146),$G146/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G146-SUM($O146:R146),0))","v":0},{"$f":"IF(Oper!T$10>=$C146,IF(ROUND(SUM($O146:S146),4)=ROUND($G146,4),0,IF(Oper!T$10=Inputs!$L$16,$G146-SUM($O146:S146),$G146/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G146-SUM($O146:S146),0))","v":0},{"$f":"IF(Oper!U$10>=$C146,IF(ROUND(SUM($O146:T146),4)=ROUND($G146,4),0,IF(Oper!U$10=Inputs!$L$16,$G146-SUM($O146:T146),$G146/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G146-SUM($O146:T146),0))","v":0},{"$f":"IF(Oper!V$10>=$C146,IF(ROUND(SUM($O146:U146),4)=ROUND($G146,4),0,IF(Oper!V$10=Inputs!$L$16,$G146-SUM($O146:U146),$G146/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G146-SUM($O146:U146),0))","v":0},{"$f":"IF(Oper!W$10>=$C146,IF(ROUND(SUM($O146:V146),4)=ROUND($G146,4),0,IF(Oper!W$10=Inputs!$L$16,$G146-SUM($O146:V146),$G146/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G146-SUM($O146:V146),0))","v":0},{"$f":"IF(Oper!X$10>=$C146,IF(ROUND(SUM($O146:W146),4)=ROUND($G146,4),0,IF(Oper!X$10=Inputs!$L$16,$G146-SUM($O146:W146),$G146/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G146-SUM($O146:W146),0))","v":0},{"$f":"IF(Oper!Y$10>=$C146,IF(ROUND(SUM($O146:X146),4)=ROUND($G146,4),0,IF(Oper!Y$10=Inputs!$L$16,$G146-SUM($O146:X146),$G146/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G146-SUM($O146:X146),0))","v":0},{"$f":"IF(Oper!Z$10>=$C146,IF(ROUND(SUM($O146:Y146),4)=ROUND($G146,4),0,IF(Oper!Z$10=Inputs!$L$16,$G146-SUM($O146:Y146),$G146/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G146-SUM($O146:Y146),0))","v":0},{"$f":"IF(Oper!AA$10>=$C146,IF(ROUND(SUM($O146:Z146),4)=ROUND($G146,4),0,IF(Oper!AA$10=Inputs!$L$16,$G146-SUM($O146:Z146),$G146/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G146-SUM($O146:Z146),0))","v":0},{"$f":"IF(Oper!AB$10>=$C146,IF(ROUND(SUM($O146:AA146),4)=ROUND($G146,4),0,IF(Oper!AB$10=Inputs!$L$16,$G146-SUM($O146:AA146),$G146/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G146-SUM($O146:AA146),0))","v":0},{"$f":"IF(Oper!AC$10>=$C146,IF(ROUND(SUM($O146:AB146),4)=ROUND($G146,4),0,IF(Oper!AC$10=Inputs!$L$16,$G146-SUM($O146:AB146),$G146/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G146-SUM($O146:AB146),0))","v":0},{"$f":"IF(Oper!AD$10>=$C146,IF(ROUND(SUM($O146:AC146),4)=ROUND($G146,4),0,IF(Oper!AD$10=Inputs!$L$16,$G146-SUM($O146:AC146),$G146/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G146-SUM($O146:AC146),0))","v":0},{"$f":"IF(Oper!AE$10>=$C146,IF(ROUND(SUM($O146:AD146),4)=ROUND($G146,4),0,IF(Oper!AE$10=Inputs!$L$16,$G146-SUM($O146:AD146),$G146/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G146-SUM($O146:AD146),0))","v":0},{"$f":"IF(Oper!AF$10>=$C146,IF(ROUND(SUM($O146:AE146),4)=ROUND($G146,4),0,IF(Oper!AF$10=Inputs!$L$16,$G146-SUM($O146:AE146),$G146/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G146-SUM($O146:AE146),0))","v":0},{"$f":"IF(Oper!AG$10>=$C146,IF(ROUND(SUM($O146:AF146),4)=ROUND($G146,4),0,IF(Oper!AG$10=Inputs!$L$16,$G146-SUM($O146:AF146),$G146/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G146-SUM($O146:AF146),0))","v":0},{"$f":"IF(Oper!AH$10>=$C146,IF(ROUND(SUM($O146:AG146),4)=ROUND($G146,4),0,IF(Oper!AH$10=Inputs!$L$16,$G146-SUM($O146:AG146),$G146/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G146-SUM($O146:AG146),0))","v":0},{"$f":"IF(Oper!AI$10>=$C146,IF(ROUND(SUM($O146:AH146),4)=ROUND($G146,4),0,IF(Oper!AI$10=Inputs!$L$16,$G146-SUM($O146:AH146),$G146/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G146-SUM($O146:AH146),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C146,IF(ROUND(SUM($O146:AI146),4)=ROUND($G146,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G146-SUM($O146:AI146),$G146/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G146-SUM($O146:AI146),0))","v":0},{"$f":"IF(Oper!AK$10>=$C146,IF(ROUND(SUM($O146:AJ146),4)=ROUND($G146,4),0,IF(Oper!AK$10=Inputs!$L$16,$G146-SUM($O146:AJ146),$G146/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G146-SUM($O146:AJ146),0))","v":0},{"$f":"IF(Oper!AL$10>=$C146,IF(ROUND(SUM($O146:AK146),4)=ROUND($G146,4),0,IF(Oper!AL$10=Inputs!$L$16,$G146-SUM($O146:AK146),$G146/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G146-SUM($O146:AK146),0))","v":0},{"$f":"IF(Oper!AM$10>=$C146,IF(ROUND(SUM($O146:AL146),4)=ROUND($G146,4),0,IF(Oper!AM$10=Inputs!$L$16,$G146-SUM($O146:AL146),$G146/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G146-SUM($O146:AL146),0))","v":0},{"$f":"IF(Oper!AN$10>=$C146,IF(ROUND(SUM($O146:AM146),4)=ROUND($G146,4),0,IF(Oper!AN$10=Inputs!$L$16,$G146-SUM($O146:AM146),$G146/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G146-SUM($O146:AM146),0))","v":0},{"$f":"IF(Oper!AO$10>=$C146,IF(ROUND(SUM($O146:AN146),4)=ROUND($G146,4),0,IF(Oper!AO$10=Inputs!$L$16,$G146-SUM($O146:AN146),$G146/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G146-SUM($O146:AN146),0))","v":0},{"$f":"IF(Oper!AP$10>=$C146,IF(ROUND(SUM($O146:AO146),4)=ROUND($G146,4),0,IF(Oper!AP$10=Inputs!$L$16,$G146-SUM($O146:AO146),$G146/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G146-SUM($O146:AO146),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C146,IF(ROUND(SUM($O146:AP146),4)=ROUND($G146,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G146-SUM($O146:AP146),$G146/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G146-SUM($O146:AP146),0))","v":0},{"$f":"IF(Oper!AR$10>=$C146,IF(ROUND(SUM($O146:AQ146),4)=ROUND($G146,4),0,IF(Oper!AR$10=Inputs!$L$16,$G146-SUM($O146:AQ146),$G146/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G146-SUM($O146:AQ146),0))","v":0},{"$f":"IF(Oper!AS$10>=$C146,IF(ROUND(SUM($O146:AR146),4)=ROUND($G146,4),0,IF(Oper!AS$10=Inputs!$L$16,$G146-SUM($O146:AR146),$G146/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G146-SUM($O146:AR146),0))","v":0},{"$f":"IF(Oper!AT$10>=$C146,IF(ROUND(SUM($O146:AS146),4)=ROUND($G146,4),0,IF(Oper!AT$10=Inputs!$L$16,$G146-SUM($O146:AS146),$G146/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G146-SUM($O146:AS146),0))","v":0},{"$f":"IF(Oper!AU$10>=$C146,IF(ROUND(SUM($O146:AT146),4)=ROUND($G146,4),0,IF(Oper!AU$10=Inputs!$L$16,$G146-SUM($O146:AT146),$G146/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G146-SUM($O146:AT146),0))","v":0},{"$f":"IF(Oper!AV$10>=$C146,IF(ROUND(SUM($O146:AU146),4)=ROUND($G146,4),0,IF(Oper!AV$10=Inputs!$L$16,$G146-SUM($O146:AU146),$G146/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G146-SUM($O146:AU146),0))","v":0},{"$f":"IF(Oper!AW$10>=$C146,IF(ROUND(SUM($O146:AV146),4)=ROUND($G146,4),0,IF(Oper!AW$10=Inputs!$L$16,$G146-SUM($O146:AV146),$G146/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G146-SUM($O146:AV146),0))","v":0},{"$f":"IF(Oper!AX$10>=$C146,IF(ROUND(SUM($O146:AW146),4)=ROUND($G146,4),0,IF(Oper!AX$10=Inputs!$L$16,$G146-SUM($O146:AW146),$G146/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G146-SUM($O146:AW146),0))","v":0},{"$f":"IF(Oper!AY$10>=$C146,IF(ROUND(SUM($O146:AX146),4)=ROUND($G146,4),0,IF(Oper!AY$10=Inputs!$L$16,$G146-SUM($O146:AX146),$G146/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G146-SUM($O146:AX146),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C146,IF(ROUND(SUM($O146:AY146),4)=ROUND($G146,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G146-SUM($O146:AY146),$G146/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G146-SUM($O146:AY146),0))","v":0},{"$f":"IF(Oper!BA$10>=$C146,IF(ROUND(SUM($O146:AZ146),4)=ROUND($G146,4),0,IF(Oper!BA$10=Inputs!$L$16,$G146-SUM($O146:AZ146),$G146/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G146-SUM($O146:AZ146),0))","v":0},{"$f":"IF(Oper!BB$10>=$C146,IF(ROUND(SUM($O146:BA146),4)=ROUND($G146,4),0,IF(Oper!BB$10=Inputs!$L$16,$G146-SUM($O146:BA146),$G146/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G146-SUM($O146:BA146),0))","v":0},{"$f":"IF(Oper!BC$10>=$C146,IF(ROUND(SUM($O146:BB146),4)=ROUND($G146,4),0,IF(Oper!BC$10=Inputs!$L$16,$G146-SUM($O146:BB146),$G146/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G146-SUM($O146:BB146),0))","v":0},{"$f":"IF(Oper!BD$10>=$C146,IF(ROUND(SUM($O146:BC146),4)=ROUND($G146,4),0,IF(Oper!BD$10=Inputs!$L$16,$G146-SUM($O146:BC146),$G146/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G146-SUM($O146:BC146),0))","v":0},{"$f":"IF(Oper!BE$10>=$C146,IF(ROUND(SUM($O146:BD146),4)=ROUND($G146,4),0,IF(Oper!BE$10=Inputs!$L$16,$G146-SUM($O146:BD146),$G146/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G146-SUM($O146:BD146),0))","v":0},{"$f":"IF(Oper!BF$10>=$C146,IF(ROUND(SUM($O146:BE146),4)=ROUND($G146,4),0,IF(Oper!BF$10=Inputs!$L$16,$G146-SUM($O146:BE146),$G146/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G146-SUM($O146:BE146),0))","v":0},{"$f":"IF(Oper!BG$10>=$C146,IF(ROUND(SUM($O146:BF146),4)=ROUND($G146,4),0,IF(Oper!BG$10=Inputs!$L$16,$G146-SUM($O146:BF146),$G146/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G146-SUM($O146:BF146),0))","v":0},{"$f":"IF(Oper!BH$10>=$C146,IF(ROUND(SUM($O146:BG146),4)=ROUND($G146,4),0,IF(Oper!BH$10=Inputs!$L$16,$G146-SUM($O146:BG146),$G146/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G146-SUM($O146:BG146),0))","v":0},{"$f":"IF(Oper!BI$10>=$C146,IF(ROUND(SUM($O146:BH146),4)=ROUND($G146,4),0,IF(Oper!BI$10=Inputs!$L$16,$G146-SUM($O146:BH146),$G146/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G146-SUM($O146:BH146),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C146,IF(ROUND(SUM($O146:BI146),4)=ROUND($G146,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G146-SUM($O146:BI146),$G146/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G146-SUM($O146:BI146),0))","v":0},{"$f":"IF(Oper!BK$10>=$C146,IF(ROUND(SUM($O146:BJ146),4)=ROUND($G146,4),0,IF(Oper!BK$10=Inputs!$L$16,$G146-SUM($O146:BJ146),$G146/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G146-SUM($O146:BJ146),0))","v":0},{"$f":"IF(Oper!BL$10>=$C146,IF(ROUND(SUM($O146:BK146),4)=ROUND($G146,4),0,IF(Oper!BL$10=Inputs!$L$16,$G146-SUM($O146:BK146),$G146/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G146-SUM($O146:BK146),0))","v":0},{"$f":"IF(Oper!BM$10>=$C146,IF(ROUND(SUM($O146:BL146),4)=ROUND($G146,4),0,IF(Oper!BM$10=Inputs!$L$16,$G146-SUM($O146:BL146),$G146/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G146-SUM($O146:BL146),0))","v":0},{"$f":"IF(Oper!BN$10>=$C146,IF(ROUND(SUM($O146:BM146),4)=ROUND($G146,4),0,IF(Oper!BN$10=Inputs!$L$16,$G146-SUM($O146:BM146),$G146/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G146-SUM($O146:BM146),0))","v":0},{"$f":"IF(Oper!BO$10>=$C146,IF(ROUND(SUM($O146:BN146),4)=ROUND($G146,4),0,IF(Oper!BO$10=Inputs!$L$16,$G146-SUM($O146:BN146),$G146/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G146-SUM($O146:BN146),0))","v":0},{"$f":"IF(Oper!BP$10>=$C146,IF(ROUND(SUM($O146:BO146),4)=ROUND($G146,4),0,IF(Oper!BP$10=Inputs!$L$16,$G146-SUM($O146:BO146),$G146/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G146-SUM($O146:BO146),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C146,IF(ROUND(SUM($O146:BP146),4)=ROUND($G146,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G146-SUM($O146:BP146),$G146/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G146-SUM($O146:BP146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BR$10>=$C146,IF(ROUND(SUM($O146:BQ146),4)=ROUND($G146,4),0,IF(Oper!BR$10=Inputs!$L$16,$G146-SUM($O146:BQ146),$G146/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G146-SUM($O146:BQ146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BS$10>=$C146,IF(ROUND(SUM($O146:BR146),4)=ROUND($G146,4),0,IF(Oper!BS$10=Inputs!$L$16,$G146-SUM($O146:BR146),$G146/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G146-SUM($O146:BR146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BT$10>=$C146,IF(ROUND(SUM($O146:BS146),4)=ROUND($G146,4),0,IF(Oper!BT$10=Inputs!$L$16,$G146-SUM($O146:BS146),$G146/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G146-SUM($O146:BS146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BU$10>=$C146,IF(ROUND(SUM($O146:BT146),4)=ROUND($G146,4),0,IF(Oper!BU$10=Inputs!$L$16,$G146-SUM($O146:BT146),$G146/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G146-SUM($O146:BT146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BV$10>=$C146,IF(ROUND(SUM($O146:BU146),4)=ROUND($G146,4),0,IF(Oper!BV$10=Inputs!$L$16,$G146-SUM($O146:BU146),$G146/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G146-SUM($O146:BU146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BW$10>=$C146,IF(ROUND(SUM($O146:BV146),4)=ROUND($G146,4),0,IF(Oper!BW$10=Inputs!$L$16,$G146-SUM($O146:BV146),$G146/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G146-SUM($O146:BV146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BX$10>=$C146,IF(ROUND(SUM($O146:BW146),4)=ROUND($G146,4),0,IF(Oper!BX$10=Inputs!$L$16,$G146-SUM($O146:BW146),$G146/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G146-SUM($O146:BW146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BY$10>=$C146,IF(ROUND(SUM($O146:BX146),4)=ROUND($G146,4),0,IF(Oper!BY$10=Inputs!$L$16,$G146-SUM($O146:BX146),$G146/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G146-SUM($O146:BX146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!BZ$10>=$C146,IF(ROUND(SUM($O146:BY146),4)=ROUND($G146,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G146-SUM($O146:BY146),$G146/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G146-SUM($O146:BY146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CA$10>=$C146,IF(ROUND(SUM($O146:BZ146),4)=ROUND($G146,4),0,IF(Oper!CA$10=Inputs!$L$16,$G146-SUM($O146:BZ146),$G146/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G146-SUM($O146:BZ146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CB$10>=$C146,IF(ROUND(SUM($O146:CA146),4)=ROUND($G146,4),0,IF(Oper!CB$10=Inputs!$L$16,$G146-SUM($O146:CA146),$G146/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G146-SUM($O146:CA146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CC$10>=$C146,IF(ROUND(SUM($O146:CB146),4)=ROUND($G146,4),0,IF(Oper!CC$10=Inputs!$L$16,$G146-SUM($O146:CB146),$G146/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G146-SUM($O146:CB146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CD$10>=$C146,IF(ROUND(SUM($O146:CC146),4)=ROUND($G146,4),0,IF(Oper!CD$10=Inputs!$L$16,$G146-SUM($O146:CC146),$G146/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G146-SUM($O146:CC146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CE$10>=$C146,IF(ROUND(SUM($O146:CD146),4)=ROUND($G146,4),0,IF(Oper!CE$10=Inputs!$L$16,$G146-SUM($O146:CD146),$G146/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G146-SUM($O146:CD146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CF$10>=$C146,IF(ROUND(SUM($O146:CE146),4)=ROUND($G146,4),0,IF(Oper!CF$10=Inputs!$L$16,$G146-SUM($O146:CE146),$G146/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G146-SUM($O146:CE146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CG$10>=$C146,IF(ROUND(SUM($O146:CF146),4)=ROUND($G146,4),0,IF(Oper!CG$10=Inputs!$L$16,$G146-SUM($O146:CF146),$G146/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G146-SUM($O146:CF146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CH$10>=$C146,IF(ROUND(SUM($O146:CG146),4)=ROUND($G146,4),0,IF(Oper!CH$10=Inputs!$L$16,$G146-SUM($O146:CG146),$G146/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G146-SUM($O146:CG146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CI$10>=$C146,IF(ROUND(SUM($O146:CH146),4)=ROUND($G146,4),0,IF(Oper!CI$10=Inputs!$L$16,$G146-SUM($O146:CH146),$G146/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G146-SUM($O146:CH146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CJ$10>=$C146,IF(ROUND(SUM($O146:CI146),4)=ROUND($G146,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G146-SUM($O146:CI146),$G146/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G146-SUM($O146:CI146),0))","v":{"v":-8.909511306592421,"d":"(8.9)"}},{"$f":"IF(Oper!CK$10>=$C146,IF(ROUND(SUM($O146:CJ146),4)=ROUND($G146,4),0,IF(Oper!CK$10=Inputs!$L$16,$G146-SUM($O146:CJ146),$G146/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G146-SUM($O146:CJ146),0))","v":0},{"$f":"IF(Oper!CL$10>=$C146,IF(ROUND(SUM($O146:CK146),4)=ROUND($G146,4),0,IF(Oper!CL$10=Inputs!$L$16,$G146-SUM($O146:CK146),$G146/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G146-SUM($O146:CK146),0))","v":0},{"$f":"IF(Oper!CM$10>=$C146,IF(ROUND(SUM($O146:CL146),4)=ROUND($G146,4),0,IF(Oper!CM$10=Inputs!$L$16,$G146-SUM($O146:CL146),$G146/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G146-SUM($O146:CL146),0))","v":0},{"$f":"IF(Oper!CN$10>=$C146,IF(ROUND(SUM($O146:CM146),4)=ROUND($G146,4),0,IF(Oper!CN$10=Inputs!$L$16,$G146-SUM($O146:CM146),$G146/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G146-SUM($O146:CM146),0))","v":0},{"$f":"IF(Oper!CO$10>=$C146,IF(ROUND(SUM($O146:CN146),4)=ROUND($G146,4),0,IF(Oper!CO$10=Inputs!$L$16,$G146-SUM($O146:CN146),$G146/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G146-SUM($O146:CN146),0))","v":0},{"$f":"IF(Oper!CP$10>=$C146,IF(ROUND(SUM($O146:CO146),4)=ROUND($G146,4),0,IF(Oper!CP$10=Inputs!$L$16,$G146-SUM($O146:CO146),$G146/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G146-SUM($O146:CO146),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C146,IF(ROUND(SUM($O146:CP146),4)=ROUND($G146,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G146-SUM($O146:CP146),$G146/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G146-SUM($O146:CP146),0))","v":0},{"$f":"IF(Oper!CR$10>=$C146,IF(ROUND(SUM($O146:CQ146),4)=ROUND($G146,4),0,IF(Oper!CR$10=Inputs!$L$16,$G146-SUM($O146:CQ146),$G146/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G146-SUM($O146:CQ146),0))","v":0}]
[null,null,"2072-12-31",{"$nulls":3},{"v":-181.75403065448538,"d":"-181.8"},{"$nulls":3},"MCAD",null,{"v":-181.75403065448543,"d":"(182)"},null,null,{"$f":"IF(Oper!P$10>=$C147,IF(ROUND(SUM($O147:O147),4)=ROUND($G147,4),0,IF(Oper!P$10=Inputs!$L$16,$G147-SUM($O147:O147),$G147/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G147-SUM($O147:O147),0))","v":0},{"$f":"IF(Oper!Q$10>=$C147,IF(ROUND(SUM($O147:P147),4)=ROUND($G147,4),0,IF(Oper!Q$10=Inputs!$L$16,$G147-SUM($O147:P147),$G147/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G147-SUM($O147:P147),0))","v":0},{"$f":"IF(Oper!R$10>=$C147,IF(ROUND(SUM($O147:Q147),4)=ROUND($G147,4),0,IF(Oper!R$10=Inputs!$L$16,$G147-SUM($O147:Q147),$G147/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G147-SUM($O147:Q147),0))","v":0},{"$f":"IF(Oper!S$10>=$C147,IF(ROUND(SUM($O147:R147),4)=ROUND($G147,4),0,IF(Oper!S$10=Inputs!$L$16,$G147-SUM($O147:R147),$G147/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G147-SUM($O147:R147),0))","v":0},{"$f":"IF(Oper!T$10>=$C147,IF(ROUND(SUM($O147:S147),4)=ROUND($G147,4),0,IF(Oper!T$10=Inputs!$L$16,$G147-SUM($O147:S147),$G147/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G147-SUM($O147:S147),0))","v":0},{"$f":"IF(Oper!U$10>=$C147,IF(ROUND(SUM($O147:T147),4)=ROUND($G147,4),0,IF(Oper!U$10=Inputs!$L$16,$G147-SUM($O147:T147),$G147/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G147-SUM($O147:T147),0))","v":0},{"$f":"IF(Oper!V$10>=$C147,IF(ROUND(SUM($O147:U147),4)=ROUND($G147,4),0,IF(Oper!V$10=Inputs!$L$16,$G147-SUM($O147:U147),$G147/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G147-SUM($O147:U147),0))","v":0},{"$f":"IF(Oper!W$10>=$C147,IF(ROUND(SUM($O147:V147),4)=ROUND($G147,4),0,IF(Oper!W$10=Inputs!$L$16,$G147-SUM($O147:V147),$G147/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G147-SUM($O147:V147),0))","v":0},{"$f":"IF(Oper!X$10>=$C147,IF(ROUND(SUM($O147:W147),4)=ROUND($G147,4),0,IF(Oper!X$10=Inputs!$L$16,$G147-SUM($O147:W147),$G147/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G147-SUM($O147:W147),0))","v":0},{"$f":"IF(Oper!Y$10>=$C147,IF(ROUND(SUM($O147:X147),4)=ROUND($G147,4),0,IF(Oper!Y$10=Inputs!$L$16,$G147-SUM($O147:X147),$G147/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G147-SUM($O147:X147),0))","v":0},{"$f":"IF(Oper!Z$10>=$C147,IF(ROUND(SUM($O147:Y147),4)=ROUND($G147,4),0,IF(Oper!Z$10=Inputs!$L$16,$G147-SUM($O147:Y147),$G147/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G147-SUM($O147:Y147),0))","v":0},{"$f":"IF(Oper!AA$10>=$C147,IF(ROUND(SUM($O147:Z147),4)=ROUND($G147,4),0,IF(Oper!AA$10=Inputs!$L$16,$G147-SUM($O147:Z147),$G147/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G147-SUM($O147:Z147),0))","v":0},{"$f":"IF(Oper!AB$10>=$C147,IF(ROUND(SUM($O147:AA147),4)=ROUND($G147,4),0,IF(Oper!AB$10=Inputs!$L$16,$G147-SUM($O147:AA147),$G147/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G147-SUM($O147:AA147),0))","v":0},{"$f":"IF(Oper!AC$10>=$C147,IF(ROUND(SUM($O147:AB147),4)=ROUND($G147,4),0,IF(Oper!AC$10=Inputs!$L$16,$G147-SUM($O147:AB147),$G147/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G147-SUM($O147:AB147),0))","v":0},{"$f":"IF(Oper!AD$10>=$C147,IF(ROUND(SUM($O147:AC147),4)=ROUND($G147,4),0,IF(Oper!AD$10=Inputs!$L$16,$G147-SUM($O147:AC147),$G147/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G147-SUM($O147:AC147),0))","v":0},{"$f":"IF(Oper!AE$10>=$C147,IF(ROUND(SUM($O147:AD147),4)=ROUND($G147,4),0,IF(Oper!AE$10=Inputs!$L$16,$G147-SUM($O147:AD147),$G147/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G147-SUM($O147:AD147),0))","v":0},{"$f":"IF(Oper!AF$10>=$C147,IF(ROUND(SUM($O147:AE147),4)=ROUND($G147,4),0,IF(Oper!AF$10=Inputs!$L$16,$G147-SUM($O147:AE147),$G147/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G147-SUM($O147:AE147),0))","v":0},{"$f":"IF(Oper!AG$10>=$C147,IF(ROUND(SUM($O147:AF147),4)=ROUND($G147,4),0,IF(Oper!AG$10=Inputs!$L$16,$G147-SUM($O147:AF147),$G147/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G147-SUM($O147:AF147),0))","v":0},{"$f":"IF(Oper!AH$10>=$C147,IF(ROUND(SUM($O147:AG147),4)=ROUND($G147,4),0,IF(Oper!AH$10=Inputs!$L$16,$G147-SUM($O147:AG147),$G147/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G147-SUM($O147:AG147),0))","v":0},{"$f":"IF(Oper!AI$10>=$C147,IF(ROUND(SUM($O147:AH147),4)=ROUND($G147,4),0,IF(Oper!AI$10=Inputs!$L$16,$G147-SUM($O147:AH147),$G147/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G147-SUM($O147:AH147),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C147,IF(ROUND(SUM($O147:AI147),4)=ROUND($G147,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G147-SUM($O147:AI147),$G147/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G147-SUM($O147:AI147),0))","v":0},{"$f":"IF(Oper!AK$10>=$C147,IF(ROUND(SUM($O147:AJ147),4)=ROUND($G147,4),0,IF(Oper!AK$10=Inputs!$L$16,$G147-SUM($O147:AJ147),$G147/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G147-SUM($O147:AJ147),0))","v":0},{"$f":"IF(Oper!AL$10>=$C147,IF(ROUND(SUM($O147:AK147),4)=ROUND($G147,4),0,IF(Oper!AL$10=Inputs!$L$16,$G147-SUM($O147:AK147),$G147/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G147-SUM($O147:AK147),0))","v":0},{"$f":"IF(Oper!AM$10>=$C147,IF(ROUND(SUM($O147:AL147),4)=ROUND($G147,4),0,IF(Oper!AM$10=Inputs!$L$16,$G147-SUM($O147:AL147),$G147/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G147-SUM($O147:AL147),0))","v":0},{"$f":"IF(Oper!AN$10>=$C147,IF(ROUND(SUM($O147:AM147),4)=ROUND($G147,4),0,IF(Oper!AN$10=Inputs!$L$16,$G147-SUM($O147:AM147),$G147/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G147-SUM($O147:AM147),0))","v":0},{"$f":"IF(Oper!AO$10>=$C147,IF(ROUND(SUM($O147:AN147),4)=ROUND($G147,4),0,IF(Oper!AO$10=Inputs!$L$16,$G147-SUM($O147:AN147),$G147/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G147-SUM($O147:AN147),0))","v":0},{"$f":"IF(Oper!AP$10>=$C147,IF(ROUND(SUM($O147:AO147),4)=ROUND($G147,4),0,IF(Oper!AP$10=Inputs!$L$16,$G147-SUM($O147:AO147),$G147/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G147-SUM($O147:AO147),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C147,IF(ROUND(SUM($O147:AP147),4)=ROUND($G147,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G147-SUM($O147:AP147),$G147/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G147-SUM($O147:AP147),0))","v":0},{"$f":"IF(Oper!AR$10>=$C147,IF(ROUND(SUM($O147:AQ147),4)=ROUND($G147,4),0,IF(Oper!AR$10=Inputs!$L$16,$G147-SUM($O147:AQ147),$G147/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G147-SUM($O147:AQ147),0))","v":0},{"$f":"IF(Oper!AS$10>=$C147,IF(ROUND(SUM($O147:AR147),4)=ROUND($G147,4),0,IF(Oper!AS$10=Inputs!$L$16,$G147-SUM($O147:AR147),$G147/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G147-SUM($O147:AR147),0))","v":0},{"$f":"IF(Oper!AT$10>=$C147,IF(ROUND(SUM($O147:AS147),4)=ROUND($G147,4),0,IF(Oper!AT$10=Inputs!$L$16,$G147-SUM($O147:AS147),$G147/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G147-SUM($O147:AS147),0))","v":0},{"$f":"IF(Oper!AU$10>=$C147,IF(ROUND(SUM($O147:AT147),4)=ROUND($G147,4),0,IF(Oper!AU$10=Inputs!$L$16,$G147-SUM($O147:AT147),$G147/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G147-SUM($O147:AT147),0))","v":0},{"$f":"IF(Oper!AV$10>=$C147,IF(ROUND(SUM($O147:AU147),4)=ROUND($G147,4),0,IF(Oper!AV$10=Inputs!$L$16,$G147-SUM($O147:AU147),$G147/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G147-SUM($O147:AU147),0))","v":0},{"$f":"IF(Oper!AW$10>=$C147,IF(ROUND(SUM($O147:AV147),4)=ROUND($G147,4),0,IF(Oper!AW$10=Inputs!$L$16,$G147-SUM($O147:AV147),$G147/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G147-SUM($O147:AV147),0))","v":0},{"$f":"IF(Oper!AX$10>=$C147,IF(ROUND(SUM($O147:AW147),4)=ROUND($G147,4),0,IF(Oper!AX$10=Inputs!$L$16,$G147-SUM($O147:AW147),$G147/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G147-SUM($O147:AW147),0))","v":0},{"$f":"IF(Oper!AY$10>=$C147,IF(ROUND(SUM($O147:AX147),4)=ROUND($G147,4),0,IF(Oper!AY$10=Inputs!$L$16,$G147-SUM($O147:AX147),$G147/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G147-SUM($O147:AX147),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C147,IF(ROUND(SUM($O147:AY147),4)=ROUND($G147,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G147-SUM($O147:AY147),$G147/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G147-SUM($O147:AY147),0))","v":0},{"$f":"IF(Oper!BA$10>=$C147,IF(ROUND(SUM($O147:AZ147),4)=ROUND($G147,4),0,IF(Oper!BA$10=Inputs!$L$16,$G147-SUM($O147:AZ147),$G147/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G147-SUM($O147:AZ147),0))","v":0},{"$f":"IF(Oper!BB$10>=$C147,IF(ROUND(SUM($O147:BA147),4)=ROUND($G147,4),0,IF(Oper!BB$10=Inputs!$L$16,$G147-SUM($O147:BA147),$G147/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G147-SUM($O147:BA147),0))","v":0},{"$f":"IF(Oper!BC$10>=$C147,IF(ROUND(SUM($O147:BB147),4)=ROUND($G147,4),0,IF(Oper!BC$10=Inputs!$L$16,$G147-SUM($O147:BB147),$G147/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G147-SUM($O147:BB147),0))","v":0},{"$f":"IF(Oper!BD$10>=$C147,IF(ROUND(SUM($O147:BC147),4)=ROUND($G147,4),0,IF(Oper!BD$10=Inputs!$L$16,$G147-SUM($O147:BC147),$G147/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G147-SUM($O147:BC147),0))","v":0},{"$f":"IF(Oper!BE$10>=$C147,IF(ROUND(SUM($O147:BD147),4)=ROUND($G147,4),0,IF(Oper!BE$10=Inputs!$L$16,$G147-SUM($O147:BD147),$G147/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G147-SUM($O147:BD147),0))","v":0},{"$f":"IF(Oper!BF$10>=$C147,IF(ROUND(SUM($O147:BE147),4)=ROUND($G147,4),0,IF(Oper!BF$10=Inputs!$L$16,$G147-SUM($O147:BE147),$G147/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G147-SUM($O147:BE147),0))","v":0},{"$f":"IF(Oper!BG$10>=$C147,IF(ROUND(SUM($O147:BF147),4)=ROUND($G147,4),0,IF(Oper!BG$10=Inputs!$L$16,$G147-SUM($O147:BF147),$G147/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G147-SUM($O147:BF147),0))","v":0},{"$f":"IF(Oper!BH$10>=$C147,IF(ROUND(SUM($O147:BG147),4)=ROUND($G147,4),0,IF(Oper!BH$10=Inputs!$L$16,$G147-SUM($O147:BG147),$G147/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G147-SUM($O147:BG147),0))","v":0},{"$f":"IF(Oper!BI$10>=$C147,IF(ROUND(SUM($O147:BH147),4)=ROUND($G147,4),0,IF(Oper!BI$10=Inputs!$L$16,$G147-SUM($O147:BH147),$G147/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G147-SUM($O147:BH147),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C147,IF(ROUND(SUM($O147:BI147),4)=ROUND($G147,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G147-SUM($O147:BI147),$G147/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G147-SUM($O147:BI147),0))","v":0},{"$f":"IF(Oper!BK$10>=$C147,IF(ROUND(SUM($O147:BJ147),4)=ROUND($G147,4),0,IF(Oper!BK$10=Inputs!$L$16,$G147-SUM($O147:BJ147),$G147/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G147-SUM($O147:BJ147),0))","v":0},{"$f":"IF(Oper!BL$10>=$C147,IF(ROUND(SUM($O147:BK147),4)=ROUND($G147,4),0,IF(Oper!BL$10=Inputs!$L$16,$G147-SUM($O147:BK147),$G147/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G147-SUM($O147:BK147),0))","v":0},{"$f":"IF(Oper!BM$10>=$C147,IF(ROUND(SUM($O147:BL147),4)=ROUND($G147,4),0,IF(Oper!BM$10=Inputs!$L$16,$G147-SUM($O147:BL147),$G147/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G147-SUM($O147:BL147),0))","v":0},{"$f":"IF(Oper!BN$10>=$C147,IF(ROUND(SUM($O147:BM147),4)=ROUND($G147,4),0,IF(Oper!BN$10=Inputs!$L$16,$G147-SUM($O147:BM147),$G147/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G147-SUM($O147:BM147),0))","v":0},{"$f":"IF(Oper!BO$10>=$C147,IF(ROUND(SUM($O147:BN147),4)=ROUND($G147,4),0,IF(Oper!BO$10=Inputs!$L$16,$G147-SUM($O147:BN147),$G147/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G147-SUM($O147:BN147),0))","v":0},{"$f":"IF(Oper!BP$10>=$C147,IF(ROUND(SUM($O147:BO147),4)=ROUND($G147,4),0,IF(Oper!BP$10=Inputs!$L$16,$G147-SUM($O147:BO147),$G147/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G147-SUM($O147:BO147),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C147,IF(ROUND(SUM($O147:BP147),4)=ROUND($G147,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G147-SUM($O147:BP147),$G147/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G147-SUM($O147:BP147),0))","v":0},{"$f":"IF(Oper!BR$10>=$C147,IF(ROUND(SUM($O147:BQ147),4)=ROUND($G147,4),0,IF(Oper!BR$10=Inputs!$L$16,$G147-SUM($O147:BQ147),$G147/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G147-SUM($O147:BQ147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BS$10>=$C147,IF(ROUND(SUM($O147:BR147),4)=ROUND($G147,4),0,IF(Oper!BS$10=Inputs!$L$16,$G147-SUM($O147:BR147),$G147/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G147-SUM($O147:BR147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BT$10>=$C147,IF(ROUND(SUM($O147:BS147),4)=ROUND($G147,4),0,IF(Oper!BT$10=Inputs!$L$16,$G147-SUM($O147:BS147),$G147/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G147-SUM($O147:BS147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BU$10>=$C147,IF(ROUND(SUM($O147:BT147),4)=ROUND($G147,4),0,IF(Oper!BU$10=Inputs!$L$16,$G147-SUM($O147:BT147),$G147/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G147-SUM($O147:BT147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BV$10>=$C147,IF(ROUND(SUM($O147:BU147),4)=ROUND($G147,4),0,IF(Oper!BV$10=Inputs!$L$16,$G147-SUM($O147:BU147),$G147/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G147-SUM($O147:BU147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BW$10>=$C147,IF(ROUND(SUM($O147:BV147),4)=ROUND($G147,4),0,IF(Oper!BW$10=Inputs!$L$16,$G147-SUM($O147:BV147),$G147/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G147-SUM($O147:BV147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BX$10>=$C147,IF(ROUND(SUM($O147:BW147),4)=ROUND($G147,4),0,IF(Oper!BX$10=Inputs!$L$16,$G147-SUM($O147:BW147),$G147/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G147-SUM($O147:BW147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BY$10>=$C147,IF(ROUND(SUM($O147:BX147),4)=ROUND($G147,4),0,IF(Oper!BY$10=Inputs!$L$16,$G147-SUM($O147:BX147),$G147/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G147-SUM($O147:BX147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!BZ$10>=$C147,IF(ROUND(SUM($O147:BY147),4)=ROUND($G147,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G147-SUM($O147:BY147),$G147/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G147-SUM($O147:BY147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CA$10>=$C147,IF(ROUND(SUM($O147:BZ147),4)=ROUND($G147,4),0,IF(Oper!CA$10=Inputs!$L$16,$G147-SUM($O147:BZ147),$G147/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G147-SUM($O147:BZ147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CB$10>=$C147,IF(ROUND(SUM($O147:CA147),4)=ROUND($G147,4),0,IF(Oper!CB$10=Inputs!$L$16,$G147-SUM($O147:CA147),$G147/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G147-SUM($O147:CA147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CC$10>=$C147,IF(ROUND(SUM($O147:CB147),4)=ROUND($G147,4),0,IF(Oper!CC$10=Inputs!$L$16,$G147-SUM($O147:CB147),$G147/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G147-SUM($O147:CB147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CD$10>=$C147,IF(ROUND(SUM($O147:CC147),4)=ROUND($G147,4),0,IF(Oper!CD$10=Inputs!$L$16,$G147-SUM($O147:CC147),$G147/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G147-SUM($O147:CC147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CE$10>=$C147,IF(ROUND(SUM($O147:CD147),4)=ROUND($G147,4),0,IF(Oper!CE$10=Inputs!$L$16,$G147-SUM($O147:CD147),$G147/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G147-SUM($O147:CD147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CF$10>=$C147,IF(ROUND(SUM($O147:CE147),4)=ROUND($G147,4),0,IF(Oper!CF$10=Inputs!$L$16,$G147-SUM($O147:CE147),$G147/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G147-SUM($O147:CE147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CG$10>=$C147,IF(ROUND(SUM($O147:CF147),4)=ROUND($G147,4),0,IF(Oper!CG$10=Inputs!$L$16,$G147-SUM($O147:CF147),$G147/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G147-SUM($O147:CF147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CH$10>=$C147,IF(ROUND(SUM($O147:CG147),4)=ROUND($G147,4),0,IF(Oper!CH$10=Inputs!$L$16,$G147-SUM($O147:CG147),$G147/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G147-SUM($O147:CG147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CI$10>=$C147,IF(ROUND(SUM($O147:CH147),4)=ROUND($G147,4),0,IF(Oper!CI$10=Inputs!$L$16,$G147-SUM($O147:CH147),$G147/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G147-SUM($O147:CH147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CJ$10>=$C147,IF(ROUND(SUM($O147:CI147),4)=ROUND($G147,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G147-SUM($O147:CI147),$G147/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G147-SUM($O147:CI147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CK$10>=$C147,IF(ROUND(SUM($O147:CJ147),4)=ROUND($G147,4),0,IF(Oper!CK$10=Inputs!$L$16,$G147-SUM($O147:CJ147),$G147/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G147-SUM($O147:CJ147),0))","v":{"v":-9.08770153272427,"d":"(9.1)"}},{"$f":"IF(Oper!CL$10>=$C147,IF(ROUND(SUM($O147:CK147),4)=ROUND($G147,4),0,IF(Oper!CL$10=Inputs!$L$16,$G147-SUM($O147:CK147),$G147/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G147-SUM($O147:CK147),0))","v":0},{"$f":"IF(Oper!CM$10>=$C147,IF(ROUND(SUM($O147:CL147),4)=ROUND($G147,4),0,IF(Oper!CM$10=Inputs!$L$16,$G147-SUM($O147:CL147),$G147/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G147-SUM($O147:CL147),0))","v":0},{"$f":"IF(Oper!CN$10>=$C147,IF(ROUND(SUM($O147:CM147),4)=ROUND($G147,4),0,IF(Oper!CN$10=Inputs!$L$16,$G147-SUM($O147:CM147),$G147/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G147-SUM($O147:CM147),0))","v":0},{"$f":"IF(Oper!CO$10>=$C147,IF(ROUND(SUM($O147:CN147),4)=ROUND($G147,4),0,IF(Oper!CO$10=Inputs!$L$16,$G147-SUM($O147:CN147),$G147/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G147-SUM($O147:CN147),0))","v":0},{"$f":"IF(Oper!CP$10>=$C147,IF(ROUND(SUM($O147:CO147),4)=ROUND($G147,4),0,IF(Oper!CP$10=Inputs!$L$16,$G147-SUM($O147:CO147),$G147/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G147-SUM($O147:CO147),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C147,IF(ROUND(SUM($O147:CP147),4)=ROUND($G147,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G147-SUM($O147:CP147),$G147/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G147-SUM($O147:CP147),0))","v":0},{"$f":"IF(Oper!CR$10>=$C147,IF(ROUND(SUM($O147:CQ147),4)=ROUND($G147,4),0,IF(Oper!CR$10=Inputs!$L$16,$G147-SUM($O147:CQ147),$G147/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G147-SUM($O147:CQ147),0))","v":0}]
[null,null,"2073-12-31",{"$nulls":3},{"v":-185.3891112675751,"d":"-185.4"},{"$nulls":3},"MCAD",null,{"v":-185.3891112675751,"d":"(185)"},null,null,{"$f":"IF(Oper!P$10>=$C148,IF(ROUND(SUM($O148:O148),4)=ROUND($G148,4),0,IF(Oper!P$10=Inputs!$L$16,$G148-SUM($O148:O148),$G148/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G148-SUM($O148:O148),0))","v":0},{"$f":"IF(Oper!Q$10>=$C148,IF(ROUND(SUM($O148:P148),4)=ROUND($G148,4),0,IF(Oper!Q$10=Inputs!$L$16,$G148-SUM($O148:P148),$G148/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G148-SUM($O148:P148),0))","v":0},{"$f":"IF(Oper!R$10>=$C148,IF(ROUND(SUM($O148:Q148),4)=ROUND($G148,4),0,IF(Oper!R$10=Inputs!$L$16,$G148-SUM($O148:Q148),$G148/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G148-SUM($O148:Q148),0))","v":0},{"$f":"IF(Oper!S$10>=$C148,IF(ROUND(SUM($O148:R148),4)=ROUND($G148,4),0,IF(Oper!S$10=Inputs!$L$16,$G148-SUM($O148:R148),$G148/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G148-SUM($O148:R148),0))","v":0},{"$f":"IF(Oper!T$10>=$C148,IF(ROUND(SUM($O148:S148),4)=ROUND($G148,4),0,IF(Oper!T$10=Inputs!$L$16,$G148-SUM($O148:S148),$G148/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G148-SUM($O148:S148),0))","v":0},{"$f":"IF(Oper!U$10>=$C148,IF(ROUND(SUM($O148:T148),4)=ROUND($G148,4),0,IF(Oper!U$10=Inputs!$L$16,$G148-SUM($O148:T148),$G148/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G148-SUM($O148:T148),0))","v":0},{"$f":"IF(Oper!V$10>=$C148,IF(ROUND(SUM($O148:U148),4)=ROUND($G148,4),0,IF(Oper!V$10=Inputs!$L$16,$G148-SUM($O148:U148),$G148/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G148-SUM($O148:U148),0))","v":0},{"$f":"IF(Oper!W$10>=$C148,IF(ROUND(SUM($O148:V148),4)=ROUND($G148,4),0,IF(Oper!W$10=Inputs!$L$16,$G148-SUM($O148:V148),$G148/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G148-SUM($O148:V148),0))","v":0},{"$f":"IF(Oper!X$10>=$C148,IF(ROUND(SUM($O148:W148),4)=ROUND($G148,4),0,IF(Oper!X$10=Inputs!$L$16,$G148-SUM($O148:W148),$G148/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G148-SUM($O148:W148),0))","v":0},{"$f":"IF(Oper!Y$10>=$C148,IF(ROUND(SUM($O148:X148),4)=ROUND($G148,4),0,IF(Oper!Y$10=Inputs!$L$16,$G148-SUM($O148:X148),$G148/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G148-SUM($O148:X148),0))","v":0},{"$f":"IF(Oper!Z$10>=$C148,IF(ROUND(SUM($O148:Y148),4)=ROUND($G148,4),0,IF(Oper!Z$10=Inputs!$L$16,$G148-SUM($O148:Y148),$G148/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G148-SUM($O148:Y148),0))","v":0},{"$f":"IF(Oper!AA$10>=$C148,IF(ROUND(SUM($O148:Z148),4)=ROUND($G148,4),0,IF(Oper!AA$10=Inputs!$L$16,$G148-SUM($O148:Z148),$G148/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G148-SUM($O148:Z148),0))","v":0},{"$f":"IF(Oper!AB$10>=$C148,IF(ROUND(SUM($O148:AA148),4)=ROUND($G148,4),0,IF(Oper!AB$10=Inputs!$L$16,$G148-SUM($O148:AA148),$G148/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G148-SUM($O148:AA148),0))","v":0},{"$f":"IF(Oper!AC$10>=$C148,IF(ROUND(SUM($O148:AB148),4)=ROUND($G148,4),0,IF(Oper!AC$10=Inputs!$L$16,$G148-SUM($O148:AB148),$G148/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G148-SUM($O148:AB148),0))","v":0},{"$f":"IF(Oper!AD$10>=$C148,IF(ROUND(SUM($O148:AC148),4)=ROUND($G148,4),0,IF(Oper!AD$10=Inputs!$L$16,$G148-SUM($O148:AC148),$G148/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G148-SUM($O148:AC148),0))","v":0},{"$f":"IF(Oper!AE$10>=$C148,IF(ROUND(SUM($O148:AD148),4)=ROUND($G148,4),0,IF(Oper!AE$10=Inputs!$L$16,$G148-SUM($O148:AD148),$G148/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G148-SUM($O148:AD148),0))","v":0},{"$f":"IF(Oper!AF$10>=$C148,IF(ROUND(SUM($O148:AE148),4)=ROUND($G148,4),0,IF(Oper!AF$10=Inputs!$L$16,$G148-SUM($O148:AE148),$G148/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G148-SUM($O148:AE148),0))","v":0},{"$f":"IF(Oper!AG$10>=$C148,IF(ROUND(SUM($O148:AF148),4)=ROUND($G148,4),0,IF(Oper!AG$10=Inputs!$L$16,$G148-SUM($O148:AF148),$G148/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G148-SUM($O148:AF148),0))","v":0},{"$f":"IF(Oper!AH$10>=$C148,IF(ROUND(SUM($O148:AG148),4)=ROUND($G148,4),0,IF(Oper!AH$10=Inputs!$L$16,$G148-SUM($O148:AG148),$G148/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G148-SUM($O148:AG148),0))","v":0},{"$f":"IF(Oper!AI$10>=$C148,IF(ROUND(SUM($O148:AH148),4)=ROUND($G148,4),0,IF(Oper!AI$10=Inputs!$L$16,$G148-SUM($O148:AH148),$G148/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G148-SUM($O148:AH148),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C148,IF(ROUND(SUM($O148:AI148),4)=ROUND($G148,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G148-SUM($O148:AI148),$G148/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G148-SUM($O148:AI148),0))","v":0},{"$f":"IF(Oper!AK$10>=$C148,IF(ROUND(SUM($O148:AJ148),4)=ROUND($G148,4),0,IF(Oper!AK$10=Inputs!$L$16,$G148-SUM($O148:AJ148),$G148/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G148-SUM($O148:AJ148),0))","v":0},{"$f":"IF(Oper!AL$10>=$C148,IF(ROUND(SUM($O148:AK148),4)=ROUND($G148,4),0,IF(Oper!AL$10=Inputs!$L$16,$G148-SUM($O148:AK148),$G148/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G148-SUM($O148:AK148),0))","v":0},{"$f":"IF(Oper!AM$10>=$C148,IF(ROUND(SUM($O148:AL148),4)=ROUND($G148,4),0,IF(Oper!AM$10=Inputs!$L$16,$G148-SUM($O148:AL148),$G148/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G148-SUM($O148:AL148),0))","v":0},{"$f":"IF(Oper!AN$10>=$C148,IF(ROUND(SUM($O148:AM148),4)=ROUND($G148,4),0,IF(Oper!AN$10=Inputs!$L$16,$G148-SUM($O148:AM148),$G148/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G148-SUM($O148:AM148),0))","v":0},{"$f":"IF(Oper!AO$10>=$C148,IF(ROUND(SUM($O148:AN148),4)=ROUND($G148,4),0,IF(Oper!AO$10=Inputs!$L$16,$G148-SUM($O148:AN148),$G148/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G148-SUM($O148:AN148),0))","v":0},{"$f":"IF(Oper!AP$10>=$C148,IF(ROUND(SUM($O148:AO148),4)=ROUND($G148,4),0,IF(Oper!AP$10=Inputs!$L$16,$G148-SUM($O148:AO148),$G148/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G148-SUM($O148:AO148),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C148,IF(ROUND(SUM($O148:AP148),4)=ROUND($G148,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G148-SUM($O148:AP148),$G148/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G148-SUM($O148:AP148),0))","v":0},{"$f":"IF(Oper!AR$10>=$C148,IF(ROUND(SUM($O148:AQ148),4)=ROUND($G148,4),0,IF(Oper!AR$10=Inputs!$L$16,$G148-SUM($O148:AQ148),$G148/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G148-SUM($O148:AQ148),0))","v":0},{"$f":"IF(Oper!AS$10>=$C148,IF(ROUND(SUM($O148:AR148),4)=ROUND($G148,4),0,IF(Oper!AS$10=Inputs!$L$16,$G148-SUM($O148:AR148),$G148/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G148-SUM($O148:AR148),0))","v":0},{"$f":"IF(Oper!AT$10>=$C148,IF(ROUND(SUM($O148:AS148),4)=ROUND($G148,4),0,IF(Oper!AT$10=Inputs!$L$16,$G148-SUM($O148:AS148),$G148/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G148-SUM($O148:AS148),0))","v":0},{"$f":"IF(Oper!AU$10>=$C148,IF(ROUND(SUM($O148:AT148),4)=ROUND($G148,4),0,IF(Oper!AU$10=Inputs!$L$16,$G148-SUM($O148:AT148),$G148/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G148-SUM($O148:AT148),0))","v":0},{"$f":"IF(Oper!AV$10>=$C148,IF(ROUND(SUM($O148:AU148),4)=ROUND($G148,4),0,IF(Oper!AV$10=Inputs!$L$16,$G148-SUM($O148:AU148),$G148/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G148-SUM($O148:AU148),0))","v":0},{"$f":"IF(Oper!AW$10>=$C148,IF(ROUND(SUM($O148:AV148),4)=ROUND($G148,4),0,IF(Oper!AW$10=Inputs!$L$16,$G148-SUM($O148:AV148),$G148/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G148-SUM($O148:AV148),0))","v":0},{"$f":"IF(Oper!AX$10>=$C148,IF(ROUND(SUM($O148:AW148),4)=ROUND($G148,4),0,IF(Oper!AX$10=Inputs!$L$16,$G148-SUM($O148:AW148),$G148/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G148-SUM($O148:AW148),0))","v":0},{"$f":"IF(Oper!AY$10>=$C148,IF(ROUND(SUM($O148:AX148),4)=ROUND($G148,4),0,IF(Oper!AY$10=Inputs!$L$16,$G148-SUM($O148:AX148),$G148/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G148-SUM($O148:AX148),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C148,IF(ROUND(SUM($O148:AY148),4)=ROUND($G148,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G148-SUM($O148:AY148),$G148/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G148-SUM($O148:AY148),0))","v":0},{"$f":"IF(Oper!BA$10>=$C148,IF(ROUND(SUM($O148:AZ148),4)=ROUND($G148,4),0,IF(Oper!BA$10=Inputs!$L$16,$G148-SUM($O148:AZ148),$G148/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G148-SUM($O148:AZ148),0))","v":0},{"$f":"IF(Oper!BB$10>=$C148,IF(ROUND(SUM($O148:BA148),4)=ROUND($G148,4),0,IF(Oper!BB$10=Inputs!$L$16,$G148-SUM($O148:BA148),$G148/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G148-SUM($O148:BA148),0))","v":0},{"$f":"IF(Oper!BC$10>=$C148,IF(ROUND(SUM($O148:BB148),4)=ROUND($G148,4),0,IF(Oper!BC$10=Inputs!$L$16,$G148-SUM($O148:BB148),$G148/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G148-SUM($O148:BB148),0))","v":0},{"$f":"IF(Oper!BD$10>=$C148,IF(ROUND(SUM($O148:BC148),4)=ROUND($G148,4),0,IF(Oper!BD$10=Inputs!$L$16,$G148-SUM($O148:BC148),$G148/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G148-SUM($O148:BC148),0))","v":0},{"$f":"IF(Oper!BE$10>=$C148,IF(ROUND(SUM($O148:BD148),4)=ROUND($G148,4),0,IF(Oper!BE$10=Inputs!$L$16,$G148-SUM($O148:BD148),$G148/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G148-SUM($O148:BD148),0))","v":0},{"$f":"IF(Oper!BF$10>=$C148,IF(ROUND(SUM($O148:BE148),4)=ROUND($G148,4),0,IF(Oper!BF$10=Inputs!$L$16,$G148-SUM($O148:BE148),$G148/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G148-SUM($O148:BE148),0))","v":0},{"$f":"IF(Oper!BG$10>=$C148,IF(ROUND(SUM($O148:BF148),4)=ROUND($G148,4),0,IF(Oper!BG$10=Inputs!$L$16,$G148-SUM($O148:BF148),$G148/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G148-SUM($O148:BF148),0))","v":0},{"$f":"IF(Oper!BH$10>=$C148,IF(ROUND(SUM($O148:BG148),4)=ROUND($G148,4),0,IF(Oper!BH$10=Inputs!$L$16,$G148-SUM($O148:BG148),$G148/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G148-SUM($O148:BG148),0))","v":0},{"$f":"IF(Oper!BI$10>=$C148,IF(ROUND(SUM($O148:BH148),4)=ROUND($G148,4),0,IF(Oper!BI$10=Inputs!$L$16,$G148-SUM($O148:BH148),$G148/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G148-SUM($O148:BH148),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C148,IF(ROUND(SUM($O148:BI148),4)=ROUND($G148,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G148-SUM($O148:BI148),$G148/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G148-SUM($O148:BI148),0))","v":0},{"$f":"IF(Oper!BK$10>=$C148,IF(ROUND(SUM($O148:BJ148),4)=ROUND($G148,4),0,IF(Oper!BK$10=Inputs!$L$16,$G148-SUM($O148:BJ148),$G148/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G148-SUM($O148:BJ148),0))","v":0},{"$f":"IF(Oper!BL$10>=$C148,IF(ROUND(SUM($O148:BK148),4)=ROUND($G148,4),0,IF(Oper!BL$10=Inputs!$L$16,$G148-SUM($O148:BK148),$G148/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G148-SUM($O148:BK148),0))","v":0},{"$f":"IF(Oper!BM$10>=$C148,IF(ROUND(SUM($O148:BL148),4)=ROUND($G148,4),0,IF(Oper!BM$10=Inputs!$L$16,$G148-SUM($O148:BL148),$G148/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G148-SUM($O148:BL148),0))","v":0},{"$f":"IF(Oper!BN$10>=$C148,IF(ROUND(SUM($O148:BM148),4)=ROUND($G148,4),0,IF(Oper!BN$10=Inputs!$L$16,$G148-SUM($O148:BM148),$G148/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G148-SUM($O148:BM148),0))","v":0},{"$f":"IF(Oper!BO$10>=$C148,IF(ROUND(SUM($O148:BN148),4)=ROUND($G148,4),0,IF(Oper!BO$10=Inputs!$L$16,$G148-SUM($O148:BN148),$G148/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G148-SUM($O148:BN148),0))","v":0},{"$f":"IF(Oper!BP$10>=$C148,IF(ROUND(SUM($O148:BO148),4)=ROUND($G148,4),0,IF(Oper!BP$10=Inputs!$L$16,$G148-SUM($O148:BO148),$G148/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G148-SUM($O148:BO148),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C148,IF(ROUND(SUM($O148:BP148),4)=ROUND($G148,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G148-SUM($O148:BP148),$G148/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G148-SUM($O148:BP148),0))","v":0},{"$f":"IF(Oper!BR$10>=$C148,IF(ROUND(SUM($O148:BQ148),4)=ROUND($G148,4),0,IF(Oper!BR$10=Inputs!$L$16,$G148-SUM($O148:BQ148),$G148/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G148-SUM($O148:BQ148),0))","v":0},{"$f":"IF(Oper!BS$10>=$C148,IF(ROUND(SUM($O148:BR148),4)=ROUND($G148,4),0,IF(Oper!BS$10=Inputs!$L$16,$G148-SUM($O148:BR148),$G148/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G148-SUM($O148:BR148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BT$10>=$C148,IF(ROUND(SUM($O148:BS148),4)=ROUND($G148,4),0,IF(Oper!BT$10=Inputs!$L$16,$G148-SUM($O148:BS148),$G148/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G148-SUM($O148:BS148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BU$10>=$C148,IF(ROUND(SUM($O148:BT148),4)=ROUND($G148,4),0,IF(Oper!BU$10=Inputs!$L$16,$G148-SUM($O148:BT148),$G148/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G148-SUM($O148:BT148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BV$10>=$C148,IF(ROUND(SUM($O148:BU148),4)=ROUND($G148,4),0,IF(Oper!BV$10=Inputs!$L$16,$G148-SUM($O148:BU148),$G148/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G148-SUM($O148:BU148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BW$10>=$C148,IF(ROUND(SUM($O148:BV148),4)=ROUND($G148,4),0,IF(Oper!BW$10=Inputs!$L$16,$G148-SUM($O148:BV148),$G148/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G148-SUM($O148:BV148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BX$10>=$C148,IF(ROUND(SUM($O148:BW148),4)=ROUND($G148,4),0,IF(Oper!BX$10=Inputs!$L$16,$G148-SUM($O148:BW148),$G148/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G148-SUM($O148:BW148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BY$10>=$C148,IF(ROUND(SUM($O148:BX148),4)=ROUND($G148,4),0,IF(Oper!BY$10=Inputs!$L$16,$G148-SUM($O148:BX148),$G148/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G148-SUM($O148:BX148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!BZ$10>=$C148,IF(ROUND(SUM($O148:BY148),4)=ROUND($G148,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G148-SUM($O148:BY148),$G148/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G148-SUM($O148:BY148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CA$10>=$C148,IF(ROUND(SUM($O148:BZ148),4)=ROUND($G148,4),0,IF(Oper!CA$10=Inputs!$L$16,$G148-SUM($O148:BZ148),$G148/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G148-SUM($O148:BZ148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CB$10>=$C148,IF(ROUND(SUM($O148:CA148),4)=ROUND($G148,4),0,IF(Oper!CB$10=Inputs!$L$16,$G148-SUM($O148:CA148),$G148/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G148-SUM($O148:CA148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CC$10>=$C148,IF(ROUND(SUM($O148:CB148),4)=ROUND($G148,4),0,IF(Oper!CC$10=Inputs!$L$16,$G148-SUM($O148:CB148),$G148/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G148-SUM($O148:CB148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CD$10>=$C148,IF(ROUND(SUM($O148:CC148),4)=ROUND($G148,4),0,IF(Oper!CD$10=Inputs!$L$16,$G148-SUM($O148:CC148),$G148/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G148-SUM($O148:CC148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CE$10>=$C148,IF(ROUND(SUM($O148:CD148),4)=ROUND($G148,4),0,IF(Oper!CE$10=Inputs!$L$16,$G148-SUM($O148:CD148),$G148/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G148-SUM($O148:CD148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CF$10>=$C148,IF(ROUND(SUM($O148:CE148),4)=ROUND($G148,4),0,IF(Oper!CF$10=Inputs!$L$16,$G148-SUM($O148:CE148),$G148/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G148-SUM($O148:CE148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CG$10>=$C148,IF(ROUND(SUM($O148:CF148),4)=ROUND($G148,4),0,IF(Oper!CG$10=Inputs!$L$16,$G148-SUM($O148:CF148),$G148/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G148-SUM($O148:CF148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CH$10>=$C148,IF(ROUND(SUM($O148:CG148),4)=ROUND($G148,4),0,IF(Oper!CH$10=Inputs!$L$16,$G148-SUM($O148:CG148),$G148/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G148-SUM($O148:CG148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CI$10>=$C148,IF(ROUND(SUM($O148:CH148),4)=ROUND($G148,4),0,IF(Oper!CI$10=Inputs!$L$16,$G148-SUM($O148:CH148),$G148/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G148-SUM($O148:CH148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CJ$10>=$C148,IF(ROUND(SUM($O148:CI148),4)=ROUND($G148,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G148-SUM($O148:CI148),$G148/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G148-SUM($O148:CI148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CK$10>=$C148,IF(ROUND(SUM($O148:CJ148),4)=ROUND($G148,4),0,IF(Oper!CK$10=Inputs!$L$16,$G148-SUM($O148:CJ148),$G148/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G148-SUM($O148:CJ148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CL$10>=$C148,IF(ROUND(SUM($O148:CK148),4)=ROUND($G148,4),0,IF(Oper!CL$10=Inputs!$L$16,$G148-SUM($O148:CK148),$G148/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G148-SUM($O148:CK148),0))","v":{"v":-9.269455563378754,"d":"(9.3)"}},{"$f":"IF(Oper!CM$10>=$C148,IF(ROUND(SUM($O148:CL148),4)=ROUND($G148,4),0,IF(Oper!CM$10=Inputs!$L$16,$G148-SUM($O148:CL148),$G148/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G148-SUM($O148:CL148),0))","v":0},{"$f":"IF(Oper!CN$10>=$C148,IF(ROUND(SUM($O148:CM148),4)=ROUND($G148,4),0,IF(Oper!CN$10=Inputs!$L$16,$G148-SUM($O148:CM148),$G148/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G148-SUM($O148:CM148),0))","v":0},{"$f":"IF(Oper!CO$10>=$C148,IF(ROUND(SUM($O148:CN148),4)=ROUND($G148,4),0,IF(Oper!CO$10=Inputs!$L$16,$G148-SUM($O148:CN148),$G148/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G148-SUM($O148:CN148),0))","v":0},{"$f":"IF(Oper!CP$10>=$C148,IF(ROUND(SUM($O148:CO148),4)=ROUND($G148,4),0,IF(Oper!CP$10=Inputs!$L$16,$G148-SUM($O148:CO148),$G148/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G148-SUM($O148:CO148),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C148,IF(ROUND(SUM($O148:CP148),4)=ROUND($G148,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G148-SUM($O148:CP148),$G148/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G148-SUM($O148:CP148),0))","v":0},{"$f":"IF(Oper!CR$10>=$C148,IF(ROUND(SUM($O148:CQ148),4)=ROUND($G148,4),0,IF(Oper!CR$10=Inputs!$L$16,$G148-SUM($O148:CQ148),$G148/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G148-SUM($O148:CQ148),0))","v":0}]
[null,null,"2074-12-31",{"$nulls":3},{"v":-189.0968934929266,"d":"-189.1"},{"$nulls":3},"MCAD",null,{"v":-189.09689349292654,"d":"(189)"},null,null,{"$f":"IF(Oper!P$10>=$C149,IF(ROUND(SUM($O149:O149),4)=ROUND($G149,4),0,IF(Oper!P$10=Inputs!$L$16,$G149-SUM($O149:O149),$G149/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G149-SUM($O149:O149),0))","v":0},{"$f":"IF(Oper!Q$10>=$C149,IF(ROUND(SUM($O149:P149),4)=ROUND($G149,4),0,IF(Oper!Q$10=Inputs!$L$16,$G149-SUM($O149:P149),$G149/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G149-SUM($O149:P149),0))","v":0},{"$f":"IF(Oper!R$10>=$C149,IF(ROUND(SUM($O149:Q149),4)=ROUND($G149,4),0,IF(Oper!R$10=Inputs!$L$16,$G149-SUM($O149:Q149),$G149/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G149-SUM($O149:Q149),0))","v":0},{"$f":"IF(Oper!S$10>=$C149,IF(ROUND(SUM($O149:R149),4)=ROUND($G149,4),0,IF(Oper!S$10=Inputs!$L$16,$G149-SUM($O149:R149),$G149/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G149-SUM($O149:R149),0))","v":0},{"$f":"IF(Oper!T$10>=$C149,IF(ROUND(SUM($O149:S149),4)=ROUND($G149,4),0,IF(Oper!T$10=Inputs!$L$16,$G149-SUM($O149:S149),$G149/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G149-SUM($O149:S149),0))","v":0},{"$f":"IF(Oper!U$10>=$C149,IF(ROUND(SUM($O149:T149),4)=ROUND($G149,4),0,IF(Oper!U$10=Inputs!$L$16,$G149-SUM($O149:T149),$G149/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G149-SUM($O149:T149),0))","v":0},{"$f":"IF(Oper!V$10>=$C149,IF(ROUND(SUM($O149:U149),4)=ROUND($G149,4),0,IF(Oper!V$10=Inputs!$L$16,$G149-SUM($O149:U149),$G149/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G149-SUM($O149:U149),0))","v":0},{"$f":"IF(Oper!W$10>=$C149,IF(ROUND(SUM($O149:V149),4)=ROUND($G149,4),0,IF(Oper!W$10=Inputs!$L$16,$G149-SUM($O149:V149),$G149/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G149-SUM($O149:V149),0))","v":0},{"$f":"IF(Oper!X$10>=$C149,IF(ROUND(SUM($O149:W149),4)=ROUND($G149,4),0,IF(Oper!X$10=Inputs!$L$16,$G149-SUM($O149:W149),$G149/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G149-SUM($O149:W149),0))","v":0},{"$f":"IF(Oper!Y$10>=$C149,IF(ROUND(SUM($O149:X149),4)=ROUND($G149,4),0,IF(Oper!Y$10=Inputs!$L$16,$G149-SUM($O149:X149),$G149/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G149-SUM($O149:X149),0))","v":0},{"$f":"IF(Oper!Z$10>=$C149,IF(ROUND(SUM($O149:Y149),4)=ROUND($G149,4),0,IF(Oper!Z$10=Inputs!$L$16,$G149-SUM($O149:Y149),$G149/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G149-SUM($O149:Y149),0))","v":0},{"$f":"IF(Oper!AA$10>=$C149,IF(ROUND(SUM($O149:Z149),4)=ROUND($G149,4),0,IF(Oper!AA$10=Inputs!$L$16,$G149-SUM($O149:Z149),$G149/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G149-SUM($O149:Z149),0))","v":0},{"$f":"IF(Oper!AB$10>=$C149,IF(ROUND(SUM($O149:AA149),4)=ROUND($G149,4),0,IF(Oper!AB$10=Inputs!$L$16,$G149-SUM($O149:AA149),$G149/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G149-SUM($O149:AA149),0))","v":0},{"$f":"IF(Oper!AC$10>=$C149,IF(ROUND(SUM($O149:AB149),4)=ROUND($G149,4),0,IF(Oper!AC$10=Inputs!$L$16,$G149-SUM($O149:AB149),$G149/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G149-SUM($O149:AB149),0))","v":0},{"$f":"IF(Oper!AD$10>=$C149,IF(ROUND(SUM($O149:AC149),4)=ROUND($G149,4),0,IF(Oper!AD$10=Inputs!$L$16,$G149-SUM($O149:AC149),$G149/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G149-SUM($O149:AC149),0))","v":0},{"$f":"IF(Oper!AE$10>=$C149,IF(ROUND(SUM($O149:AD149),4)=ROUND($G149,4),0,IF(Oper!AE$10=Inputs!$L$16,$G149-SUM($O149:AD149),$G149/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G149-SUM($O149:AD149),0))","v":0},{"$f":"IF(Oper!AF$10>=$C149,IF(ROUND(SUM($O149:AE149),4)=ROUND($G149,4),0,IF(Oper!AF$10=Inputs!$L$16,$G149-SUM($O149:AE149),$G149/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G149-SUM($O149:AE149),0))","v":0},{"$f":"IF(Oper!AG$10>=$C149,IF(ROUND(SUM($O149:AF149),4)=ROUND($G149,4),0,IF(Oper!AG$10=Inputs!$L$16,$G149-SUM($O149:AF149),$G149/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G149-SUM($O149:AF149),0))","v":0},{"$f":"IF(Oper!AH$10>=$C149,IF(ROUND(SUM($O149:AG149),4)=ROUND($G149,4),0,IF(Oper!AH$10=Inputs!$L$16,$G149-SUM($O149:AG149),$G149/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G149-SUM($O149:AG149),0))","v":0},{"$f":"IF(Oper!AI$10>=$C149,IF(ROUND(SUM($O149:AH149),4)=ROUND($G149,4),0,IF(Oper!AI$10=Inputs!$L$16,$G149-SUM($O149:AH149),$G149/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G149-SUM($O149:AH149),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C149,IF(ROUND(SUM($O149:AI149),4)=ROUND($G149,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G149-SUM($O149:AI149),$G149/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G149-SUM($O149:AI149),0))","v":0},{"$f":"IF(Oper!AK$10>=$C149,IF(ROUND(SUM($O149:AJ149),4)=ROUND($G149,4),0,IF(Oper!AK$10=Inputs!$L$16,$G149-SUM($O149:AJ149),$G149/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G149-SUM($O149:AJ149),0))","v":0},{"$f":"IF(Oper!AL$10>=$C149,IF(ROUND(SUM($O149:AK149),4)=ROUND($G149,4),0,IF(Oper!AL$10=Inputs!$L$16,$G149-SUM($O149:AK149),$G149/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G149-SUM($O149:AK149),0))","v":0},{"$f":"IF(Oper!AM$10>=$C149,IF(ROUND(SUM($O149:AL149),4)=ROUND($G149,4),0,IF(Oper!AM$10=Inputs!$L$16,$G149-SUM($O149:AL149),$G149/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G149-SUM($O149:AL149),0))","v":0},{"$f":"IF(Oper!AN$10>=$C149,IF(ROUND(SUM($O149:AM149),4)=ROUND($G149,4),0,IF(Oper!AN$10=Inputs!$L$16,$G149-SUM($O149:AM149),$G149/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G149-SUM($O149:AM149),0))","v":0},{"$f":"IF(Oper!AO$10>=$C149,IF(ROUND(SUM($O149:AN149),4)=ROUND($G149,4),0,IF(Oper!AO$10=Inputs!$L$16,$G149-SUM($O149:AN149),$G149/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G149-SUM($O149:AN149),0))","v":0},{"$f":"IF(Oper!AP$10>=$C149,IF(ROUND(SUM($O149:AO149),4)=ROUND($G149,4),0,IF(Oper!AP$10=Inputs!$L$16,$G149-SUM($O149:AO149),$G149/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G149-SUM($O149:AO149),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C149,IF(ROUND(SUM($O149:AP149),4)=ROUND($G149,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G149-SUM($O149:AP149),$G149/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G149-SUM($O149:AP149),0))","v":0},{"$f":"IF(Oper!AR$10>=$C149,IF(ROUND(SUM($O149:AQ149),4)=ROUND($G149,4),0,IF(Oper!AR$10=Inputs!$L$16,$G149-SUM($O149:AQ149),$G149/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G149-SUM($O149:AQ149),0))","v":0},{"$f":"IF(Oper!AS$10>=$C149,IF(ROUND(SUM($O149:AR149),4)=ROUND($G149,4),0,IF(Oper!AS$10=Inputs!$L$16,$G149-SUM($O149:AR149),$G149/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G149-SUM($O149:AR149),0))","v":0},{"$f":"IF(Oper!AT$10>=$C149,IF(ROUND(SUM($O149:AS149),4)=ROUND($G149,4),0,IF(Oper!AT$10=Inputs!$L$16,$G149-SUM($O149:AS149),$G149/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G149-SUM($O149:AS149),0))","v":0},{"$f":"IF(Oper!AU$10>=$C149,IF(ROUND(SUM($O149:AT149),4)=ROUND($G149,4),0,IF(Oper!AU$10=Inputs!$L$16,$G149-SUM($O149:AT149),$G149/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G149-SUM($O149:AT149),0))","v":0},{"$f":"IF(Oper!AV$10>=$C149,IF(ROUND(SUM($O149:AU149),4)=ROUND($G149,4),0,IF(Oper!AV$10=Inputs!$L$16,$G149-SUM($O149:AU149),$G149/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G149-SUM($O149:AU149),0))","v":0},{"$f":"IF(Oper!AW$10>=$C149,IF(ROUND(SUM($O149:AV149),4)=ROUND($G149,4),0,IF(Oper!AW$10=Inputs!$L$16,$G149-SUM($O149:AV149),$G149/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G149-SUM($O149:AV149),0))","v":0},{"$f":"IF(Oper!AX$10>=$C149,IF(ROUND(SUM($O149:AW149),4)=ROUND($G149,4),0,IF(Oper!AX$10=Inputs!$L$16,$G149-SUM($O149:AW149),$G149/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G149-SUM($O149:AW149),0))","v":0},{"$f":"IF(Oper!AY$10>=$C149,IF(ROUND(SUM($O149:AX149),4)=ROUND($G149,4),0,IF(Oper!AY$10=Inputs!$L$16,$G149-SUM($O149:AX149),$G149/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G149-SUM($O149:AX149),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C149,IF(ROUND(SUM($O149:AY149),4)=ROUND($G149,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G149-SUM($O149:AY149),$G149/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G149-SUM($O149:AY149),0))","v":0},{"$f":"IF(Oper!BA$10>=$C149,IF(ROUND(SUM($O149:AZ149),4)=ROUND($G149,4),0,IF(Oper!BA$10=Inputs!$L$16,$G149-SUM($O149:AZ149),$G149/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G149-SUM($O149:AZ149),0))","v":0},{"$f":"IF(Oper!BB$10>=$C149,IF(ROUND(SUM($O149:BA149),4)=ROUND($G149,4),0,IF(Oper!BB$10=Inputs!$L$16,$G149-SUM($O149:BA149),$G149/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G149-SUM($O149:BA149),0))","v":0},{"$f":"IF(Oper!BC$10>=$C149,IF(ROUND(SUM($O149:BB149),4)=ROUND($G149,4),0,IF(Oper!BC$10=Inputs!$L$16,$G149-SUM($O149:BB149),$G149/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G149-SUM($O149:BB149),0))","v":0},{"$f":"IF(Oper!BD$10>=$C149,IF(ROUND(SUM($O149:BC149),4)=ROUND($G149,4),0,IF(Oper!BD$10=Inputs!$L$16,$G149-SUM($O149:BC149),$G149/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G149-SUM($O149:BC149),0))","v":0},{"$f":"IF(Oper!BE$10>=$C149,IF(ROUND(SUM($O149:BD149),4)=ROUND($G149,4),0,IF(Oper!BE$10=Inputs!$L$16,$G149-SUM($O149:BD149),$G149/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G149-SUM($O149:BD149),0))","v":0},{"$f":"IF(Oper!BF$10>=$C149,IF(ROUND(SUM($O149:BE149),4)=ROUND($G149,4),0,IF(Oper!BF$10=Inputs!$L$16,$G149-SUM($O149:BE149),$G149/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G149-SUM($O149:BE149),0))","v":0},{"$f":"IF(Oper!BG$10>=$C149,IF(ROUND(SUM($O149:BF149),4)=ROUND($G149,4),0,IF(Oper!BG$10=Inputs!$L$16,$G149-SUM($O149:BF149),$G149/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G149-SUM($O149:BF149),0))","v":0},{"$f":"IF(Oper!BH$10>=$C149,IF(ROUND(SUM($O149:BG149),4)=ROUND($G149,4),0,IF(Oper!BH$10=Inputs!$L$16,$G149-SUM($O149:BG149),$G149/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G149-SUM($O149:BG149),0))","v":0},{"$f":"IF(Oper!BI$10>=$C149,IF(ROUND(SUM($O149:BH149),4)=ROUND($G149,4),0,IF(Oper!BI$10=Inputs!$L$16,$G149-SUM($O149:BH149),$G149/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G149-SUM($O149:BH149),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C149,IF(ROUND(SUM($O149:BI149),4)=ROUND($G149,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G149-SUM($O149:BI149),$G149/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G149-SUM($O149:BI149),0))","v":0},{"$f":"IF(Oper!BK$10>=$C149,IF(ROUND(SUM($O149:BJ149),4)=ROUND($G149,4),0,IF(Oper!BK$10=Inputs!$L$16,$G149-SUM($O149:BJ149),$G149/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G149-SUM($O149:BJ149),0))","v":0},{"$f":"IF(Oper!BL$10>=$C149,IF(ROUND(SUM($O149:BK149),4)=ROUND($G149,4),0,IF(Oper!BL$10=Inputs!$L$16,$G149-SUM($O149:BK149),$G149/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G149-SUM($O149:BK149),0))","v":0},{"$f":"IF(Oper!BM$10>=$C149,IF(ROUND(SUM($O149:BL149),4)=ROUND($G149,4),0,IF(Oper!BM$10=Inputs!$L$16,$G149-SUM($O149:BL149),$G149/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G149-SUM($O149:BL149),0))","v":0},{"$f":"IF(Oper!BN$10>=$C149,IF(ROUND(SUM($O149:BM149),4)=ROUND($G149,4),0,IF(Oper!BN$10=Inputs!$L$16,$G149-SUM($O149:BM149),$G149/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G149-SUM($O149:BM149),0))","v":0},{"$f":"IF(Oper!BO$10>=$C149,IF(ROUND(SUM($O149:BN149),4)=ROUND($G149,4),0,IF(Oper!BO$10=Inputs!$L$16,$G149-SUM($O149:BN149),$G149/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G149-SUM($O149:BN149),0))","v":0},{"$f":"IF(Oper!BP$10>=$C149,IF(ROUND(SUM($O149:BO149),4)=ROUND($G149,4),0,IF(Oper!BP$10=Inputs!$L$16,$G149-SUM($O149:BO149),$G149/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G149-SUM($O149:BO149),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C149,IF(ROUND(SUM($O149:BP149),4)=ROUND($G149,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G149-SUM($O149:BP149),$G149/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G149-SUM($O149:BP149),0))","v":0},{"$f":"IF(Oper!BR$10>=$C149,IF(ROUND(SUM($O149:BQ149),4)=ROUND($G149,4),0,IF(Oper!BR$10=Inputs!$L$16,$G149-SUM($O149:BQ149),$G149/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G149-SUM($O149:BQ149),0))","v":0},{"$f":"IF(Oper!BS$10>=$C149,IF(ROUND(SUM($O149:BR149),4)=ROUND($G149,4),0,IF(Oper!BS$10=Inputs!$L$16,$G149-SUM($O149:BR149),$G149/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G149-SUM($O149:BR149),0))","v":0},{"$f":"IF(Oper!BT$10>=$C149,IF(ROUND(SUM($O149:BS149),4)=ROUND($G149,4),0,IF(Oper!BT$10=Inputs!$L$16,$G149-SUM($O149:BS149),$G149/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G149-SUM($O149:BS149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BU$10>=$C149,IF(ROUND(SUM($O149:BT149),4)=ROUND($G149,4),0,IF(Oper!BU$10=Inputs!$L$16,$G149-SUM($O149:BT149),$G149/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G149-SUM($O149:BT149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BV$10>=$C149,IF(ROUND(SUM($O149:BU149),4)=ROUND($G149,4),0,IF(Oper!BV$10=Inputs!$L$16,$G149-SUM($O149:BU149),$G149/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G149-SUM($O149:BU149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BW$10>=$C149,IF(ROUND(SUM($O149:BV149),4)=ROUND($G149,4),0,IF(Oper!BW$10=Inputs!$L$16,$G149-SUM($O149:BV149),$G149/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G149-SUM($O149:BV149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BX$10>=$C149,IF(ROUND(SUM($O149:BW149),4)=ROUND($G149,4),0,IF(Oper!BX$10=Inputs!$L$16,$G149-SUM($O149:BW149),$G149/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G149-SUM($O149:BW149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BY$10>=$C149,IF(ROUND(SUM($O149:BX149),4)=ROUND($G149,4),0,IF(Oper!BY$10=Inputs!$L$16,$G149-SUM($O149:BX149),$G149/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G149-SUM($O149:BX149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!BZ$10>=$C149,IF(ROUND(SUM($O149:BY149),4)=ROUND($G149,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G149-SUM($O149:BY149),$G149/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G149-SUM($O149:BY149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CA$10>=$C149,IF(ROUND(SUM($O149:BZ149),4)=ROUND($G149,4),0,IF(Oper!CA$10=Inputs!$L$16,$G149-SUM($O149:BZ149),$G149/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G149-SUM($O149:BZ149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CB$10>=$C149,IF(ROUND(SUM($O149:CA149),4)=ROUND($G149,4),0,IF(Oper!CB$10=Inputs!$L$16,$G149-SUM($O149:CA149),$G149/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G149-SUM($O149:CA149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CC$10>=$C149,IF(ROUND(SUM($O149:CB149),4)=ROUND($G149,4),0,IF(Oper!CC$10=Inputs!$L$16,$G149-SUM($O149:CB149),$G149/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G149-SUM($O149:CB149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CD$10>=$C149,IF(ROUND(SUM($O149:CC149),4)=ROUND($G149,4),0,IF(Oper!CD$10=Inputs!$L$16,$G149-SUM($O149:CC149),$G149/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G149-SUM($O149:CC149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CE$10>=$C149,IF(ROUND(SUM($O149:CD149),4)=ROUND($G149,4),0,IF(Oper!CE$10=Inputs!$L$16,$G149-SUM($O149:CD149),$G149/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G149-SUM($O149:CD149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CF$10>=$C149,IF(ROUND(SUM($O149:CE149),4)=ROUND($G149,4),0,IF(Oper!CF$10=Inputs!$L$16,$G149-SUM($O149:CE149),$G149/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G149-SUM($O149:CE149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CG$10>=$C149,IF(ROUND(SUM($O149:CF149),4)=ROUND($G149,4),0,IF(Oper!CG$10=Inputs!$L$16,$G149-SUM($O149:CF149),$G149/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G149-SUM($O149:CF149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CH$10>=$C149,IF(ROUND(SUM($O149:CG149),4)=ROUND($G149,4),0,IF(Oper!CH$10=Inputs!$L$16,$G149-SUM($O149:CG149),$G149/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G149-SUM($O149:CG149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CI$10>=$C149,IF(ROUND(SUM($O149:CH149),4)=ROUND($G149,4),0,IF(Oper!CI$10=Inputs!$L$16,$G149-SUM($O149:CH149),$G149/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G149-SUM($O149:CH149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CJ$10>=$C149,IF(ROUND(SUM($O149:CI149),4)=ROUND($G149,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G149-SUM($O149:CI149),$G149/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G149-SUM($O149:CI149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CK$10>=$C149,IF(ROUND(SUM($O149:CJ149),4)=ROUND($G149,4),0,IF(Oper!CK$10=Inputs!$L$16,$G149-SUM($O149:CJ149),$G149/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G149-SUM($O149:CJ149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CL$10>=$C149,IF(ROUND(SUM($O149:CK149),4)=ROUND($G149,4),0,IF(Oper!CL$10=Inputs!$L$16,$G149-SUM($O149:CK149),$G149/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G149-SUM($O149:CK149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CM$10>=$C149,IF(ROUND(SUM($O149:CL149),4)=ROUND($G149,4),0,IF(Oper!CM$10=Inputs!$L$16,$G149-SUM($O149:CL149),$G149/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G149-SUM($O149:CL149),0))","v":{"v":-9.45484467464633,"d":"(9.5)"}},{"$f":"IF(Oper!CN$10>=$C149,IF(ROUND(SUM($O149:CM149),4)=ROUND($G149,4),0,IF(Oper!CN$10=Inputs!$L$16,$G149-SUM($O149:CM149),$G149/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G149-SUM($O149:CM149),0))","v":0},{"$f":"IF(Oper!CO$10>=$C149,IF(ROUND(SUM($O149:CN149),4)=ROUND($G149,4),0,IF(Oper!CO$10=Inputs!$L$16,$G149-SUM($O149:CN149),$G149/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G149-SUM($O149:CN149),0))","v":0},{"$f":"IF(Oper!CP$10>=$C149,IF(ROUND(SUM($O149:CO149),4)=ROUND($G149,4),0,IF(Oper!CP$10=Inputs!$L$16,$G149-SUM($O149:CO149),$G149/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G149-SUM($O149:CO149),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C149,IF(ROUND(SUM($O149:CP149),4)=ROUND($G149,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G149-SUM($O149:CP149),$G149/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G149-SUM($O149:CP149),0))","v":0},{"$f":"IF(Oper!CR$10>=$C149,IF(ROUND(SUM($O149:CQ149),4)=ROUND($G149,4),0,IF(Oper!CR$10=Inputs!$L$16,$G149-SUM($O149:CQ149),$G149/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G149-SUM($O149:CQ149),0))","v":0}]
[null,null,"2075-12-31",{"$nulls":3},{"v":-192.87883136278512,"d":"-192.9"},{"$nulls":3},"MCAD",null,{"v":-192.8788313627852,"d":"(193)"},null,null,{"$f":"IF(Oper!P$10>=$C150,IF(ROUND(SUM($O150:O150),4)=ROUND($G150,4),0,IF(Oper!P$10=Inputs!$L$16,$G150-SUM($O150:O150),$G150/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G150-SUM($O150:O150),0))","v":0},{"$f":"IF(Oper!Q$10>=$C150,IF(ROUND(SUM($O150:P150),4)=ROUND($G150,4),0,IF(Oper!Q$10=Inputs!$L$16,$G150-SUM($O150:P150),$G150/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G150-SUM($O150:P150),0))","v":0},{"$f":"IF(Oper!R$10>=$C150,IF(ROUND(SUM($O150:Q150),4)=ROUND($G150,4),0,IF(Oper!R$10=Inputs!$L$16,$G150-SUM($O150:Q150),$G150/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G150-SUM($O150:Q150),0))","v":0},{"$f":"IF(Oper!S$10>=$C150,IF(ROUND(SUM($O150:R150),4)=ROUND($G150,4),0,IF(Oper!S$10=Inputs!$L$16,$G150-SUM($O150:R150),$G150/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G150-SUM($O150:R150),0))","v":0},{"$f":"IF(Oper!T$10>=$C150,IF(ROUND(SUM($O150:S150),4)=ROUND($G150,4),0,IF(Oper!T$10=Inputs!$L$16,$G150-SUM($O150:S150),$G150/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G150-SUM($O150:S150),0))","v":0},{"$f":"IF(Oper!U$10>=$C150,IF(ROUND(SUM($O150:T150),4)=ROUND($G150,4),0,IF(Oper!U$10=Inputs!$L$16,$G150-SUM($O150:T150),$G150/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G150-SUM($O150:T150),0))","v":0},{"$f":"IF(Oper!V$10>=$C150,IF(ROUND(SUM($O150:U150),4)=ROUND($G150,4),0,IF(Oper!V$10=Inputs!$L$16,$G150-SUM($O150:U150),$G150/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G150-SUM($O150:U150),0))","v":0},{"$f":"IF(Oper!W$10>=$C150,IF(ROUND(SUM($O150:V150),4)=ROUND($G150,4),0,IF(Oper!W$10=Inputs!$L$16,$G150-SUM($O150:V150),$G150/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G150-SUM($O150:V150),0))","v":0},{"$f":"IF(Oper!X$10>=$C150,IF(ROUND(SUM($O150:W150),4)=ROUND($G150,4),0,IF(Oper!X$10=Inputs!$L$16,$G150-SUM($O150:W150),$G150/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G150-SUM($O150:W150),0))","v":0},{"$f":"IF(Oper!Y$10>=$C150,IF(ROUND(SUM($O150:X150),4)=ROUND($G150,4),0,IF(Oper!Y$10=Inputs!$L$16,$G150-SUM($O150:X150),$G150/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G150-SUM($O150:X150),0))","v":0},{"$f":"IF(Oper!Z$10>=$C150,IF(ROUND(SUM($O150:Y150),4)=ROUND($G150,4),0,IF(Oper!Z$10=Inputs!$L$16,$G150-SUM($O150:Y150),$G150/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G150-SUM($O150:Y150),0))","v":0},{"$f":"IF(Oper!AA$10>=$C150,IF(ROUND(SUM($O150:Z150),4)=ROUND($G150,4),0,IF(Oper!AA$10=Inputs!$L$16,$G150-SUM($O150:Z150),$G150/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G150-SUM($O150:Z150),0))","v":0},{"$f":"IF(Oper!AB$10>=$C150,IF(ROUND(SUM($O150:AA150),4)=ROUND($G150,4),0,IF(Oper!AB$10=Inputs!$L$16,$G150-SUM($O150:AA150),$G150/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G150-SUM($O150:AA150),0))","v":0},{"$f":"IF(Oper!AC$10>=$C150,IF(ROUND(SUM($O150:AB150),4)=ROUND($G150,4),0,IF(Oper!AC$10=Inputs!$L$16,$G150-SUM($O150:AB150),$G150/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G150-SUM($O150:AB150),0))","v":0},{"$f":"IF(Oper!AD$10>=$C150,IF(ROUND(SUM($O150:AC150),4)=ROUND($G150,4),0,IF(Oper!AD$10=Inputs!$L$16,$G150-SUM($O150:AC150),$G150/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G150-SUM($O150:AC150),0))","v":0},{"$f":"IF(Oper!AE$10>=$C150,IF(ROUND(SUM($O150:AD150),4)=ROUND($G150,4),0,IF(Oper!AE$10=Inputs!$L$16,$G150-SUM($O150:AD150),$G150/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G150-SUM($O150:AD150),0))","v":0},{"$f":"IF(Oper!AF$10>=$C150,IF(ROUND(SUM($O150:AE150),4)=ROUND($G150,4),0,IF(Oper!AF$10=Inputs!$L$16,$G150-SUM($O150:AE150),$G150/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G150-SUM($O150:AE150),0))","v":0},{"$f":"IF(Oper!AG$10>=$C150,IF(ROUND(SUM($O150:AF150),4)=ROUND($G150,4),0,IF(Oper!AG$10=Inputs!$L$16,$G150-SUM($O150:AF150),$G150/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G150-SUM($O150:AF150),0))","v":0},{"$f":"IF(Oper!AH$10>=$C150,IF(ROUND(SUM($O150:AG150),4)=ROUND($G150,4),0,IF(Oper!AH$10=Inputs!$L$16,$G150-SUM($O150:AG150),$G150/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G150-SUM($O150:AG150),0))","v":0},{"$f":"IF(Oper!AI$10>=$C150,IF(ROUND(SUM($O150:AH150),4)=ROUND($G150,4),0,IF(Oper!AI$10=Inputs!$L$16,$G150-SUM($O150:AH150),$G150/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G150-SUM($O150:AH150),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C150,IF(ROUND(SUM($O150:AI150),4)=ROUND($G150,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G150-SUM($O150:AI150),$G150/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G150-SUM($O150:AI150),0))","v":0},{"$f":"IF(Oper!AK$10>=$C150,IF(ROUND(SUM($O150:AJ150),4)=ROUND($G150,4),0,IF(Oper!AK$10=Inputs!$L$16,$G150-SUM($O150:AJ150),$G150/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G150-SUM($O150:AJ150),0))","v":0},{"$f":"IF(Oper!AL$10>=$C150,IF(ROUND(SUM($O150:AK150),4)=ROUND($G150,4),0,IF(Oper!AL$10=Inputs!$L$16,$G150-SUM($O150:AK150),$G150/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G150-SUM($O150:AK150),0))","v":0},{"$f":"IF(Oper!AM$10>=$C150,IF(ROUND(SUM($O150:AL150),4)=ROUND($G150,4),0,IF(Oper!AM$10=Inputs!$L$16,$G150-SUM($O150:AL150),$G150/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G150-SUM($O150:AL150),0))","v":0},{"$f":"IF(Oper!AN$10>=$C150,IF(ROUND(SUM($O150:AM150),4)=ROUND($G150,4),0,IF(Oper!AN$10=Inputs!$L$16,$G150-SUM($O150:AM150),$G150/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G150-SUM($O150:AM150),0))","v":0},{"$f":"IF(Oper!AO$10>=$C150,IF(ROUND(SUM($O150:AN150),4)=ROUND($G150,4),0,IF(Oper!AO$10=Inputs!$L$16,$G150-SUM($O150:AN150),$G150/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G150-SUM($O150:AN150),0))","v":0},{"$f":"IF(Oper!AP$10>=$C150,IF(ROUND(SUM($O150:AO150),4)=ROUND($G150,4),0,IF(Oper!AP$10=Inputs!$L$16,$G150-SUM($O150:AO150),$G150/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G150-SUM($O150:AO150),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C150,IF(ROUND(SUM($O150:AP150),4)=ROUND($G150,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G150-SUM($O150:AP150),$G150/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G150-SUM($O150:AP150),0))","v":0},{"$f":"IF(Oper!AR$10>=$C150,IF(ROUND(SUM($O150:AQ150),4)=ROUND($G150,4),0,IF(Oper!AR$10=Inputs!$L$16,$G150-SUM($O150:AQ150),$G150/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G150-SUM($O150:AQ150),0))","v":0},{"$f":"IF(Oper!AS$10>=$C150,IF(ROUND(SUM($O150:AR150),4)=ROUND($G150,4),0,IF(Oper!AS$10=Inputs!$L$16,$G150-SUM($O150:AR150),$G150/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G150-SUM($O150:AR150),0))","v":0},{"$f":"IF(Oper!AT$10>=$C150,IF(ROUND(SUM($O150:AS150),4)=ROUND($G150,4),0,IF(Oper!AT$10=Inputs!$L$16,$G150-SUM($O150:AS150),$G150/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G150-SUM($O150:AS150),0))","v":0},{"$f":"IF(Oper!AU$10>=$C150,IF(ROUND(SUM($O150:AT150),4)=ROUND($G150,4),0,IF(Oper!AU$10=Inputs!$L$16,$G150-SUM($O150:AT150),$G150/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G150-SUM($O150:AT150),0))","v":0},{"$f":"IF(Oper!AV$10>=$C150,IF(ROUND(SUM($O150:AU150),4)=ROUND($G150,4),0,IF(Oper!AV$10=Inputs!$L$16,$G150-SUM($O150:AU150),$G150/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G150-SUM($O150:AU150),0))","v":0},{"$f":"IF(Oper!AW$10>=$C150,IF(ROUND(SUM($O150:AV150),4)=ROUND($G150,4),0,IF(Oper!AW$10=Inputs!$L$16,$G150-SUM($O150:AV150),$G150/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G150-SUM($O150:AV150),0))","v":0},{"$f":"IF(Oper!AX$10>=$C150,IF(ROUND(SUM($O150:AW150),4)=ROUND($G150,4),0,IF(Oper!AX$10=Inputs!$L$16,$G150-SUM($O150:AW150),$G150/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G150-SUM($O150:AW150),0))","v":0},{"$f":"IF(Oper!AY$10>=$C150,IF(ROUND(SUM($O150:AX150),4)=ROUND($G150,4),0,IF(Oper!AY$10=Inputs!$L$16,$G150-SUM($O150:AX150),$G150/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G150-SUM($O150:AX150),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C150,IF(ROUND(SUM($O150:AY150),4)=ROUND($G150,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G150-SUM($O150:AY150),$G150/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G150-SUM($O150:AY150),0))","v":0},{"$f":"IF(Oper!BA$10>=$C150,IF(ROUND(SUM($O150:AZ150),4)=ROUND($G150,4),0,IF(Oper!BA$10=Inputs!$L$16,$G150-SUM($O150:AZ150),$G150/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G150-SUM($O150:AZ150),0))","v":0},{"$f":"IF(Oper!BB$10>=$C150,IF(ROUND(SUM($O150:BA150),4)=ROUND($G150,4),0,IF(Oper!BB$10=Inputs!$L$16,$G150-SUM($O150:BA150),$G150/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G150-SUM($O150:BA150),0))","v":0},{"$f":"IF(Oper!BC$10>=$C150,IF(ROUND(SUM($O150:BB150),4)=ROUND($G150,4),0,IF(Oper!BC$10=Inputs!$L$16,$G150-SUM($O150:BB150),$G150/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G150-SUM($O150:BB150),0))","v":0},{"$f":"IF(Oper!BD$10>=$C150,IF(ROUND(SUM($O150:BC150),4)=ROUND($G150,4),0,IF(Oper!BD$10=Inputs!$L$16,$G150-SUM($O150:BC150),$G150/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G150-SUM($O150:BC150),0))","v":0},{"$f":"IF(Oper!BE$10>=$C150,IF(ROUND(SUM($O150:BD150),4)=ROUND($G150,4),0,IF(Oper!BE$10=Inputs!$L$16,$G150-SUM($O150:BD150),$G150/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G150-SUM($O150:BD150),0))","v":0},{"$f":"IF(Oper!BF$10>=$C150,IF(ROUND(SUM($O150:BE150),4)=ROUND($G150,4),0,IF(Oper!BF$10=Inputs!$L$16,$G150-SUM($O150:BE150),$G150/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G150-SUM($O150:BE150),0))","v":0},{"$f":"IF(Oper!BG$10>=$C150,IF(ROUND(SUM($O150:BF150),4)=ROUND($G150,4),0,IF(Oper!BG$10=Inputs!$L$16,$G150-SUM($O150:BF150),$G150/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G150-SUM($O150:BF150),0))","v":0},{"$f":"IF(Oper!BH$10>=$C150,IF(ROUND(SUM($O150:BG150),4)=ROUND($G150,4),0,IF(Oper!BH$10=Inputs!$L$16,$G150-SUM($O150:BG150),$G150/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G150-SUM($O150:BG150),0))","v":0},{"$f":"IF(Oper!BI$10>=$C150,IF(ROUND(SUM($O150:BH150),4)=ROUND($G150,4),0,IF(Oper!BI$10=Inputs!$L$16,$G150-SUM($O150:BH150),$G150/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G150-SUM($O150:BH150),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C150,IF(ROUND(SUM($O150:BI150),4)=ROUND($G150,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G150-SUM($O150:BI150),$G150/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G150-SUM($O150:BI150),0))","v":0},{"$f":"IF(Oper!BK$10>=$C150,IF(ROUND(SUM($O150:BJ150),4)=ROUND($G150,4),0,IF(Oper!BK$10=Inputs!$L$16,$G150-SUM($O150:BJ150),$G150/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G150-SUM($O150:BJ150),0))","v":0},{"$f":"IF(Oper!BL$10>=$C150,IF(ROUND(SUM($O150:BK150),4)=ROUND($G150,4),0,IF(Oper!BL$10=Inputs!$L$16,$G150-SUM($O150:BK150),$G150/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G150-SUM($O150:BK150),0))","v":0},{"$f":"IF(Oper!BM$10>=$C150,IF(ROUND(SUM($O150:BL150),4)=ROUND($G150,4),0,IF(Oper!BM$10=Inputs!$L$16,$G150-SUM($O150:BL150),$G150/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G150-SUM($O150:BL150),0))","v":0},{"$f":"IF(Oper!BN$10>=$C150,IF(ROUND(SUM($O150:BM150),4)=ROUND($G150,4),0,IF(Oper!BN$10=Inputs!$L$16,$G150-SUM($O150:BM150),$G150/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G150-SUM($O150:BM150),0))","v":0},{"$f":"IF(Oper!BO$10>=$C150,IF(ROUND(SUM($O150:BN150),4)=ROUND($G150,4),0,IF(Oper!BO$10=Inputs!$L$16,$G150-SUM($O150:BN150),$G150/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G150-SUM($O150:BN150),0))","v":0},{"$f":"IF(Oper!BP$10>=$C150,IF(ROUND(SUM($O150:BO150),4)=ROUND($G150,4),0,IF(Oper!BP$10=Inputs!$L$16,$G150-SUM($O150:BO150),$G150/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G150-SUM($O150:BO150),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C150,IF(ROUND(SUM($O150:BP150),4)=ROUND($G150,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G150-SUM($O150:BP150),$G150/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G150-SUM($O150:BP150),0))","v":0},{"$f":"IF(Oper!BR$10>=$C150,IF(ROUND(SUM($O150:BQ150),4)=ROUND($G150,4),0,IF(Oper!BR$10=Inputs!$L$16,$G150-SUM($O150:BQ150),$G150/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G150-SUM($O150:BQ150),0))","v":0},{"$f":"IF(Oper!BS$10>=$C150,IF(ROUND(SUM($O150:BR150),4)=ROUND($G150,4),0,IF(Oper!BS$10=Inputs!$L$16,$G150-SUM($O150:BR150),$G150/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G150-SUM($O150:BR150),0))","v":0},{"$f":"IF(Oper!BT$10>=$C150,IF(ROUND(SUM($O150:BS150),4)=ROUND($G150,4),0,IF(Oper!BT$10=Inputs!$L$16,$G150-SUM($O150:BS150),$G150/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G150-SUM($O150:BS150),0))","v":0},{"$f":"IF(Oper!BU$10>=$C150,IF(ROUND(SUM($O150:BT150),4)=ROUND($G150,4),0,IF(Oper!BU$10=Inputs!$L$16,$G150-SUM($O150:BT150),$G150/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G150-SUM($O150:BT150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!BV$10>=$C150,IF(ROUND(SUM($O150:BU150),4)=ROUND($G150,4),0,IF(Oper!BV$10=Inputs!$L$16,$G150-SUM($O150:BU150),$G150/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G150-SUM($O150:BU150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!BW$10>=$C150,IF(ROUND(SUM($O150:BV150),4)=ROUND($G150,4),0,IF(Oper!BW$10=Inputs!$L$16,$G150-SUM($O150:BV150),$G150/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G150-SUM($O150:BV150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!BX$10>=$C150,IF(ROUND(SUM($O150:BW150),4)=ROUND($G150,4),0,IF(Oper!BX$10=Inputs!$L$16,$G150-SUM($O150:BW150),$G150/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G150-SUM($O150:BW150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!BY$10>=$C150,IF(ROUND(SUM($O150:BX150),4)=ROUND($G150,4),0,IF(Oper!BY$10=Inputs!$L$16,$G150-SUM($O150:BX150),$G150/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G150-SUM($O150:BX150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!BZ$10>=$C150,IF(ROUND(SUM($O150:BY150),4)=ROUND($G150,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G150-SUM($O150:BY150),$G150/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G150-SUM($O150:BY150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CA$10>=$C150,IF(ROUND(SUM($O150:BZ150),4)=ROUND($G150,4),0,IF(Oper!CA$10=Inputs!$L$16,$G150-SUM($O150:BZ150),$G150/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G150-SUM($O150:BZ150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CB$10>=$C150,IF(ROUND(SUM($O150:CA150),4)=ROUND($G150,4),0,IF(Oper!CB$10=Inputs!$L$16,$G150-SUM($O150:CA150),$G150/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G150-SUM($O150:CA150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CC$10>=$C150,IF(ROUND(SUM($O150:CB150),4)=ROUND($G150,4),0,IF(Oper!CC$10=Inputs!$L$16,$G150-SUM($O150:CB150),$G150/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G150-SUM($O150:CB150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CD$10>=$C150,IF(ROUND(SUM($O150:CC150),4)=ROUND($G150,4),0,IF(Oper!CD$10=Inputs!$L$16,$G150-SUM($O150:CC150),$G150/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G150-SUM($O150:CC150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CE$10>=$C150,IF(ROUND(SUM($O150:CD150),4)=ROUND($G150,4),0,IF(Oper!CE$10=Inputs!$L$16,$G150-SUM($O150:CD150),$G150/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G150-SUM($O150:CD150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CF$10>=$C150,IF(ROUND(SUM($O150:CE150),4)=ROUND($G150,4),0,IF(Oper!CF$10=Inputs!$L$16,$G150-SUM($O150:CE150),$G150/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G150-SUM($O150:CE150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CG$10>=$C150,IF(ROUND(SUM($O150:CF150),4)=ROUND($G150,4),0,IF(Oper!CG$10=Inputs!$L$16,$G150-SUM($O150:CF150),$G150/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G150-SUM($O150:CF150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CH$10>=$C150,IF(ROUND(SUM($O150:CG150),4)=ROUND($G150,4),0,IF(Oper!CH$10=Inputs!$L$16,$G150-SUM($O150:CG150),$G150/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G150-SUM($O150:CG150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CI$10>=$C150,IF(ROUND(SUM($O150:CH150),4)=ROUND($G150,4),0,IF(Oper!CI$10=Inputs!$L$16,$G150-SUM($O150:CH150),$G150/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G150-SUM($O150:CH150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CJ$10>=$C150,IF(ROUND(SUM($O150:CI150),4)=ROUND($G150,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G150-SUM($O150:CI150),$G150/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G150-SUM($O150:CI150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CK$10>=$C150,IF(ROUND(SUM($O150:CJ150),4)=ROUND($G150,4),0,IF(Oper!CK$10=Inputs!$L$16,$G150-SUM($O150:CJ150),$G150/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G150-SUM($O150:CJ150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CL$10>=$C150,IF(ROUND(SUM($O150:CK150),4)=ROUND($G150,4),0,IF(Oper!CL$10=Inputs!$L$16,$G150-SUM($O150:CK150),$G150/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G150-SUM($O150:CK150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CM$10>=$C150,IF(ROUND(SUM($O150:CL150),4)=ROUND($G150,4),0,IF(Oper!CM$10=Inputs!$L$16,$G150-SUM($O150:CL150),$G150/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G150-SUM($O150:CL150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CN$10>=$C150,IF(ROUND(SUM($O150:CM150),4)=ROUND($G150,4),0,IF(Oper!CN$10=Inputs!$L$16,$G150-SUM($O150:CM150),$G150/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G150-SUM($O150:CM150),0))","v":{"v":-9.643941568139256,"d":"(9.6)"}},{"$f":"IF(Oper!CO$10>=$C150,IF(ROUND(SUM($O150:CN150),4)=ROUND($G150,4),0,IF(Oper!CO$10=Inputs!$L$16,$G150-SUM($O150:CN150),$G150/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G150-SUM($O150:CN150),0))","v":0},{"$f":"IF(Oper!CP$10>=$C150,IF(ROUND(SUM($O150:CO150),4)=ROUND($G150,4),0,IF(Oper!CP$10=Inputs!$L$16,$G150-SUM($O150:CO150),$G150/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G150-SUM($O150:CO150),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C150,IF(ROUND(SUM($O150:CP150),4)=ROUND($G150,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G150-SUM($O150:CP150),$G150/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G150-SUM($O150:CP150),0))","v":0},{"$f":"IF(Oper!CR$10>=$C150,IF(ROUND(SUM($O150:CQ150),4)=ROUND($G150,4),0,IF(Oper!CR$10=Inputs!$L$16,$G150-SUM($O150:CQ150),$G150/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G150-SUM($O150:CQ150),0))","v":0}]
[null,null,"2076-12-31",{"$nulls":3},{"v":-196.73640799004085,"d":"-196.7"},{"$nulls":3},"MCAD",null,{"v":-196.73640799004087,"d":"(197)"},null,null,{"$f":"IF(Oper!P$10>=$C151,IF(ROUND(SUM($O151:O151),4)=ROUND($G151,4),0,IF(Oper!P$10=Inputs!$L$16,$G151-SUM($O151:O151),$G151/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G151-SUM($O151:O151),0))","v":0},{"$f":"IF(Oper!Q$10>=$C151,IF(ROUND(SUM($O151:P151),4)=ROUND($G151,4),0,IF(Oper!Q$10=Inputs!$L$16,$G151-SUM($O151:P151),$G151/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G151-SUM($O151:P151),0))","v":0},{"$f":"IF(Oper!R$10>=$C151,IF(ROUND(SUM($O151:Q151),4)=ROUND($G151,4),0,IF(Oper!R$10=Inputs!$L$16,$G151-SUM($O151:Q151),$G151/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G151-SUM($O151:Q151),0))","v":0},{"$f":"IF(Oper!S$10>=$C151,IF(ROUND(SUM($O151:R151),4)=ROUND($G151,4),0,IF(Oper!S$10=Inputs!$L$16,$G151-SUM($O151:R151),$G151/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G151-SUM($O151:R151),0))","v":0},{"$f":"IF(Oper!T$10>=$C151,IF(ROUND(SUM($O151:S151),4)=ROUND($G151,4),0,IF(Oper!T$10=Inputs!$L$16,$G151-SUM($O151:S151),$G151/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G151-SUM($O151:S151),0))","v":0},{"$f":"IF(Oper!U$10>=$C151,IF(ROUND(SUM($O151:T151),4)=ROUND($G151,4),0,IF(Oper!U$10=Inputs!$L$16,$G151-SUM($O151:T151),$G151/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G151-SUM($O151:T151),0))","v":0},{"$f":"IF(Oper!V$10>=$C151,IF(ROUND(SUM($O151:U151),4)=ROUND($G151,4),0,IF(Oper!V$10=Inputs!$L$16,$G151-SUM($O151:U151),$G151/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G151-SUM($O151:U151),0))","v":0},{"$f":"IF(Oper!W$10>=$C151,IF(ROUND(SUM($O151:V151),4)=ROUND($G151,4),0,IF(Oper!W$10=Inputs!$L$16,$G151-SUM($O151:V151),$G151/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G151-SUM($O151:V151),0))","v":0},{"$f":"IF(Oper!X$10>=$C151,IF(ROUND(SUM($O151:W151),4)=ROUND($G151,4),0,IF(Oper!X$10=Inputs!$L$16,$G151-SUM($O151:W151),$G151/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G151-SUM($O151:W151),0))","v":0},{"$f":"IF(Oper!Y$10>=$C151,IF(ROUND(SUM($O151:X151),4)=ROUND($G151,4),0,IF(Oper!Y$10=Inputs!$L$16,$G151-SUM($O151:X151),$G151/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G151-SUM($O151:X151),0))","v":0},{"$f":"IF(Oper!Z$10>=$C151,IF(ROUND(SUM($O151:Y151),4)=ROUND($G151,4),0,IF(Oper!Z$10=Inputs!$L$16,$G151-SUM($O151:Y151),$G151/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G151-SUM($O151:Y151),0))","v":0},{"$f":"IF(Oper!AA$10>=$C151,IF(ROUND(SUM($O151:Z151),4)=ROUND($G151,4),0,IF(Oper!AA$10=Inputs!$L$16,$G151-SUM($O151:Z151),$G151/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G151-SUM($O151:Z151),0))","v":0},{"$f":"IF(Oper!AB$10>=$C151,IF(ROUND(SUM($O151:AA151),4)=ROUND($G151,4),0,IF(Oper!AB$10=Inputs!$L$16,$G151-SUM($O151:AA151),$G151/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G151-SUM($O151:AA151),0))","v":0},{"$f":"IF(Oper!AC$10>=$C151,IF(ROUND(SUM($O151:AB151),4)=ROUND($G151,4),0,IF(Oper!AC$10=Inputs!$L$16,$G151-SUM($O151:AB151),$G151/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G151-SUM($O151:AB151),0))","v":0},{"$f":"IF(Oper!AD$10>=$C151,IF(ROUND(SUM($O151:AC151),4)=ROUND($G151,4),0,IF(Oper!AD$10=Inputs!$L$16,$G151-SUM($O151:AC151),$G151/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G151-SUM($O151:AC151),0))","v":0},{"$f":"IF(Oper!AE$10>=$C151,IF(ROUND(SUM($O151:AD151),4)=ROUND($G151,4),0,IF(Oper!AE$10=Inputs!$L$16,$G151-SUM($O151:AD151),$G151/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G151-SUM($O151:AD151),0))","v":0},{"$f":"IF(Oper!AF$10>=$C151,IF(ROUND(SUM($O151:AE151),4)=ROUND($G151,4),0,IF(Oper!AF$10=Inputs!$L$16,$G151-SUM($O151:AE151),$G151/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G151-SUM($O151:AE151),0))","v":0},{"$f":"IF(Oper!AG$10>=$C151,IF(ROUND(SUM($O151:AF151),4)=ROUND($G151,4),0,IF(Oper!AG$10=Inputs!$L$16,$G151-SUM($O151:AF151),$G151/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G151-SUM($O151:AF151),0))","v":0},{"$f":"IF(Oper!AH$10>=$C151,IF(ROUND(SUM($O151:AG151),4)=ROUND($G151,4),0,IF(Oper!AH$10=Inputs!$L$16,$G151-SUM($O151:AG151),$G151/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G151-SUM($O151:AG151),0))","v":0},{"$f":"IF(Oper!AI$10>=$C151,IF(ROUND(SUM($O151:AH151),4)=ROUND($G151,4),0,IF(Oper!AI$10=Inputs!$L$16,$G151-SUM($O151:AH151),$G151/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G151-SUM($O151:AH151),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C151,IF(ROUND(SUM($O151:AI151),4)=ROUND($G151,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G151-SUM($O151:AI151),$G151/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G151-SUM($O151:AI151),0))","v":0},{"$f":"IF(Oper!AK$10>=$C151,IF(ROUND(SUM($O151:AJ151),4)=ROUND($G151,4),0,IF(Oper!AK$10=Inputs!$L$16,$G151-SUM($O151:AJ151),$G151/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G151-SUM($O151:AJ151),0))","v":0},{"$f":"IF(Oper!AL$10>=$C151,IF(ROUND(SUM($O151:AK151),4)=ROUND($G151,4),0,IF(Oper!AL$10=Inputs!$L$16,$G151-SUM($O151:AK151),$G151/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G151-SUM($O151:AK151),0))","v":0},{"$f":"IF(Oper!AM$10>=$C151,IF(ROUND(SUM($O151:AL151),4)=ROUND($G151,4),0,IF(Oper!AM$10=Inputs!$L$16,$G151-SUM($O151:AL151),$G151/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G151-SUM($O151:AL151),0))","v":0},{"$f":"IF(Oper!AN$10>=$C151,IF(ROUND(SUM($O151:AM151),4)=ROUND($G151,4),0,IF(Oper!AN$10=Inputs!$L$16,$G151-SUM($O151:AM151),$G151/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G151-SUM($O151:AM151),0))","v":0},{"$f":"IF(Oper!AO$10>=$C151,IF(ROUND(SUM($O151:AN151),4)=ROUND($G151,4),0,IF(Oper!AO$10=Inputs!$L$16,$G151-SUM($O151:AN151),$G151/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G151-SUM($O151:AN151),0))","v":0},{"$f":"IF(Oper!AP$10>=$C151,IF(ROUND(SUM($O151:AO151),4)=ROUND($G151,4),0,IF(Oper!AP$10=Inputs!$L$16,$G151-SUM($O151:AO151),$G151/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G151-SUM($O151:AO151),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C151,IF(ROUND(SUM($O151:AP151),4)=ROUND($G151,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G151-SUM($O151:AP151),$G151/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G151-SUM($O151:AP151),0))","v":0},{"$f":"IF(Oper!AR$10>=$C151,IF(ROUND(SUM($O151:AQ151),4)=ROUND($G151,4),0,IF(Oper!AR$10=Inputs!$L$16,$G151-SUM($O151:AQ151),$G151/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G151-SUM($O151:AQ151),0))","v":0},{"$f":"IF(Oper!AS$10>=$C151,IF(ROUND(SUM($O151:AR151),4)=ROUND($G151,4),0,IF(Oper!AS$10=Inputs!$L$16,$G151-SUM($O151:AR151),$G151/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G151-SUM($O151:AR151),0))","v":0},{"$f":"IF(Oper!AT$10>=$C151,IF(ROUND(SUM($O151:AS151),4)=ROUND($G151,4),0,IF(Oper!AT$10=Inputs!$L$16,$G151-SUM($O151:AS151),$G151/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G151-SUM($O151:AS151),0))","v":0},{"$f":"IF(Oper!AU$10>=$C151,IF(ROUND(SUM($O151:AT151),4)=ROUND($G151,4),0,IF(Oper!AU$10=Inputs!$L$16,$G151-SUM($O151:AT151),$G151/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G151-SUM($O151:AT151),0))","v":0},{"$f":"IF(Oper!AV$10>=$C151,IF(ROUND(SUM($O151:AU151),4)=ROUND($G151,4),0,IF(Oper!AV$10=Inputs!$L$16,$G151-SUM($O151:AU151),$G151/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G151-SUM($O151:AU151),0))","v":0},{"$f":"IF(Oper!AW$10>=$C151,IF(ROUND(SUM($O151:AV151),4)=ROUND($G151,4),0,IF(Oper!AW$10=Inputs!$L$16,$G151-SUM($O151:AV151),$G151/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G151-SUM($O151:AV151),0))","v":0},{"$f":"IF(Oper!AX$10>=$C151,IF(ROUND(SUM($O151:AW151),4)=ROUND($G151,4),0,IF(Oper!AX$10=Inputs!$L$16,$G151-SUM($O151:AW151),$G151/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G151-SUM($O151:AW151),0))","v":0},{"$f":"IF(Oper!AY$10>=$C151,IF(ROUND(SUM($O151:AX151),4)=ROUND($G151,4),0,IF(Oper!AY$10=Inputs!$L$16,$G151-SUM($O151:AX151),$G151/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G151-SUM($O151:AX151),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C151,IF(ROUND(SUM($O151:AY151),4)=ROUND($G151,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G151-SUM($O151:AY151),$G151/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G151-SUM($O151:AY151),0))","v":0},{"$f":"IF(Oper!BA$10>=$C151,IF(ROUND(SUM($O151:AZ151),4)=ROUND($G151,4),0,IF(Oper!BA$10=Inputs!$L$16,$G151-SUM($O151:AZ151),$G151/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G151-SUM($O151:AZ151),0))","v":0},{"$f":"IF(Oper!BB$10>=$C151,IF(ROUND(SUM($O151:BA151),4)=ROUND($G151,4),0,IF(Oper!BB$10=Inputs!$L$16,$G151-SUM($O151:BA151),$G151/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G151-SUM($O151:BA151),0))","v":0},{"$f":"IF(Oper!BC$10>=$C151,IF(ROUND(SUM($O151:BB151),4)=ROUND($G151,4),0,IF(Oper!BC$10=Inputs!$L$16,$G151-SUM($O151:BB151),$G151/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G151-SUM($O151:BB151),0))","v":0},{"$f":"IF(Oper!BD$10>=$C151,IF(ROUND(SUM($O151:BC151),4)=ROUND($G151,4),0,IF(Oper!BD$10=Inputs!$L$16,$G151-SUM($O151:BC151),$G151/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G151-SUM($O151:BC151),0))","v":0},{"$f":"IF(Oper!BE$10>=$C151,IF(ROUND(SUM($O151:BD151),4)=ROUND($G151,4),0,IF(Oper!BE$10=Inputs!$L$16,$G151-SUM($O151:BD151),$G151/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G151-SUM($O151:BD151),0))","v":0},{"$f":"IF(Oper!BF$10>=$C151,IF(ROUND(SUM($O151:BE151),4)=ROUND($G151,4),0,IF(Oper!BF$10=Inputs!$L$16,$G151-SUM($O151:BE151),$G151/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G151-SUM($O151:BE151),0))","v":0},{"$f":"IF(Oper!BG$10>=$C151,IF(ROUND(SUM($O151:BF151),4)=ROUND($G151,4),0,IF(Oper!BG$10=Inputs!$L$16,$G151-SUM($O151:BF151),$G151/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G151-SUM($O151:BF151),0))","v":0},{"$f":"IF(Oper!BH$10>=$C151,IF(ROUND(SUM($O151:BG151),4)=ROUND($G151,4),0,IF(Oper!BH$10=Inputs!$L$16,$G151-SUM($O151:BG151),$G151/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G151-SUM($O151:BG151),0))","v":0},{"$f":"IF(Oper!BI$10>=$C151,IF(ROUND(SUM($O151:BH151),4)=ROUND($G151,4),0,IF(Oper!BI$10=Inputs!$L$16,$G151-SUM($O151:BH151),$G151/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G151-SUM($O151:BH151),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C151,IF(ROUND(SUM($O151:BI151),4)=ROUND($G151,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G151-SUM($O151:BI151),$G151/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G151-SUM($O151:BI151),0))","v":0},{"$f":"IF(Oper!BK$10>=$C151,IF(ROUND(SUM($O151:BJ151),4)=ROUND($G151,4),0,IF(Oper!BK$10=Inputs!$L$16,$G151-SUM($O151:BJ151),$G151/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G151-SUM($O151:BJ151),0))","v":0},{"$f":"IF(Oper!BL$10>=$C151,IF(ROUND(SUM($O151:BK151),4)=ROUND($G151,4),0,IF(Oper!BL$10=Inputs!$L$16,$G151-SUM($O151:BK151),$G151/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G151-SUM($O151:BK151),0))","v":0},{"$f":"IF(Oper!BM$10>=$C151,IF(ROUND(SUM($O151:BL151),4)=ROUND($G151,4),0,IF(Oper!BM$10=Inputs!$L$16,$G151-SUM($O151:BL151),$G151/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G151-SUM($O151:BL151),0))","v":0},{"$f":"IF(Oper!BN$10>=$C151,IF(ROUND(SUM($O151:BM151),4)=ROUND($G151,4),0,IF(Oper!BN$10=Inputs!$L$16,$G151-SUM($O151:BM151),$G151/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G151-SUM($O151:BM151),0))","v":0},{"$f":"IF(Oper!BO$10>=$C151,IF(ROUND(SUM($O151:BN151),4)=ROUND($G151,4),0,IF(Oper!BO$10=Inputs!$L$16,$G151-SUM($O151:BN151),$G151/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G151-SUM($O151:BN151),0))","v":0},{"$f":"IF(Oper!BP$10>=$C151,IF(ROUND(SUM($O151:BO151),4)=ROUND($G151,4),0,IF(Oper!BP$10=Inputs!$L$16,$G151-SUM($O151:BO151),$G151/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G151-SUM($O151:BO151),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C151,IF(ROUND(SUM($O151:BP151),4)=ROUND($G151,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G151-SUM($O151:BP151),$G151/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G151-SUM($O151:BP151),0))","v":0},{"$f":"IF(Oper!BR$10>=$C151,IF(ROUND(SUM($O151:BQ151),4)=ROUND($G151,4),0,IF(Oper!BR$10=Inputs!$L$16,$G151-SUM($O151:BQ151),$G151/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G151-SUM($O151:BQ151),0))","v":0},{"$f":"IF(Oper!BS$10>=$C151,IF(ROUND(SUM($O151:BR151),4)=ROUND($G151,4),0,IF(Oper!BS$10=Inputs!$L$16,$G151-SUM($O151:BR151),$G151/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G151-SUM($O151:BR151),0))","v":0},{"$f":"IF(Oper!BT$10>=$C151,IF(ROUND(SUM($O151:BS151),4)=ROUND($G151,4),0,IF(Oper!BT$10=Inputs!$L$16,$G151-SUM($O151:BS151),$G151/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G151-SUM($O151:BS151),0))","v":0},{"$f":"IF(Oper!BU$10>=$C151,IF(ROUND(SUM($O151:BT151),4)=ROUND($G151,4),0,IF(Oper!BU$10=Inputs!$L$16,$G151-SUM($O151:BT151),$G151/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G151-SUM($O151:BT151),0))","v":0},{"$f":"IF(Oper!BV$10>=$C151,IF(ROUND(SUM($O151:BU151),4)=ROUND($G151,4),0,IF(Oper!BV$10=Inputs!$L$16,$G151-SUM($O151:BU151),$G151/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G151-SUM($O151:BU151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!BW$10>=$C151,IF(ROUND(SUM($O151:BV151),4)=ROUND($G151,4),0,IF(Oper!BW$10=Inputs!$L$16,$G151-SUM($O151:BV151),$G151/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G151-SUM($O151:BV151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!BX$10>=$C151,IF(ROUND(SUM($O151:BW151),4)=ROUND($G151,4),0,IF(Oper!BX$10=Inputs!$L$16,$G151-SUM($O151:BW151),$G151/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G151-SUM($O151:BW151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!BY$10>=$C151,IF(ROUND(SUM($O151:BX151),4)=ROUND($G151,4),0,IF(Oper!BY$10=Inputs!$L$16,$G151-SUM($O151:BX151),$G151/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G151-SUM($O151:BX151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!BZ$10>=$C151,IF(ROUND(SUM($O151:BY151),4)=ROUND($G151,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G151-SUM($O151:BY151),$G151/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G151-SUM($O151:BY151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CA$10>=$C151,IF(ROUND(SUM($O151:BZ151),4)=ROUND($G151,4),0,IF(Oper!CA$10=Inputs!$L$16,$G151-SUM($O151:BZ151),$G151/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G151-SUM($O151:BZ151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CB$10>=$C151,IF(ROUND(SUM($O151:CA151),4)=ROUND($G151,4),0,IF(Oper!CB$10=Inputs!$L$16,$G151-SUM($O151:CA151),$G151/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G151-SUM($O151:CA151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CC$10>=$C151,IF(ROUND(SUM($O151:CB151),4)=ROUND($G151,4),0,IF(Oper!CC$10=Inputs!$L$16,$G151-SUM($O151:CB151),$G151/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G151-SUM($O151:CB151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CD$10>=$C151,IF(ROUND(SUM($O151:CC151),4)=ROUND($G151,4),0,IF(Oper!CD$10=Inputs!$L$16,$G151-SUM($O151:CC151),$G151/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G151-SUM($O151:CC151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CE$10>=$C151,IF(ROUND(SUM($O151:CD151),4)=ROUND($G151,4),0,IF(Oper!CE$10=Inputs!$L$16,$G151-SUM($O151:CD151),$G151/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G151-SUM($O151:CD151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CF$10>=$C151,IF(ROUND(SUM($O151:CE151),4)=ROUND($G151,4),0,IF(Oper!CF$10=Inputs!$L$16,$G151-SUM($O151:CE151),$G151/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G151-SUM($O151:CE151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CG$10>=$C151,IF(ROUND(SUM($O151:CF151),4)=ROUND($G151,4),0,IF(Oper!CG$10=Inputs!$L$16,$G151-SUM($O151:CF151),$G151/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G151-SUM($O151:CF151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CH$10>=$C151,IF(ROUND(SUM($O151:CG151),4)=ROUND($G151,4),0,IF(Oper!CH$10=Inputs!$L$16,$G151-SUM($O151:CG151),$G151/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G151-SUM($O151:CG151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CI$10>=$C151,IF(ROUND(SUM($O151:CH151),4)=ROUND($G151,4),0,IF(Oper!CI$10=Inputs!$L$16,$G151-SUM($O151:CH151),$G151/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G151-SUM($O151:CH151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CJ$10>=$C151,IF(ROUND(SUM($O151:CI151),4)=ROUND($G151,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G151-SUM($O151:CI151),$G151/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G151-SUM($O151:CI151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CK$10>=$C151,IF(ROUND(SUM($O151:CJ151),4)=ROUND($G151,4),0,IF(Oper!CK$10=Inputs!$L$16,$G151-SUM($O151:CJ151),$G151/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G151-SUM($O151:CJ151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CL$10>=$C151,IF(ROUND(SUM($O151:CK151),4)=ROUND($G151,4),0,IF(Oper!CL$10=Inputs!$L$16,$G151-SUM($O151:CK151),$G151/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G151-SUM($O151:CK151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CM$10>=$C151,IF(ROUND(SUM($O151:CL151),4)=ROUND($G151,4),0,IF(Oper!CM$10=Inputs!$L$16,$G151-SUM($O151:CL151),$G151/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G151-SUM($O151:CL151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CN$10>=$C151,IF(ROUND(SUM($O151:CM151),4)=ROUND($G151,4),0,IF(Oper!CN$10=Inputs!$L$16,$G151-SUM($O151:CM151),$G151/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G151-SUM($O151:CM151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CO$10>=$C151,IF(ROUND(SUM($O151:CN151),4)=ROUND($G151,4),0,IF(Oper!CO$10=Inputs!$L$16,$G151-SUM($O151:CN151),$G151/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G151-SUM($O151:CN151),0))","v":{"v":-9.836820399502042,"d":"(9.8)"}},{"$f":"IF(Oper!CP$10>=$C151,IF(ROUND(SUM($O151:CO151),4)=ROUND($G151,4),0,IF(Oper!CP$10=Inputs!$L$16,$G151-SUM($O151:CO151),$G151/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G151-SUM($O151:CO151),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C151,IF(ROUND(SUM($O151:CP151),4)=ROUND($G151,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G151-SUM($O151:CP151),$G151/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G151-SUM($O151:CP151),0))","v":0},{"$f":"IF(Oper!CR$10>=$C151,IF(ROUND(SUM($O151:CQ151),4)=ROUND($G151,4),0,IF(Oper!CR$10=Inputs!$L$16,$G151-SUM($O151:CQ151),$G151/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G151-SUM($O151:CQ151),0))","v":0}]
[null,null,"2077-12-31",{"$nulls":3},{"v":-200.67113614984166,"d":"-200.7"},{"$nulls":3},"MCAD",null,{"v":-200.67113614984174,"d":"(201)"},null,null,{"$f":"IF(Oper!P$10>=$C152,IF(ROUND(SUM($O152:O152),4)=ROUND($G152,4),0,IF(Oper!P$10=Inputs!$L$16,$G152-SUM($O152:O152),$G152/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G152-SUM($O152:O152),0))","v":0},{"$f":"IF(Oper!Q$10>=$C152,IF(ROUND(SUM($O152:P152),4)=ROUND($G152,4),0,IF(Oper!Q$10=Inputs!$L$16,$G152-SUM($O152:P152),$G152/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G152-SUM($O152:P152),0))","v":0},{"$f":"IF(Oper!R$10>=$C152,IF(ROUND(SUM($O152:Q152),4)=ROUND($G152,4),0,IF(Oper!R$10=Inputs!$L$16,$G152-SUM($O152:Q152),$G152/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G152-SUM($O152:Q152),0))","v":0},{"$f":"IF(Oper!S$10>=$C152,IF(ROUND(SUM($O152:R152),4)=ROUND($G152,4),0,IF(Oper!S$10=Inputs!$L$16,$G152-SUM($O152:R152),$G152/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G152-SUM($O152:R152),0))","v":0},{"$f":"IF(Oper!T$10>=$C152,IF(ROUND(SUM($O152:S152),4)=ROUND($G152,4),0,IF(Oper!T$10=Inputs!$L$16,$G152-SUM($O152:S152),$G152/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G152-SUM($O152:S152),0))","v":0},{"$f":"IF(Oper!U$10>=$C152,IF(ROUND(SUM($O152:T152),4)=ROUND($G152,4),0,IF(Oper!U$10=Inputs!$L$16,$G152-SUM($O152:T152),$G152/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G152-SUM($O152:T152),0))","v":0},{"$f":"IF(Oper!V$10>=$C152,IF(ROUND(SUM($O152:U152),4)=ROUND($G152,4),0,IF(Oper!V$10=Inputs!$L$16,$G152-SUM($O152:U152),$G152/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G152-SUM($O152:U152),0))","v":0},{"$f":"IF(Oper!W$10>=$C152,IF(ROUND(SUM($O152:V152),4)=ROUND($G152,4),0,IF(Oper!W$10=Inputs!$L$16,$G152-SUM($O152:V152),$G152/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G152-SUM($O152:V152),0))","v":0},{"$f":"IF(Oper!X$10>=$C152,IF(ROUND(SUM($O152:W152),4)=ROUND($G152,4),0,IF(Oper!X$10=Inputs!$L$16,$G152-SUM($O152:W152),$G152/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G152-SUM($O152:W152),0))","v":0},{"$f":"IF(Oper!Y$10>=$C152,IF(ROUND(SUM($O152:X152),4)=ROUND($G152,4),0,IF(Oper!Y$10=Inputs!$L$16,$G152-SUM($O152:X152),$G152/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G152-SUM($O152:X152),0))","v":0},{"$f":"IF(Oper!Z$10>=$C152,IF(ROUND(SUM($O152:Y152),4)=ROUND($G152,4),0,IF(Oper!Z$10=Inputs!$L$16,$G152-SUM($O152:Y152),$G152/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G152-SUM($O152:Y152),0))","v":0},{"$f":"IF(Oper!AA$10>=$C152,IF(ROUND(SUM($O152:Z152),4)=ROUND($G152,4),0,IF(Oper!AA$10=Inputs!$L$16,$G152-SUM($O152:Z152),$G152/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G152-SUM($O152:Z152),0))","v":0},{"$f":"IF(Oper!AB$10>=$C152,IF(ROUND(SUM($O152:AA152),4)=ROUND($G152,4),0,IF(Oper!AB$10=Inputs!$L$16,$G152-SUM($O152:AA152),$G152/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G152-SUM($O152:AA152),0))","v":0},{"$f":"IF(Oper!AC$10>=$C152,IF(ROUND(SUM($O152:AB152),4)=ROUND($G152,4),0,IF(Oper!AC$10=Inputs!$L$16,$G152-SUM($O152:AB152),$G152/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G152-SUM($O152:AB152),0))","v":0},{"$f":"IF(Oper!AD$10>=$C152,IF(ROUND(SUM($O152:AC152),4)=ROUND($G152,4),0,IF(Oper!AD$10=Inputs!$L$16,$G152-SUM($O152:AC152),$G152/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G152-SUM($O152:AC152),0))","v":0},{"$f":"IF(Oper!AE$10>=$C152,IF(ROUND(SUM($O152:AD152),4)=ROUND($G152,4),0,IF(Oper!AE$10=Inputs!$L$16,$G152-SUM($O152:AD152),$G152/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G152-SUM($O152:AD152),0))","v":0},{"$f":"IF(Oper!AF$10>=$C152,IF(ROUND(SUM($O152:AE152),4)=ROUND($G152,4),0,IF(Oper!AF$10=Inputs!$L$16,$G152-SUM($O152:AE152),$G152/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G152-SUM($O152:AE152),0))","v":0},{"$f":"IF(Oper!AG$10>=$C152,IF(ROUND(SUM($O152:AF152),4)=ROUND($G152,4),0,IF(Oper!AG$10=Inputs!$L$16,$G152-SUM($O152:AF152),$G152/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G152-SUM($O152:AF152),0))","v":0},{"$f":"IF(Oper!AH$10>=$C152,IF(ROUND(SUM($O152:AG152),4)=ROUND($G152,4),0,IF(Oper!AH$10=Inputs!$L$16,$G152-SUM($O152:AG152),$G152/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G152-SUM($O152:AG152),0))","v":0},{"$f":"IF(Oper!AI$10>=$C152,IF(ROUND(SUM($O152:AH152),4)=ROUND($G152,4),0,IF(Oper!AI$10=Inputs!$L$16,$G152-SUM($O152:AH152),$G152/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G152-SUM($O152:AH152),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C152,IF(ROUND(SUM($O152:AI152),4)=ROUND($G152,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G152-SUM($O152:AI152),$G152/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G152-SUM($O152:AI152),0))","v":0},{"$f":"IF(Oper!AK$10>=$C152,IF(ROUND(SUM($O152:AJ152),4)=ROUND($G152,4),0,IF(Oper!AK$10=Inputs!$L$16,$G152-SUM($O152:AJ152),$G152/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G152-SUM($O152:AJ152),0))","v":0},{"$f":"IF(Oper!AL$10>=$C152,IF(ROUND(SUM($O152:AK152),4)=ROUND($G152,4),0,IF(Oper!AL$10=Inputs!$L$16,$G152-SUM($O152:AK152),$G152/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G152-SUM($O152:AK152),0))","v":0},{"$f":"IF(Oper!AM$10>=$C152,IF(ROUND(SUM($O152:AL152),4)=ROUND($G152,4),0,IF(Oper!AM$10=Inputs!$L$16,$G152-SUM($O152:AL152),$G152/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G152-SUM($O152:AL152),0))","v":0},{"$f":"IF(Oper!AN$10>=$C152,IF(ROUND(SUM($O152:AM152),4)=ROUND($G152,4),0,IF(Oper!AN$10=Inputs!$L$16,$G152-SUM($O152:AM152),$G152/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G152-SUM($O152:AM152),0))","v":0},{"$f":"IF(Oper!AO$10>=$C152,IF(ROUND(SUM($O152:AN152),4)=ROUND($G152,4),0,IF(Oper!AO$10=Inputs!$L$16,$G152-SUM($O152:AN152),$G152/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G152-SUM($O152:AN152),0))","v":0},{"$f":"IF(Oper!AP$10>=$C152,IF(ROUND(SUM($O152:AO152),4)=ROUND($G152,4),0,IF(Oper!AP$10=Inputs!$L$16,$G152-SUM($O152:AO152),$G152/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G152-SUM($O152:AO152),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C152,IF(ROUND(SUM($O152:AP152),4)=ROUND($G152,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G152-SUM($O152:AP152),$G152/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G152-SUM($O152:AP152),0))","v":0},{"$f":"IF(Oper!AR$10>=$C152,IF(ROUND(SUM($O152:AQ152),4)=ROUND($G152,4),0,IF(Oper!AR$10=Inputs!$L$16,$G152-SUM($O152:AQ152),$G152/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G152-SUM($O152:AQ152),0))","v":0},{"$f":"IF(Oper!AS$10>=$C152,IF(ROUND(SUM($O152:AR152),4)=ROUND($G152,4),0,IF(Oper!AS$10=Inputs!$L$16,$G152-SUM($O152:AR152),$G152/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G152-SUM($O152:AR152),0))","v":0},{"$f":"IF(Oper!AT$10>=$C152,IF(ROUND(SUM($O152:AS152),4)=ROUND($G152,4),0,IF(Oper!AT$10=Inputs!$L$16,$G152-SUM($O152:AS152),$G152/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G152-SUM($O152:AS152),0))","v":0},{"$f":"IF(Oper!AU$10>=$C152,IF(ROUND(SUM($O152:AT152),4)=ROUND($G152,4),0,IF(Oper!AU$10=Inputs!$L$16,$G152-SUM($O152:AT152),$G152/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G152-SUM($O152:AT152),0))","v":0},{"$f":"IF(Oper!AV$10>=$C152,IF(ROUND(SUM($O152:AU152),4)=ROUND($G152,4),0,IF(Oper!AV$10=Inputs!$L$16,$G152-SUM($O152:AU152),$G152/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G152-SUM($O152:AU152),0))","v":0},{"$f":"IF(Oper!AW$10>=$C152,IF(ROUND(SUM($O152:AV152),4)=ROUND($G152,4),0,IF(Oper!AW$10=Inputs!$L$16,$G152-SUM($O152:AV152),$G152/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G152-SUM($O152:AV152),0))","v":0},{"$f":"IF(Oper!AX$10>=$C152,IF(ROUND(SUM($O152:AW152),4)=ROUND($G152,4),0,IF(Oper!AX$10=Inputs!$L$16,$G152-SUM($O152:AW152),$G152/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G152-SUM($O152:AW152),0))","v":0},{"$f":"IF(Oper!AY$10>=$C152,IF(ROUND(SUM($O152:AX152),4)=ROUND($G152,4),0,IF(Oper!AY$10=Inputs!$L$16,$G152-SUM($O152:AX152),$G152/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G152-SUM($O152:AX152),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C152,IF(ROUND(SUM($O152:AY152),4)=ROUND($G152,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G152-SUM($O152:AY152),$G152/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G152-SUM($O152:AY152),0))","v":0},{"$f":"IF(Oper!BA$10>=$C152,IF(ROUND(SUM($O152:AZ152),4)=ROUND($G152,4),0,IF(Oper!BA$10=Inputs!$L$16,$G152-SUM($O152:AZ152),$G152/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G152-SUM($O152:AZ152),0))","v":0},{"$f":"IF(Oper!BB$10>=$C152,IF(ROUND(SUM($O152:BA152),4)=ROUND($G152,4),0,IF(Oper!BB$10=Inputs!$L$16,$G152-SUM($O152:BA152),$G152/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G152-SUM($O152:BA152),0))","v":0},{"$f":"IF(Oper!BC$10>=$C152,IF(ROUND(SUM($O152:BB152),4)=ROUND($G152,4),0,IF(Oper!BC$10=Inputs!$L$16,$G152-SUM($O152:BB152),$G152/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G152-SUM($O152:BB152),0))","v":0},{"$f":"IF(Oper!BD$10>=$C152,IF(ROUND(SUM($O152:BC152),4)=ROUND($G152,4),0,IF(Oper!BD$10=Inputs!$L$16,$G152-SUM($O152:BC152),$G152/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G152-SUM($O152:BC152),0))","v":0},{"$f":"IF(Oper!BE$10>=$C152,IF(ROUND(SUM($O152:BD152),4)=ROUND($G152,4),0,IF(Oper!BE$10=Inputs!$L$16,$G152-SUM($O152:BD152),$G152/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G152-SUM($O152:BD152),0))","v":0},{"$f":"IF(Oper!BF$10>=$C152,IF(ROUND(SUM($O152:BE152),4)=ROUND($G152,4),0,IF(Oper!BF$10=Inputs!$L$16,$G152-SUM($O152:BE152),$G152/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G152-SUM($O152:BE152),0))","v":0},{"$f":"IF(Oper!BG$10>=$C152,IF(ROUND(SUM($O152:BF152),4)=ROUND($G152,4),0,IF(Oper!BG$10=Inputs!$L$16,$G152-SUM($O152:BF152),$G152/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G152-SUM($O152:BF152),0))","v":0},{"$f":"IF(Oper!BH$10>=$C152,IF(ROUND(SUM($O152:BG152),4)=ROUND($G152,4),0,IF(Oper!BH$10=Inputs!$L$16,$G152-SUM($O152:BG152),$G152/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G152-SUM($O152:BG152),0))","v":0},{"$f":"IF(Oper!BI$10>=$C152,IF(ROUND(SUM($O152:BH152),4)=ROUND($G152,4),0,IF(Oper!BI$10=Inputs!$L$16,$G152-SUM($O152:BH152),$G152/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G152-SUM($O152:BH152),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C152,IF(ROUND(SUM($O152:BI152),4)=ROUND($G152,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G152-SUM($O152:BI152),$G152/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G152-SUM($O152:BI152),0))","v":0},{"$f":"IF(Oper!BK$10>=$C152,IF(ROUND(SUM($O152:BJ152),4)=ROUND($G152,4),0,IF(Oper!BK$10=Inputs!$L$16,$G152-SUM($O152:BJ152),$G152/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G152-SUM($O152:BJ152),0))","v":0},{"$f":"IF(Oper!BL$10>=$C152,IF(ROUND(SUM($O152:BK152),4)=ROUND($G152,4),0,IF(Oper!BL$10=Inputs!$L$16,$G152-SUM($O152:BK152),$G152/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G152-SUM($O152:BK152),0))","v":0},{"$f":"IF(Oper!BM$10>=$C152,IF(ROUND(SUM($O152:BL152),4)=ROUND($G152,4),0,IF(Oper!BM$10=Inputs!$L$16,$G152-SUM($O152:BL152),$G152/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G152-SUM($O152:BL152),0))","v":0},{"$f":"IF(Oper!BN$10>=$C152,IF(ROUND(SUM($O152:BM152),4)=ROUND($G152,4),0,IF(Oper!BN$10=Inputs!$L$16,$G152-SUM($O152:BM152),$G152/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G152-SUM($O152:BM152),0))","v":0},{"$f":"IF(Oper!BO$10>=$C152,IF(ROUND(SUM($O152:BN152),4)=ROUND($G152,4),0,IF(Oper!BO$10=Inputs!$L$16,$G152-SUM($O152:BN152),$G152/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G152-SUM($O152:BN152),0))","v":0},{"$f":"IF(Oper!BP$10>=$C152,IF(ROUND(SUM($O152:BO152),4)=ROUND($G152,4),0,IF(Oper!BP$10=Inputs!$L$16,$G152-SUM($O152:BO152),$G152/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G152-SUM($O152:BO152),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C152,IF(ROUND(SUM($O152:BP152),4)=ROUND($G152,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G152-SUM($O152:BP152),$G152/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G152-SUM($O152:BP152),0))","v":0},{"$f":"IF(Oper!BR$10>=$C152,IF(ROUND(SUM($O152:BQ152),4)=ROUND($G152,4),0,IF(Oper!BR$10=Inputs!$L$16,$G152-SUM($O152:BQ152),$G152/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G152-SUM($O152:BQ152),0))","v":0},{"$f":"IF(Oper!BS$10>=$C152,IF(ROUND(SUM($O152:BR152),4)=ROUND($G152,4),0,IF(Oper!BS$10=Inputs!$L$16,$G152-SUM($O152:BR152),$G152/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G152-SUM($O152:BR152),0))","v":0},{"$f":"IF(Oper!BT$10>=$C152,IF(ROUND(SUM($O152:BS152),4)=ROUND($G152,4),0,IF(Oper!BT$10=Inputs!$L$16,$G152-SUM($O152:BS152),$G152/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G152-SUM($O152:BS152),0))","v":0},{"$f":"IF(Oper!BU$10>=$C152,IF(ROUND(SUM($O152:BT152),4)=ROUND($G152,4),0,IF(Oper!BU$10=Inputs!$L$16,$G152-SUM($O152:BT152),$G152/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G152-SUM($O152:BT152),0))","v":0},{"$f":"IF(Oper!BV$10>=$C152,IF(ROUND(SUM($O152:BU152),4)=ROUND($G152,4),0,IF(Oper!BV$10=Inputs!$L$16,$G152-SUM($O152:BU152),$G152/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G152-SUM($O152:BU152),0))","v":0},{"$f":"IF(Oper!BW$10>=$C152,IF(ROUND(SUM($O152:BV152),4)=ROUND($G152,4),0,IF(Oper!BW$10=Inputs!$L$16,$G152-SUM($O152:BV152),$G152/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G152-SUM($O152:BV152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!BX$10>=$C152,IF(ROUND(SUM($O152:BW152),4)=ROUND($G152,4),0,IF(Oper!BX$10=Inputs!$L$16,$G152-SUM($O152:BW152),$G152/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G152-SUM($O152:BW152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!BY$10>=$C152,IF(ROUND(SUM($O152:BX152),4)=ROUND($G152,4),0,IF(Oper!BY$10=Inputs!$L$16,$G152-SUM($O152:BX152),$G152/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G152-SUM($O152:BX152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!BZ$10>=$C152,IF(ROUND(SUM($O152:BY152),4)=ROUND($G152,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G152-SUM($O152:BY152),$G152/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G152-SUM($O152:BY152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CA$10>=$C152,IF(ROUND(SUM($O152:BZ152),4)=ROUND($G152,4),0,IF(Oper!CA$10=Inputs!$L$16,$G152-SUM($O152:BZ152),$G152/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G152-SUM($O152:BZ152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CB$10>=$C152,IF(ROUND(SUM($O152:CA152),4)=ROUND($G152,4),0,IF(Oper!CB$10=Inputs!$L$16,$G152-SUM($O152:CA152),$G152/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G152-SUM($O152:CA152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CC$10>=$C152,IF(ROUND(SUM($O152:CB152),4)=ROUND($G152,4),0,IF(Oper!CC$10=Inputs!$L$16,$G152-SUM($O152:CB152),$G152/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G152-SUM($O152:CB152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CD$10>=$C152,IF(ROUND(SUM($O152:CC152),4)=ROUND($G152,4),0,IF(Oper!CD$10=Inputs!$L$16,$G152-SUM($O152:CC152),$G152/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G152-SUM($O152:CC152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CE$10>=$C152,IF(ROUND(SUM($O152:CD152),4)=ROUND($G152,4),0,IF(Oper!CE$10=Inputs!$L$16,$G152-SUM($O152:CD152),$G152/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G152-SUM($O152:CD152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CF$10>=$C152,IF(ROUND(SUM($O152:CE152),4)=ROUND($G152,4),0,IF(Oper!CF$10=Inputs!$L$16,$G152-SUM($O152:CE152),$G152/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G152-SUM($O152:CE152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CG$10>=$C152,IF(ROUND(SUM($O152:CF152),4)=ROUND($G152,4),0,IF(Oper!CG$10=Inputs!$L$16,$G152-SUM($O152:CF152),$G152/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G152-SUM($O152:CF152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CH$10>=$C152,IF(ROUND(SUM($O152:CG152),4)=ROUND($G152,4),0,IF(Oper!CH$10=Inputs!$L$16,$G152-SUM($O152:CG152),$G152/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G152-SUM($O152:CG152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CI$10>=$C152,IF(ROUND(SUM($O152:CH152),4)=ROUND($G152,4),0,IF(Oper!CI$10=Inputs!$L$16,$G152-SUM($O152:CH152),$G152/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G152-SUM($O152:CH152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CJ$10>=$C152,IF(ROUND(SUM($O152:CI152),4)=ROUND($G152,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G152-SUM($O152:CI152),$G152/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G152-SUM($O152:CI152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CK$10>=$C152,IF(ROUND(SUM($O152:CJ152),4)=ROUND($G152,4),0,IF(Oper!CK$10=Inputs!$L$16,$G152-SUM($O152:CJ152),$G152/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G152-SUM($O152:CJ152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CL$10>=$C152,IF(ROUND(SUM($O152:CK152),4)=ROUND($G152,4),0,IF(Oper!CL$10=Inputs!$L$16,$G152-SUM($O152:CK152),$G152/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G152-SUM($O152:CK152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CM$10>=$C152,IF(ROUND(SUM($O152:CL152),4)=ROUND($G152,4),0,IF(Oper!CM$10=Inputs!$L$16,$G152-SUM($O152:CL152),$G152/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G152-SUM($O152:CL152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CN$10>=$C152,IF(ROUND(SUM($O152:CM152),4)=ROUND($G152,4),0,IF(Oper!CN$10=Inputs!$L$16,$G152-SUM($O152:CM152),$G152/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G152-SUM($O152:CM152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CO$10>=$C152,IF(ROUND(SUM($O152:CN152),4)=ROUND($G152,4),0,IF(Oper!CO$10=Inputs!$L$16,$G152-SUM($O152:CN152),$G152/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G152-SUM($O152:CN152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CP$10>=$C152,IF(ROUND(SUM($O152:CO152),4)=ROUND($G152,4),0,IF(Oper!CP$10=Inputs!$L$16,$G152-SUM($O152:CO152),$G152/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G152-SUM($O152:CO152),0))","v":{"v":-10.033556807492083,"d":"(10.0)"}},{"$f":"IF(Oper!CQ$10>=$C152,IF(ROUND(SUM($O152:CP152),4)=ROUND($G152,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G152-SUM($O152:CP152),$G152/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G152-SUM($O152:CP152),0))","v":0},{"$f":"IF(Oper!CR$10>=$C152,IF(ROUND(SUM($O152:CQ152),4)=ROUND($G152,4),0,IF(Oper!CR$10=Inputs!$L$16,$G152-SUM($O152:CQ152),$G152/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G152-SUM($O152:CQ152),0))","v":0}]
[null,null,"2078-12-31",{"$nulls":3},{"v":-204.68455887283847,"d":"-204.7"},{"$nulls":3},"MCAD",null,{"v":-204.6845588728384,"d":"(205)"},null,null,{"$f":"IF(Oper!P$10>=$C153,IF(ROUND(SUM($O153:O153),4)=ROUND($G153,4),0,IF(Oper!P$10=Inputs!$L$16,$G153-SUM($O153:O153),$G153/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G153-SUM($O153:O153),0))","v":0},{"$f":"IF(Oper!Q$10>=$C153,IF(ROUND(SUM($O153:P153),4)=ROUND($G153,4),0,IF(Oper!Q$10=Inputs!$L$16,$G153-SUM($O153:P153),$G153/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G153-SUM($O153:P153),0))","v":0},{"$f":"IF(Oper!R$10>=$C153,IF(ROUND(SUM($O153:Q153),4)=ROUND($G153,4),0,IF(Oper!R$10=Inputs!$L$16,$G153-SUM($O153:Q153),$G153/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G153-SUM($O153:Q153),0))","v":0},{"$f":"IF(Oper!S$10>=$C153,IF(ROUND(SUM($O153:R153),4)=ROUND($G153,4),0,IF(Oper!S$10=Inputs!$L$16,$G153-SUM($O153:R153),$G153/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G153-SUM($O153:R153),0))","v":0},{"$f":"IF(Oper!T$10>=$C153,IF(ROUND(SUM($O153:S153),4)=ROUND($G153,4),0,IF(Oper!T$10=Inputs!$L$16,$G153-SUM($O153:S153),$G153/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G153-SUM($O153:S153),0))","v":0},{"$f":"IF(Oper!U$10>=$C153,IF(ROUND(SUM($O153:T153),4)=ROUND($G153,4),0,IF(Oper!U$10=Inputs!$L$16,$G153-SUM($O153:T153),$G153/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G153-SUM($O153:T153),0))","v":0},{"$f":"IF(Oper!V$10>=$C153,IF(ROUND(SUM($O153:U153),4)=ROUND($G153,4),0,IF(Oper!V$10=Inputs!$L$16,$G153-SUM($O153:U153),$G153/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G153-SUM($O153:U153),0))","v":0},{"$f":"IF(Oper!W$10>=$C153,IF(ROUND(SUM($O153:V153),4)=ROUND($G153,4),0,IF(Oper!W$10=Inputs!$L$16,$G153-SUM($O153:V153),$G153/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G153-SUM($O153:V153),0))","v":0},{"$f":"IF(Oper!X$10>=$C153,IF(ROUND(SUM($O153:W153),4)=ROUND($G153,4),0,IF(Oper!X$10=Inputs!$L$16,$G153-SUM($O153:W153),$G153/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G153-SUM($O153:W153),0))","v":0},{"$f":"IF(Oper!Y$10>=$C153,IF(ROUND(SUM($O153:X153),4)=ROUND($G153,4),0,IF(Oper!Y$10=Inputs!$L$16,$G153-SUM($O153:X153),$G153/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G153-SUM($O153:X153),0))","v":0},{"$f":"IF(Oper!Z$10>=$C153,IF(ROUND(SUM($O153:Y153),4)=ROUND($G153,4),0,IF(Oper!Z$10=Inputs!$L$16,$G153-SUM($O153:Y153),$G153/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G153-SUM($O153:Y153),0))","v":0},{"$f":"IF(Oper!AA$10>=$C153,IF(ROUND(SUM($O153:Z153),4)=ROUND($G153,4),0,IF(Oper!AA$10=Inputs!$L$16,$G153-SUM($O153:Z153),$G153/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G153-SUM($O153:Z153),0))","v":0},{"$f":"IF(Oper!AB$10>=$C153,IF(ROUND(SUM($O153:AA153),4)=ROUND($G153,4),0,IF(Oper!AB$10=Inputs!$L$16,$G153-SUM($O153:AA153),$G153/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G153-SUM($O153:AA153),0))","v":0},{"$f":"IF(Oper!AC$10>=$C153,IF(ROUND(SUM($O153:AB153),4)=ROUND($G153,4),0,IF(Oper!AC$10=Inputs!$L$16,$G153-SUM($O153:AB153),$G153/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G153-SUM($O153:AB153),0))","v":0},{"$f":"IF(Oper!AD$10>=$C153,IF(ROUND(SUM($O153:AC153),4)=ROUND($G153,4),0,IF(Oper!AD$10=Inputs!$L$16,$G153-SUM($O153:AC153),$G153/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G153-SUM($O153:AC153),0))","v":0},{"$f":"IF(Oper!AE$10>=$C153,IF(ROUND(SUM($O153:AD153),4)=ROUND($G153,4),0,IF(Oper!AE$10=Inputs!$L$16,$G153-SUM($O153:AD153),$G153/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G153-SUM($O153:AD153),0))","v":0},{"$f":"IF(Oper!AF$10>=$C153,IF(ROUND(SUM($O153:AE153),4)=ROUND($G153,4),0,IF(Oper!AF$10=Inputs!$L$16,$G153-SUM($O153:AE153),$G153/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G153-SUM($O153:AE153),0))","v":0},{"$f":"IF(Oper!AG$10>=$C153,IF(ROUND(SUM($O153:AF153),4)=ROUND($G153,4),0,IF(Oper!AG$10=Inputs!$L$16,$G153-SUM($O153:AF153),$G153/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G153-SUM($O153:AF153),0))","v":0},{"$f":"IF(Oper!AH$10>=$C153,IF(ROUND(SUM($O153:AG153),4)=ROUND($G153,4),0,IF(Oper!AH$10=Inputs!$L$16,$G153-SUM($O153:AG153),$G153/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G153-SUM($O153:AG153),0))","v":0},{"$f":"IF(Oper!AI$10>=$C153,IF(ROUND(SUM($O153:AH153),4)=ROUND($G153,4),0,IF(Oper!AI$10=Inputs!$L$16,$G153-SUM($O153:AH153),$G153/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G153-SUM($O153:AH153),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C153,IF(ROUND(SUM($O153:AI153),4)=ROUND($G153,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G153-SUM($O153:AI153),$G153/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G153-SUM($O153:AI153),0))","v":0},{"$f":"IF(Oper!AK$10>=$C153,IF(ROUND(SUM($O153:AJ153),4)=ROUND($G153,4),0,IF(Oper!AK$10=Inputs!$L$16,$G153-SUM($O153:AJ153),$G153/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G153-SUM($O153:AJ153),0))","v":0},{"$f":"IF(Oper!AL$10>=$C153,IF(ROUND(SUM($O153:AK153),4)=ROUND($G153,4),0,IF(Oper!AL$10=Inputs!$L$16,$G153-SUM($O153:AK153),$G153/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G153-SUM($O153:AK153),0))","v":0},{"$f":"IF(Oper!AM$10>=$C153,IF(ROUND(SUM($O153:AL153),4)=ROUND($G153,4),0,IF(Oper!AM$10=Inputs!$L$16,$G153-SUM($O153:AL153),$G153/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G153-SUM($O153:AL153),0))","v":0},{"$f":"IF(Oper!AN$10>=$C153,IF(ROUND(SUM($O153:AM153),4)=ROUND($G153,4),0,IF(Oper!AN$10=Inputs!$L$16,$G153-SUM($O153:AM153),$G153/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G153-SUM($O153:AM153),0))","v":0},{"$f":"IF(Oper!AO$10>=$C153,IF(ROUND(SUM($O153:AN153),4)=ROUND($G153,4),0,IF(Oper!AO$10=Inputs!$L$16,$G153-SUM($O153:AN153),$G153/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G153-SUM($O153:AN153),0))","v":0},{"$f":"IF(Oper!AP$10>=$C153,IF(ROUND(SUM($O153:AO153),4)=ROUND($G153,4),0,IF(Oper!AP$10=Inputs!$L$16,$G153-SUM($O153:AO153),$G153/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G153-SUM($O153:AO153),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C153,IF(ROUND(SUM($O153:AP153),4)=ROUND($G153,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G153-SUM($O153:AP153),$G153/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G153-SUM($O153:AP153),0))","v":0},{"$f":"IF(Oper!AR$10>=$C153,IF(ROUND(SUM($O153:AQ153),4)=ROUND($G153,4),0,IF(Oper!AR$10=Inputs!$L$16,$G153-SUM($O153:AQ153),$G153/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G153-SUM($O153:AQ153),0))","v":0},{"$f":"IF(Oper!AS$10>=$C153,IF(ROUND(SUM($O153:AR153),4)=ROUND($G153,4),0,IF(Oper!AS$10=Inputs!$L$16,$G153-SUM($O153:AR153),$G153/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G153-SUM($O153:AR153),0))","v":0},{"$f":"IF(Oper!AT$10>=$C153,IF(ROUND(SUM($O153:AS153),4)=ROUND($G153,4),0,IF(Oper!AT$10=Inputs!$L$16,$G153-SUM($O153:AS153),$G153/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G153-SUM($O153:AS153),0))","v":0},{"$f":"IF(Oper!AU$10>=$C153,IF(ROUND(SUM($O153:AT153),4)=ROUND($G153,4),0,IF(Oper!AU$10=Inputs!$L$16,$G153-SUM($O153:AT153),$G153/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G153-SUM($O153:AT153),0))","v":0},{"$f":"IF(Oper!AV$10>=$C153,IF(ROUND(SUM($O153:AU153),4)=ROUND($G153,4),0,IF(Oper!AV$10=Inputs!$L$16,$G153-SUM($O153:AU153),$G153/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G153-SUM($O153:AU153),0))","v":0},{"$f":"IF(Oper!AW$10>=$C153,IF(ROUND(SUM($O153:AV153),4)=ROUND($G153,4),0,IF(Oper!AW$10=Inputs!$L$16,$G153-SUM($O153:AV153),$G153/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G153-SUM($O153:AV153),0))","v":0},{"$f":"IF(Oper!AX$10>=$C153,IF(ROUND(SUM($O153:AW153),4)=ROUND($G153,4),0,IF(Oper!AX$10=Inputs!$L$16,$G153-SUM($O153:AW153),$G153/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G153-SUM($O153:AW153),0))","v":0},{"$f":"IF(Oper!AY$10>=$C153,IF(ROUND(SUM($O153:AX153),4)=ROUND($G153,4),0,IF(Oper!AY$10=Inputs!$L$16,$G153-SUM($O153:AX153),$G153/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G153-SUM($O153:AX153),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C153,IF(ROUND(SUM($O153:AY153),4)=ROUND($G153,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G153-SUM($O153:AY153),$G153/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G153-SUM($O153:AY153),0))","v":0},{"$f":"IF(Oper!BA$10>=$C153,IF(ROUND(SUM($O153:AZ153),4)=ROUND($G153,4),0,IF(Oper!BA$10=Inputs!$L$16,$G153-SUM($O153:AZ153),$G153/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G153-SUM($O153:AZ153),0))","v":0},{"$f":"IF(Oper!BB$10>=$C153,IF(ROUND(SUM($O153:BA153),4)=ROUND($G153,4),0,IF(Oper!BB$10=Inputs!$L$16,$G153-SUM($O153:BA153),$G153/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G153-SUM($O153:BA153),0))","v":0},{"$f":"IF(Oper!BC$10>=$C153,IF(ROUND(SUM($O153:BB153),4)=ROUND($G153,4),0,IF(Oper!BC$10=Inputs!$L$16,$G153-SUM($O153:BB153),$G153/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G153-SUM($O153:BB153),0))","v":0},{"$f":"IF(Oper!BD$10>=$C153,IF(ROUND(SUM($O153:BC153),4)=ROUND($G153,4),0,IF(Oper!BD$10=Inputs!$L$16,$G153-SUM($O153:BC153),$G153/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G153-SUM($O153:BC153),0))","v":0},{"$f":"IF(Oper!BE$10>=$C153,IF(ROUND(SUM($O153:BD153),4)=ROUND($G153,4),0,IF(Oper!BE$10=Inputs!$L$16,$G153-SUM($O153:BD153),$G153/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G153-SUM($O153:BD153),0))","v":0},{"$f":"IF(Oper!BF$10>=$C153,IF(ROUND(SUM($O153:BE153),4)=ROUND($G153,4),0,IF(Oper!BF$10=Inputs!$L$16,$G153-SUM($O153:BE153),$G153/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G153-SUM($O153:BE153),0))","v":0},{"$f":"IF(Oper!BG$10>=$C153,IF(ROUND(SUM($O153:BF153),4)=ROUND($G153,4),0,IF(Oper!BG$10=Inputs!$L$16,$G153-SUM($O153:BF153),$G153/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G153-SUM($O153:BF153),0))","v":0},{"$f":"IF(Oper!BH$10>=$C153,IF(ROUND(SUM($O153:BG153),4)=ROUND($G153,4),0,IF(Oper!BH$10=Inputs!$L$16,$G153-SUM($O153:BG153),$G153/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G153-SUM($O153:BG153),0))","v":0},{"$f":"IF(Oper!BI$10>=$C153,IF(ROUND(SUM($O153:BH153),4)=ROUND($G153,4),0,IF(Oper!BI$10=Inputs!$L$16,$G153-SUM($O153:BH153),$G153/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G153-SUM($O153:BH153),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C153,IF(ROUND(SUM($O153:BI153),4)=ROUND($G153,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G153-SUM($O153:BI153),$G153/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G153-SUM($O153:BI153),0))","v":0},{"$f":"IF(Oper!BK$10>=$C153,IF(ROUND(SUM($O153:BJ153),4)=ROUND($G153,4),0,IF(Oper!BK$10=Inputs!$L$16,$G153-SUM($O153:BJ153),$G153/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G153-SUM($O153:BJ153),0))","v":0},{"$f":"IF(Oper!BL$10>=$C153,IF(ROUND(SUM($O153:BK153),4)=ROUND($G153,4),0,IF(Oper!BL$10=Inputs!$L$16,$G153-SUM($O153:BK153),$G153/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G153-SUM($O153:BK153),0))","v":0},{"$f":"IF(Oper!BM$10>=$C153,IF(ROUND(SUM($O153:BL153),4)=ROUND($G153,4),0,IF(Oper!BM$10=Inputs!$L$16,$G153-SUM($O153:BL153),$G153/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G153-SUM($O153:BL153),0))","v":0},{"$f":"IF(Oper!BN$10>=$C153,IF(ROUND(SUM($O153:BM153),4)=ROUND($G153,4),0,IF(Oper!BN$10=Inputs!$L$16,$G153-SUM($O153:BM153),$G153/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G153-SUM($O153:BM153),0))","v":0},{"$f":"IF(Oper!BO$10>=$C153,IF(ROUND(SUM($O153:BN153),4)=ROUND($G153,4),0,IF(Oper!BO$10=Inputs!$L$16,$G153-SUM($O153:BN153),$G153/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G153-SUM($O153:BN153),0))","v":0},{"$f":"IF(Oper!BP$10>=$C153,IF(ROUND(SUM($O153:BO153),4)=ROUND($G153,4),0,IF(Oper!BP$10=Inputs!$L$16,$G153-SUM($O153:BO153),$G153/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G153-SUM($O153:BO153),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C153,IF(ROUND(SUM($O153:BP153),4)=ROUND($G153,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G153-SUM($O153:BP153),$G153/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G153-SUM($O153:BP153),0))","v":0},{"$f":"IF(Oper!BR$10>=$C153,IF(ROUND(SUM($O153:BQ153),4)=ROUND($G153,4),0,IF(Oper!BR$10=Inputs!$L$16,$G153-SUM($O153:BQ153),$G153/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G153-SUM($O153:BQ153),0))","v":0},{"$f":"IF(Oper!BS$10>=$C153,IF(ROUND(SUM($O153:BR153),4)=ROUND($G153,4),0,IF(Oper!BS$10=Inputs!$L$16,$G153-SUM($O153:BR153),$G153/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G153-SUM($O153:BR153),0))","v":0},{"$f":"IF(Oper!BT$10>=$C153,IF(ROUND(SUM($O153:BS153),4)=ROUND($G153,4),0,IF(Oper!BT$10=Inputs!$L$16,$G153-SUM($O153:BS153),$G153/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G153-SUM($O153:BS153),0))","v":0},{"$f":"IF(Oper!BU$10>=$C153,IF(ROUND(SUM($O153:BT153),4)=ROUND($G153,4),0,IF(Oper!BU$10=Inputs!$L$16,$G153-SUM($O153:BT153),$G153/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G153-SUM($O153:BT153),0))","v":0},{"$f":"IF(Oper!BV$10>=$C153,IF(ROUND(SUM($O153:BU153),4)=ROUND($G153,4),0,IF(Oper!BV$10=Inputs!$L$16,$G153-SUM($O153:BU153),$G153/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G153-SUM($O153:BU153),0))","v":0},{"$f":"IF(Oper!BW$10>=$C153,IF(ROUND(SUM($O153:BV153),4)=ROUND($G153,4),0,IF(Oper!BW$10=Inputs!$L$16,$G153-SUM($O153:BV153),$G153/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G153-SUM($O153:BV153),0))","v":0},{"$f":"IF(Oper!BX$10>=$C153,IF(ROUND(SUM($O153:BW153),4)=ROUND($G153,4),0,IF(Oper!BX$10=Inputs!$L$16,$G153-SUM($O153:BW153),$G153/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G153-SUM($O153:BW153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!BY$10>=$C153,IF(ROUND(SUM($O153:BX153),4)=ROUND($G153,4),0,IF(Oper!BY$10=Inputs!$L$16,$G153-SUM($O153:BX153),$G153/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G153-SUM($O153:BX153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!BZ$10>=$C153,IF(ROUND(SUM($O153:BY153),4)=ROUND($G153,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G153-SUM($O153:BY153),$G153/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G153-SUM($O153:BY153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CA$10>=$C153,IF(ROUND(SUM($O153:BZ153),4)=ROUND($G153,4),0,IF(Oper!CA$10=Inputs!$L$16,$G153-SUM($O153:BZ153),$G153/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G153-SUM($O153:BZ153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CB$10>=$C153,IF(ROUND(SUM($O153:CA153),4)=ROUND($G153,4),0,IF(Oper!CB$10=Inputs!$L$16,$G153-SUM($O153:CA153),$G153/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G153-SUM($O153:CA153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CC$10>=$C153,IF(ROUND(SUM($O153:CB153),4)=ROUND($G153,4),0,IF(Oper!CC$10=Inputs!$L$16,$G153-SUM($O153:CB153),$G153/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G153-SUM($O153:CB153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CD$10>=$C153,IF(ROUND(SUM($O153:CC153),4)=ROUND($G153,4),0,IF(Oper!CD$10=Inputs!$L$16,$G153-SUM($O153:CC153),$G153/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G153-SUM($O153:CC153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CE$10>=$C153,IF(ROUND(SUM($O153:CD153),4)=ROUND($G153,4),0,IF(Oper!CE$10=Inputs!$L$16,$G153-SUM($O153:CD153),$G153/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G153-SUM($O153:CD153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CF$10>=$C153,IF(ROUND(SUM($O153:CE153),4)=ROUND($G153,4),0,IF(Oper!CF$10=Inputs!$L$16,$G153-SUM($O153:CE153),$G153/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G153-SUM($O153:CE153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CG$10>=$C153,IF(ROUND(SUM($O153:CF153),4)=ROUND($G153,4),0,IF(Oper!CG$10=Inputs!$L$16,$G153-SUM($O153:CF153),$G153/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G153-SUM($O153:CF153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CH$10>=$C153,IF(ROUND(SUM($O153:CG153),4)=ROUND($G153,4),0,IF(Oper!CH$10=Inputs!$L$16,$G153-SUM($O153:CG153),$G153/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G153-SUM($O153:CG153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CI$10>=$C153,IF(ROUND(SUM($O153:CH153),4)=ROUND($G153,4),0,IF(Oper!CI$10=Inputs!$L$16,$G153-SUM($O153:CH153),$G153/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G153-SUM($O153:CH153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CJ$10>=$C153,IF(ROUND(SUM($O153:CI153),4)=ROUND($G153,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G153-SUM($O153:CI153),$G153/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G153-SUM($O153:CI153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CK$10>=$C153,IF(ROUND(SUM($O153:CJ153),4)=ROUND($G153,4),0,IF(Oper!CK$10=Inputs!$L$16,$G153-SUM($O153:CJ153),$G153/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G153-SUM($O153:CJ153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CL$10>=$C153,IF(ROUND(SUM($O153:CK153),4)=ROUND($G153,4),0,IF(Oper!CL$10=Inputs!$L$16,$G153-SUM($O153:CK153),$G153/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G153-SUM($O153:CK153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CM$10>=$C153,IF(ROUND(SUM($O153:CL153),4)=ROUND($G153,4),0,IF(Oper!CM$10=Inputs!$L$16,$G153-SUM($O153:CL153),$G153/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G153-SUM($O153:CL153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CN$10>=$C153,IF(ROUND(SUM($O153:CM153),4)=ROUND($G153,4),0,IF(Oper!CN$10=Inputs!$L$16,$G153-SUM($O153:CM153),$G153/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G153-SUM($O153:CM153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CO$10>=$C153,IF(ROUND(SUM($O153:CN153),4)=ROUND($G153,4),0,IF(Oper!CO$10=Inputs!$L$16,$G153-SUM($O153:CN153),$G153/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G153-SUM($O153:CN153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CP$10>=$C153,IF(ROUND(SUM($O153:CO153),4)=ROUND($G153,4),0,IF(Oper!CP$10=Inputs!$L$16,$G153-SUM($O153:CO153),$G153/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G153-SUM($O153:CO153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CQ$10>=$C153,IF(ROUND(SUM($O153:CP153),4)=ROUND($G153,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G153-SUM($O153:CP153),$G153/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G153-SUM($O153:CP153),0))","v":{"v":-10.234227943641923,"d":"(10.2)"}},{"$f":"IF(Oper!CR$10>=$C153,IF(ROUND(SUM($O153:CQ153),4)=ROUND($G153,4),0,IF(Oper!CR$10=Inputs!$L$16,$G153-SUM($O153:CQ153),$G153/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G153-SUM($O153:CQ153),0))","v":0}]
[null,null,"2079-12-31",{"$nulls":3},{"v":-208.77825005029524,"d":"-208.8"},{"$nulls":3},"MCAD",null,{"v":-208.77825005029524,"d":"(209)"},null,null,{"$f":"IF(Oper!P$10>=$C154,IF(ROUND(SUM($O154:O154),4)=ROUND($G154,4),0,IF(Oper!P$10=Inputs!$L$16,$G154-SUM($O154:O154),$G154/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G154-SUM($O154:O154),0))","v":0},{"$f":"IF(Oper!Q$10>=$C154,IF(ROUND(SUM($O154:P154),4)=ROUND($G154,4),0,IF(Oper!Q$10=Inputs!$L$16,$G154-SUM($O154:P154),$G154/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G154-SUM($O154:P154),0))","v":0},{"$f":"IF(Oper!R$10>=$C154,IF(ROUND(SUM($O154:Q154),4)=ROUND($G154,4),0,IF(Oper!R$10=Inputs!$L$16,$G154-SUM($O154:Q154),$G154/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G154-SUM($O154:Q154),0))","v":0},{"$f":"IF(Oper!S$10>=$C154,IF(ROUND(SUM($O154:R154),4)=ROUND($G154,4),0,IF(Oper!S$10=Inputs!$L$16,$G154-SUM($O154:R154),$G154/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G154-SUM($O154:R154),0))","v":0},{"$f":"IF(Oper!T$10>=$C154,IF(ROUND(SUM($O154:S154),4)=ROUND($G154,4),0,IF(Oper!T$10=Inputs!$L$16,$G154-SUM($O154:S154),$G154/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G154-SUM($O154:S154),0))","v":0},{"$f":"IF(Oper!U$10>=$C154,IF(ROUND(SUM($O154:T154),4)=ROUND($G154,4),0,IF(Oper!U$10=Inputs!$L$16,$G154-SUM($O154:T154),$G154/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G154-SUM($O154:T154),0))","v":0},{"$f":"IF(Oper!V$10>=$C154,IF(ROUND(SUM($O154:U154),4)=ROUND($G154,4),0,IF(Oper!V$10=Inputs!$L$16,$G154-SUM($O154:U154),$G154/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G154-SUM($O154:U154),0))","v":0},{"$f":"IF(Oper!W$10>=$C154,IF(ROUND(SUM($O154:V154),4)=ROUND($G154,4),0,IF(Oper!W$10=Inputs!$L$16,$G154-SUM($O154:V154),$G154/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G154-SUM($O154:V154),0))","v":0},{"$f":"IF(Oper!X$10>=$C154,IF(ROUND(SUM($O154:W154),4)=ROUND($G154,4),0,IF(Oper!X$10=Inputs!$L$16,$G154-SUM($O154:W154),$G154/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G154-SUM($O154:W154),0))","v":0},{"$f":"IF(Oper!Y$10>=$C154,IF(ROUND(SUM($O154:X154),4)=ROUND($G154,4),0,IF(Oper!Y$10=Inputs!$L$16,$G154-SUM($O154:X154),$G154/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G154-SUM($O154:X154),0))","v":0},{"$f":"IF(Oper!Z$10>=$C154,IF(ROUND(SUM($O154:Y154),4)=ROUND($G154,4),0,IF(Oper!Z$10=Inputs!$L$16,$G154-SUM($O154:Y154),$G154/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G154-SUM($O154:Y154),0))","v":0},{"$f":"IF(Oper!AA$10>=$C154,IF(ROUND(SUM($O154:Z154),4)=ROUND($G154,4),0,IF(Oper!AA$10=Inputs!$L$16,$G154-SUM($O154:Z154),$G154/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G154-SUM($O154:Z154),0))","v":0},{"$f":"IF(Oper!AB$10>=$C154,IF(ROUND(SUM($O154:AA154),4)=ROUND($G154,4),0,IF(Oper!AB$10=Inputs!$L$16,$G154-SUM($O154:AA154),$G154/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G154-SUM($O154:AA154),0))","v":0},{"$f":"IF(Oper!AC$10>=$C154,IF(ROUND(SUM($O154:AB154),4)=ROUND($G154,4),0,IF(Oper!AC$10=Inputs!$L$16,$G154-SUM($O154:AB154),$G154/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G154-SUM($O154:AB154),0))","v":0},{"$f":"IF(Oper!AD$10>=$C154,IF(ROUND(SUM($O154:AC154),4)=ROUND($G154,4),0,IF(Oper!AD$10=Inputs!$L$16,$G154-SUM($O154:AC154),$G154/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G154-SUM($O154:AC154),0))","v":0},{"$f":"IF(Oper!AE$10>=$C154,IF(ROUND(SUM($O154:AD154),4)=ROUND($G154,4),0,IF(Oper!AE$10=Inputs!$L$16,$G154-SUM($O154:AD154),$G154/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G154-SUM($O154:AD154),0))","v":0},{"$f":"IF(Oper!AF$10>=$C154,IF(ROUND(SUM($O154:AE154),4)=ROUND($G154,4),0,IF(Oper!AF$10=Inputs!$L$16,$G154-SUM($O154:AE154),$G154/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G154-SUM($O154:AE154),0))","v":0},{"$f":"IF(Oper!AG$10>=$C154,IF(ROUND(SUM($O154:AF154),4)=ROUND($G154,4),0,IF(Oper!AG$10=Inputs!$L$16,$G154-SUM($O154:AF154),$G154/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G154-SUM($O154:AF154),0))","v":0},{"$f":"IF(Oper!AH$10>=$C154,IF(ROUND(SUM($O154:AG154),4)=ROUND($G154,4),0,IF(Oper!AH$10=Inputs!$L$16,$G154-SUM($O154:AG154),$G154/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G154-SUM($O154:AG154),0))","v":0},{"$f":"IF(Oper!AI$10>=$C154,IF(ROUND(SUM($O154:AH154),4)=ROUND($G154,4),0,IF(Oper!AI$10=Inputs!$L$16,$G154-SUM($O154:AH154),$G154/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G154-SUM($O154:AH154),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C154,IF(ROUND(SUM($O154:AI154),4)=ROUND($G154,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G154-SUM($O154:AI154),$G154/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G154-SUM($O154:AI154),0))","v":0},{"$f":"IF(Oper!AK$10>=$C154,IF(ROUND(SUM($O154:AJ154),4)=ROUND($G154,4),0,IF(Oper!AK$10=Inputs!$L$16,$G154-SUM($O154:AJ154),$G154/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G154-SUM($O154:AJ154),0))","v":0},{"$f":"IF(Oper!AL$10>=$C154,IF(ROUND(SUM($O154:AK154),4)=ROUND($G154,4),0,IF(Oper!AL$10=Inputs!$L$16,$G154-SUM($O154:AK154),$G154/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G154-SUM($O154:AK154),0))","v":0},{"$f":"IF(Oper!AM$10>=$C154,IF(ROUND(SUM($O154:AL154),4)=ROUND($G154,4),0,IF(Oper!AM$10=Inputs!$L$16,$G154-SUM($O154:AL154),$G154/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G154-SUM($O154:AL154),0))","v":0},{"$f":"IF(Oper!AN$10>=$C154,IF(ROUND(SUM($O154:AM154),4)=ROUND($G154,4),0,IF(Oper!AN$10=Inputs!$L$16,$G154-SUM($O154:AM154),$G154/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G154-SUM($O154:AM154),0))","v":0},{"$f":"IF(Oper!AO$10>=$C154,IF(ROUND(SUM($O154:AN154),4)=ROUND($G154,4),0,IF(Oper!AO$10=Inputs!$L$16,$G154-SUM($O154:AN154),$G154/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G154-SUM($O154:AN154),0))","v":0},{"$f":"IF(Oper!AP$10>=$C154,IF(ROUND(SUM($O154:AO154),4)=ROUND($G154,4),0,IF(Oper!AP$10=Inputs!$L$16,$G154-SUM($O154:AO154),$G154/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G154-SUM($O154:AO154),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C154,IF(ROUND(SUM($O154:AP154),4)=ROUND($G154,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G154-SUM($O154:AP154),$G154/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G154-SUM($O154:AP154),0))","v":0},{"$f":"IF(Oper!AR$10>=$C154,IF(ROUND(SUM($O154:AQ154),4)=ROUND($G154,4),0,IF(Oper!AR$10=Inputs!$L$16,$G154-SUM($O154:AQ154),$G154/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G154-SUM($O154:AQ154),0))","v":0},{"$f":"IF(Oper!AS$10>=$C154,IF(ROUND(SUM($O154:AR154),4)=ROUND($G154,4),0,IF(Oper!AS$10=Inputs!$L$16,$G154-SUM($O154:AR154),$G154/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G154-SUM($O154:AR154),0))","v":0},{"$f":"IF(Oper!AT$10>=$C154,IF(ROUND(SUM($O154:AS154),4)=ROUND($G154,4),0,IF(Oper!AT$10=Inputs!$L$16,$G154-SUM($O154:AS154),$G154/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G154-SUM($O154:AS154),0))","v":0},{"$f":"IF(Oper!AU$10>=$C154,IF(ROUND(SUM($O154:AT154),4)=ROUND($G154,4),0,IF(Oper!AU$10=Inputs!$L$16,$G154-SUM($O154:AT154),$G154/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G154-SUM($O154:AT154),0))","v":0},{"$f":"IF(Oper!AV$10>=$C154,IF(ROUND(SUM($O154:AU154),4)=ROUND($G154,4),0,IF(Oper!AV$10=Inputs!$L$16,$G154-SUM($O154:AU154),$G154/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G154-SUM($O154:AU154),0))","v":0},{"$f":"IF(Oper!AW$10>=$C154,IF(ROUND(SUM($O154:AV154),4)=ROUND($G154,4),0,IF(Oper!AW$10=Inputs!$L$16,$G154-SUM($O154:AV154),$G154/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G154-SUM($O154:AV154),0))","v":0},{"$f":"IF(Oper!AX$10>=$C154,IF(ROUND(SUM($O154:AW154),4)=ROUND($G154,4),0,IF(Oper!AX$10=Inputs!$L$16,$G154-SUM($O154:AW154),$G154/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G154-SUM($O154:AW154),0))","v":0},{"$f":"IF(Oper!AY$10>=$C154,IF(ROUND(SUM($O154:AX154),4)=ROUND($G154,4),0,IF(Oper!AY$10=Inputs!$L$16,$G154-SUM($O154:AX154),$G154/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G154-SUM($O154:AX154),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C154,IF(ROUND(SUM($O154:AY154),4)=ROUND($G154,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G154-SUM($O154:AY154),$G154/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G154-SUM($O154:AY154),0))","v":0},{"$f":"IF(Oper!BA$10>=$C154,IF(ROUND(SUM($O154:AZ154),4)=ROUND($G154,4),0,IF(Oper!BA$10=Inputs!$L$16,$G154-SUM($O154:AZ154),$G154/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G154-SUM($O154:AZ154),0))","v":0},{"$f":"IF(Oper!BB$10>=$C154,IF(ROUND(SUM($O154:BA154),4)=ROUND($G154,4),0,IF(Oper!BB$10=Inputs!$L$16,$G154-SUM($O154:BA154),$G154/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G154-SUM($O154:BA154),0))","v":0},{"$f":"IF(Oper!BC$10>=$C154,IF(ROUND(SUM($O154:BB154),4)=ROUND($G154,4),0,IF(Oper!BC$10=Inputs!$L$16,$G154-SUM($O154:BB154),$G154/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G154-SUM($O154:BB154),0))","v":0},{"$f":"IF(Oper!BD$10>=$C154,IF(ROUND(SUM($O154:BC154),4)=ROUND($G154,4),0,IF(Oper!BD$10=Inputs!$L$16,$G154-SUM($O154:BC154),$G154/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G154-SUM($O154:BC154),0))","v":0},{"$f":"IF(Oper!BE$10>=$C154,IF(ROUND(SUM($O154:BD154),4)=ROUND($G154,4),0,IF(Oper!BE$10=Inputs!$L$16,$G154-SUM($O154:BD154),$G154/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G154-SUM($O154:BD154),0))","v":0},{"$f":"IF(Oper!BF$10>=$C154,IF(ROUND(SUM($O154:BE154),4)=ROUND($G154,4),0,IF(Oper!BF$10=Inputs!$L$16,$G154-SUM($O154:BE154),$G154/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G154-SUM($O154:BE154),0))","v":0},{"$f":"IF(Oper!BG$10>=$C154,IF(ROUND(SUM($O154:BF154),4)=ROUND($G154,4),0,IF(Oper!BG$10=Inputs!$L$16,$G154-SUM($O154:BF154),$G154/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G154-SUM($O154:BF154),0))","v":0},{"$f":"IF(Oper!BH$10>=$C154,IF(ROUND(SUM($O154:BG154),4)=ROUND($G154,4),0,IF(Oper!BH$10=Inputs!$L$16,$G154-SUM($O154:BG154),$G154/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G154-SUM($O154:BG154),0))","v":0},{"$f":"IF(Oper!BI$10>=$C154,IF(ROUND(SUM($O154:BH154),4)=ROUND($G154,4),0,IF(Oper!BI$10=Inputs!$L$16,$G154-SUM($O154:BH154),$G154/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G154-SUM($O154:BH154),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C154,IF(ROUND(SUM($O154:BI154),4)=ROUND($G154,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G154-SUM($O154:BI154),$G154/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G154-SUM($O154:BI154),0))","v":0},{"$f":"IF(Oper!BK$10>=$C154,IF(ROUND(SUM($O154:BJ154),4)=ROUND($G154,4),0,IF(Oper!BK$10=Inputs!$L$16,$G154-SUM($O154:BJ154),$G154/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G154-SUM($O154:BJ154),0))","v":0},{"$f":"IF(Oper!BL$10>=$C154,IF(ROUND(SUM($O154:BK154),4)=ROUND($G154,4),0,IF(Oper!BL$10=Inputs!$L$16,$G154-SUM($O154:BK154),$G154/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G154-SUM($O154:BK154),0))","v":0},{"$f":"IF(Oper!BM$10>=$C154,IF(ROUND(SUM($O154:BL154),4)=ROUND($G154,4),0,IF(Oper!BM$10=Inputs!$L$16,$G154-SUM($O154:BL154),$G154/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G154-SUM($O154:BL154),0))","v":0},{"$f":"IF(Oper!BN$10>=$C154,IF(ROUND(SUM($O154:BM154),4)=ROUND($G154,4),0,IF(Oper!BN$10=Inputs!$L$16,$G154-SUM($O154:BM154),$G154/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G154-SUM($O154:BM154),0))","v":0},{"$f":"IF(Oper!BO$10>=$C154,IF(ROUND(SUM($O154:BN154),4)=ROUND($G154,4),0,IF(Oper!BO$10=Inputs!$L$16,$G154-SUM($O154:BN154),$G154/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G154-SUM($O154:BN154),0))","v":0},{"$f":"IF(Oper!BP$10>=$C154,IF(ROUND(SUM($O154:BO154),4)=ROUND($G154,4),0,IF(Oper!BP$10=Inputs!$L$16,$G154-SUM($O154:BO154),$G154/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G154-SUM($O154:BO154),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C154,IF(ROUND(SUM($O154:BP154),4)=ROUND($G154,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G154-SUM($O154:BP154),$G154/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G154-SUM($O154:BP154),0))","v":0},{"$f":"IF(Oper!BR$10>=$C154,IF(ROUND(SUM($O154:BQ154),4)=ROUND($G154,4),0,IF(Oper!BR$10=Inputs!$L$16,$G154-SUM($O154:BQ154),$G154/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G154-SUM($O154:BQ154),0))","v":0},{"$f":"IF(Oper!BS$10>=$C154,IF(ROUND(SUM($O154:BR154),4)=ROUND($G154,4),0,IF(Oper!BS$10=Inputs!$L$16,$G154-SUM($O154:BR154),$G154/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G154-SUM($O154:BR154),0))","v":0},{"$f":"IF(Oper!BT$10>=$C154,IF(ROUND(SUM($O154:BS154),4)=ROUND($G154,4),0,IF(Oper!BT$10=Inputs!$L$16,$G154-SUM($O154:BS154),$G154/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G154-SUM($O154:BS154),0))","v":0},{"$f":"IF(Oper!BU$10>=$C154,IF(ROUND(SUM($O154:BT154),4)=ROUND($G154,4),0,IF(Oper!BU$10=Inputs!$L$16,$G154-SUM($O154:BT154),$G154/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G154-SUM($O154:BT154),0))","v":0},{"$f":"IF(Oper!BV$10>=$C154,IF(ROUND(SUM($O154:BU154),4)=ROUND($G154,4),0,IF(Oper!BV$10=Inputs!$L$16,$G154-SUM($O154:BU154),$G154/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G154-SUM($O154:BU154),0))","v":0},{"$f":"IF(Oper!BW$10>=$C154,IF(ROUND(SUM($O154:BV154),4)=ROUND($G154,4),0,IF(Oper!BW$10=Inputs!$L$16,$G154-SUM($O154:BV154),$G154/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G154-SUM($O154:BV154),0))","v":0},{"$f":"IF(Oper!BX$10>=$C154,IF(ROUND(SUM($O154:BW154),4)=ROUND($G154,4),0,IF(Oper!BX$10=Inputs!$L$16,$G154-SUM($O154:BW154),$G154/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G154-SUM($O154:BW154),0))","v":0},{"$f":"IF(Oper!BY$10>=$C154,IF(ROUND(SUM($O154:BX154),4)=ROUND($G154,4),0,IF(Oper!BY$10=Inputs!$L$16,$G154-SUM($O154:BX154),$G154/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G154-SUM($O154:BX154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!BZ$10>=$C154,IF(ROUND(SUM($O154:BY154),4)=ROUND($G154,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G154-SUM($O154:BY154),$G154/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G154-SUM($O154:BY154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CA$10>=$C154,IF(ROUND(SUM($O154:BZ154),4)=ROUND($G154,4),0,IF(Oper!CA$10=Inputs!$L$16,$G154-SUM($O154:BZ154),$G154/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G154-SUM($O154:BZ154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CB$10>=$C154,IF(ROUND(SUM($O154:CA154),4)=ROUND($G154,4),0,IF(Oper!CB$10=Inputs!$L$16,$G154-SUM($O154:CA154),$G154/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G154-SUM($O154:CA154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CC$10>=$C154,IF(ROUND(SUM($O154:CB154),4)=ROUND($G154,4),0,IF(Oper!CC$10=Inputs!$L$16,$G154-SUM($O154:CB154),$G154/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G154-SUM($O154:CB154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CD$10>=$C154,IF(ROUND(SUM($O154:CC154),4)=ROUND($G154,4),0,IF(Oper!CD$10=Inputs!$L$16,$G154-SUM($O154:CC154),$G154/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G154-SUM($O154:CC154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CE$10>=$C154,IF(ROUND(SUM($O154:CD154),4)=ROUND($G154,4),0,IF(Oper!CE$10=Inputs!$L$16,$G154-SUM($O154:CD154),$G154/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G154-SUM($O154:CD154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CF$10>=$C154,IF(ROUND(SUM($O154:CE154),4)=ROUND($G154,4),0,IF(Oper!CF$10=Inputs!$L$16,$G154-SUM($O154:CE154),$G154/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G154-SUM($O154:CE154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CG$10>=$C154,IF(ROUND(SUM($O154:CF154),4)=ROUND($G154,4),0,IF(Oper!CG$10=Inputs!$L$16,$G154-SUM($O154:CF154),$G154/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G154-SUM($O154:CF154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CH$10>=$C154,IF(ROUND(SUM($O154:CG154),4)=ROUND($G154,4),0,IF(Oper!CH$10=Inputs!$L$16,$G154-SUM($O154:CG154),$G154/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G154-SUM($O154:CG154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CI$10>=$C154,IF(ROUND(SUM($O154:CH154),4)=ROUND($G154,4),0,IF(Oper!CI$10=Inputs!$L$16,$G154-SUM($O154:CH154),$G154/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G154-SUM($O154:CH154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CJ$10>=$C154,IF(ROUND(SUM($O154:CI154),4)=ROUND($G154,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G154-SUM($O154:CI154),$G154/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G154-SUM($O154:CI154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CK$10>=$C154,IF(ROUND(SUM($O154:CJ154),4)=ROUND($G154,4),0,IF(Oper!CK$10=Inputs!$L$16,$G154-SUM($O154:CJ154),$G154/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G154-SUM($O154:CJ154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CL$10>=$C154,IF(ROUND(SUM($O154:CK154),4)=ROUND($G154,4),0,IF(Oper!CL$10=Inputs!$L$16,$G154-SUM($O154:CK154),$G154/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G154-SUM($O154:CK154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CM$10>=$C154,IF(ROUND(SUM($O154:CL154),4)=ROUND($G154,4),0,IF(Oper!CM$10=Inputs!$L$16,$G154-SUM($O154:CL154),$G154/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G154-SUM($O154:CL154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CN$10>=$C154,IF(ROUND(SUM($O154:CM154),4)=ROUND($G154,4),0,IF(Oper!CN$10=Inputs!$L$16,$G154-SUM($O154:CM154),$G154/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G154-SUM($O154:CM154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CO$10>=$C154,IF(ROUND(SUM($O154:CN154),4)=ROUND($G154,4),0,IF(Oper!CO$10=Inputs!$L$16,$G154-SUM($O154:CN154),$G154/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G154-SUM($O154:CN154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CP$10>=$C154,IF(ROUND(SUM($O154:CO154),4)=ROUND($G154,4),0,IF(Oper!CP$10=Inputs!$L$16,$G154-SUM($O154:CO154),$G154/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G154-SUM($O154:CO154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CQ$10>=$C154,IF(ROUND(SUM($O154:CP154),4)=ROUND($G154,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G154-SUM($O154:CP154),$G154/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G154-SUM($O154:CP154),0))","v":{"v":-10.438912502514762,"d":"(10.4)"}},{"$f":"IF(Oper!CR$10>=$C154,IF(ROUND(SUM($O154:CQ154),4)=ROUND($G154,4),0,IF(Oper!CR$10=Inputs!$L$16,$G154-SUM($O154:CQ154),$G154/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G154-SUM($O154:CQ154),0))","v":{"v":-10.438912502514711,"d":"(10.4)"}}]
[null,null,"2080-12-31",{"$nulls":3},{"v":-212.95381505130115,"d":"-213.0"},{"$nulls":3},"MCAD",null,{"v":-212.95381505130115,"d":"(213)"},null,null,{"$f":"IF(Oper!P$10>=$C155,IF(ROUND(SUM($O155:O155),4)=ROUND($G155,4),0,IF(Oper!P$10=Inputs!$L$16,$G155-SUM($O155:O155),$G155/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G155-SUM($O155:O155),0))","v":0},{"$f":"IF(Oper!Q$10>=$C155,IF(ROUND(SUM($O155:P155),4)=ROUND($G155,4),0,IF(Oper!Q$10=Inputs!$L$16,$G155-SUM($O155:P155),$G155/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G155-SUM($O155:P155),0))","v":0},{"$f":"IF(Oper!R$10>=$C155,IF(ROUND(SUM($O155:Q155),4)=ROUND($G155,4),0,IF(Oper!R$10=Inputs!$L$16,$G155-SUM($O155:Q155),$G155/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G155-SUM($O155:Q155),0))","v":0},{"$f":"IF(Oper!S$10>=$C155,IF(ROUND(SUM($O155:R155),4)=ROUND($G155,4),0,IF(Oper!S$10=Inputs!$L$16,$G155-SUM($O155:R155),$G155/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G155-SUM($O155:R155),0))","v":0},{"$f":"IF(Oper!T$10>=$C155,IF(ROUND(SUM($O155:S155),4)=ROUND($G155,4),0,IF(Oper!T$10=Inputs!$L$16,$G155-SUM($O155:S155),$G155/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G155-SUM($O155:S155),0))","v":0},{"$f":"IF(Oper!U$10>=$C155,IF(ROUND(SUM($O155:T155),4)=ROUND($G155,4),0,IF(Oper!U$10=Inputs!$L$16,$G155-SUM($O155:T155),$G155/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G155-SUM($O155:T155),0))","v":0},{"$f":"IF(Oper!V$10>=$C155,IF(ROUND(SUM($O155:U155),4)=ROUND($G155,4),0,IF(Oper!V$10=Inputs!$L$16,$G155-SUM($O155:U155),$G155/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G155-SUM($O155:U155),0))","v":0},{"$f":"IF(Oper!W$10>=$C155,IF(ROUND(SUM($O155:V155),4)=ROUND($G155,4),0,IF(Oper!W$10=Inputs!$L$16,$G155-SUM($O155:V155),$G155/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G155-SUM($O155:V155),0))","v":0},{"$f":"IF(Oper!X$10>=$C155,IF(ROUND(SUM($O155:W155),4)=ROUND($G155,4),0,IF(Oper!X$10=Inputs!$L$16,$G155-SUM($O155:W155),$G155/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G155-SUM($O155:W155),0))","v":0},{"$f":"IF(Oper!Y$10>=$C155,IF(ROUND(SUM($O155:X155),4)=ROUND($G155,4),0,IF(Oper!Y$10=Inputs!$L$16,$G155-SUM($O155:X155),$G155/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G155-SUM($O155:X155),0))","v":0},{"$f":"IF(Oper!Z$10>=$C155,IF(ROUND(SUM($O155:Y155),4)=ROUND($G155,4),0,IF(Oper!Z$10=Inputs!$L$16,$G155-SUM($O155:Y155),$G155/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G155-SUM($O155:Y155),0))","v":0},{"$f":"IF(Oper!AA$10>=$C155,IF(ROUND(SUM($O155:Z155),4)=ROUND($G155,4),0,IF(Oper!AA$10=Inputs!$L$16,$G155-SUM($O155:Z155),$G155/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G155-SUM($O155:Z155),0))","v":0},{"$f":"IF(Oper!AB$10>=$C155,IF(ROUND(SUM($O155:AA155),4)=ROUND($G155,4),0,IF(Oper!AB$10=Inputs!$L$16,$G155-SUM($O155:AA155),$G155/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G155-SUM($O155:AA155),0))","v":0},{"$f":"IF(Oper!AC$10>=$C155,IF(ROUND(SUM($O155:AB155),4)=ROUND($G155,4),0,IF(Oper!AC$10=Inputs!$L$16,$G155-SUM($O155:AB155),$G155/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G155-SUM($O155:AB155),0))","v":0},{"$f":"IF(Oper!AD$10>=$C155,IF(ROUND(SUM($O155:AC155),4)=ROUND($G155,4),0,IF(Oper!AD$10=Inputs!$L$16,$G155-SUM($O155:AC155),$G155/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G155-SUM($O155:AC155),0))","v":0},{"$f":"IF(Oper!AE$10>=$C155,IF(ROUND(SUM($O155:AD155),4)=ROUND($G155,4),0,IF(Oper!AE$10=Inputs!$L$16,$G155-SUM($O155:AD155),$G155/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G155-SUM($O155:AD155),0))","v":0},{"$f":"IF(Oper!AF$10>=$C155,IF(ROUND(SUM($O155:AE155),4)=ROUND($G155,4),0,IF(Oper!AF$10=Inputs!$L$16,$G155-SUM($O155:AE155),$G155/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G155-SUM($O155:AE155),0))","v":0},{"$f":"IF(Oper!AG$10>=$C155,IF(ROUND(SUM($O155:AF155),4)=ROUND($G155,4),0,IF(Oper!AG$10=Inputs!$L$16,$G155-SUM($O155:AF155),$G155/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G155-SUM($O155:AF155),0))","v":0},{"$f":"IF(Oper!AH$10>=$C155,IF(ROUND(SUM($O155:AG155),4)=ROUND($G155,4),0,IF(Oper!AH$10=Inputs!$L$16,$G155-SUM($O155:AG155),$G155/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G155-SUM($O155:AG155),0))","v":0},{"$f":"IF(Oper!AI$10>=$C155,IF(ROUND(SUM($O155:AH155),4)=ROUND($G155,4),0,IF(Oper!AI$10=Inputs!$L$16,$G155-SUM($O155:AH155),$G155/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G155-SUM($O155:AH155),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C155,IF(ROUND(SUM($O155:AI155),4)=ROUND($G155,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G155-SUM($O155:AI155),$G155/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G155-SUM($O155:AI155),0))","v":0},{"$f":"IF(Oper!AK$10>=$C155,IF(ROUND(SUM($O155:AJ155),4)=ROUND($G155,4),0,IF(Oper!AK$10=Inputs!$L$16,$G155-SUM($O155:AJ155),$G155/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G155-SUM($O155:AJ155),0))","v":0},{"$f":"IF(Oper!AL$10>=$C155,IF(ROUND(SUM($O155:AK155),4)=ROUND($G155,4),0,IF(Oper!AL$10=Inputs!$L$16,$G155-SUM($O155:AK155),$G155/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G155-SUM($O155:AK155),0))","v":0},{"$f":"IF(Oper!AM$10>=$C155,IF(ROUND(SUM($O155:AL155),4)=ROUND($G155,4),0,IF(Oper!AM$10=Inputs!$L$16,$G155-SUM($O155:AL155),$G155/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G155-SUM($O155:AL155),0))","v":0},{"$f":"IF(Oper!AN$10>=$C155,IF(ROUND(SUM($O155:AM155),4)=ROUND($G155,4),0,IF(Oper!AN$10=Inputs!$L$16,$G155-SUM($O155:AM155),$G155/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G155-SUM($O155:AM155),0))","v":0},{"$f":"IF(Oper!AO$10>=$C155,IF(ROUND(SUM($O155:AN155),4)=ROUND($G155,4),0,IF(Oper!AO$10=Inputs!$L$16,$G155-SUM($O155:AN155),$G155/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G155-SUM($O155:AN155),0))","v":0},{"$f":"IF(Oper!AP$10>=$C155,IF(ROUND(SUM($O155:AO155),4)=ROUND($G155,4),0,IF(Oper!AP$10=Inputs!$L$16,$G155-SUM($O155:AO155),$G155/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G155-SUM($O155:AO155),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C155,IF(ROUND(SUM($O155:AP155),4)=ROUND($G155,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G155-SUM($O155:AP155),$G155/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G155-SUM($O155:AP155),0))","v":0},{"$f":"IF(Oper!AR$10>=$C155,IF(ROUND(SUM($O155:AQ155),4)=ROUND($G155,4),0,IF(Oper!AR$10=Inputs!$L$16,$G155-SUM($O155:AQ155),$G155/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G155-SUM($O155:AQ155),0))","v":0},{"$f":"IF(Oper!AS$10>=$C155,IF(ROUND(SUM($O155:AR155),4)=ROUND($G155,4),0,IF(Oper!AS$10=Inputs!$L$16,$G155-SUM($O155:AR155),$G155/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G155-SUM($O155:AR155),0))","v":0},{"$f":"IF(Oper!AT$10>=$C155,IF(ROUND(SUM($O155:AS155),4)=ROUND($G155,4),0,IF(Oper!AT$10=Inputs!$L$16,$G155-SUM($O155:AS155),$G155/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G155-SUM($O155:AS155),0))","v":0},{"$f":"IF(Oper!AU$10>=$C155,IF(ROUND(SUM($O155:AT155),4)=ROUND($G155,4),0,IF(Oper!AU$10=Inputs!$L$16,$G155-SUM($O155:AT155),$G155/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G155-SUM($O155:AT155),0))","v":0},{"$f":"IF(Oper!AV$10>=$C155,IF(ROUND(SUM($O155:AU155),4)=ROUND($G155,4),0,IF(Oper!AV$10=Inputs!$L$16,$G155-SUM($O155:AU155),$G155/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G155-SUM($O155:AU155),0))","v":0},{"$f":"IF(Oper!AW$10>=$C155,IF(ROUND(SUM($O155:AV155),4)=ROUND($G155,4),0,IF(Oper!AW$10=Inputs!$L$16,$G155-SUM($O155:AV155),$G155/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G155-SUM($O155:AV155),0))","v":0},{"$f":"IF(Oper!AX$10>=$C155,IF(ROUND(SUM($O155:AW155),4)=ROUND($G155,4),0,IF(Oper!AX$10=Inputs!$L$16,$G155-SUM($O155:AW155),$G155/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G155-SUM($O155:AW155),0))","v":0},{"$f":"IF(Oper!AY$10>=$C155,IF(ROUND(SUM($O155:AX155),4)=ROUND($G155,4),0,IF(Oper!AY$10=Inputs!$L$16,$G155-SUM($O155:AX155),$G155/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G155-SUM($O155:AX155),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C155,IF(ROUND(SUM($O155:AY155),4)=ROUND($G155,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G155-SUM($O155:AY155),$G155/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G155-SUM($O155:AY155),0))","v":0},{"$f":"IF(Oper!BA$10>=$C155,IF(ROUND(SUM($O155:AZ155),4)=ROUND($G155,4),0,IF(Oper!BA$10=Inputs!$L$16,$G155-SUM($O155:AZ155),$G155/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G155-SUM($O155:AZ155),0))","v":0},{"$f":"IF(Oper!BB$10>=$C155,IF(ROUND(SUM($O155:BA155),4)=ROUND($G155,4),0,IF(Oper!BB$10=Inputs!$L$16,$G155-SUM($O155:BA155),$G155/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G155-SUM($O155:BA155),0))","v":0},{"$f":"IF(Oper!BC$10>=$C155,IF(ROUND(SUM($O155:BB155),4)=ROUND($G155,4),0,IF(Oper!BC$10=Inputs!$L$16,$G155-SUM($O155:BB155),$G155/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G155-SUM($O155:BB155),0))","v":0},{"$f":"IF(Oper!BD$10>=$C155,IF(ROUND(SUM($O155:BC155),4)=ROUND($G155,4),0,IF(Oper!BD$10=Inputs!$L$16,$G155-SUM($O155:BC155),$G155/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G155-SUM($O155:BC155),0))","v":0},{"$f":"IF(Oper!BE$10>=$C155,IF(ROUND(SUM($O155:BD155),4)=ROUND($G155,4),0,IF(Oper!BE$10=Inputs!$L$16,$G155-SUM($O155:BD155),$G155/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G155-SUM($O155:BD155),0))","v":0},{"$f":"IF(Oper!BF$10>=$C155,IF(ROUND(SUM($O155:BE155),4)=ROUND($G155,4),0,IF(Oper!BF$10=Inputs!$L$16,$G155-SUM($O155:BE155),$G155/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G155-SUM($O155:BE155),0))","v":0},{"$f":"IF(Oper!BG$10>=$C155,IF(ROUND(SUM($O155:BF155),4)=ROUND($G155,4),0,IF(Oper!BG$10=Inputs!$L$16,$G155-SUM($O155:BF155),$G155/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G155-SUM($O155:BF155),0))","v":0},{"$f":"IF(Oper!BH$10>=$C155,IF(ROUND(SUM($O155:BG155),4)=ROUND($G155,4),0,IF(Oper!BH$10=Inputs!$L$16,$G155-SUM($O155:BG155),$G155/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G155-SUM($O155:BG155),0))","v":0},{"$f":"IF(Oper!BI$10>=$C155,IF(ROUND(SUM($O155:BH155),4)=ROUND($G155,4),0,IF(Oper!BI$10=Inputs!$L$16,$G155-SUM($O155:BH155),$G155/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G155-SUM($O155:BH155),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C155,IF(ROUND(SUM($O155:BI155),4)=ROUND($G155,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G155-SUM($O155:BI155),$G155/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G155-SUM($O155:BI155),0))","v":0},{"$f":"IF(Oper!BK$10>=$C155,IF(ROUND(SUM($O155:BJ155),4)=ROUND($G155,4),0,IF(Oper!BK$10=Inputs!$L$16,$G155-SUM($O155:BJ155),$G155/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G155-SUM($O155:BJ155),0))","v":0},{"$f":"IF(Oper!BL$10>=$C155,IF(ROUND(SUM($O155:BK155),4)=ROUND($G155,4),0,IF(Oper!BL$10=Inputs!$L$16,$G155-SUM($O155:BK155),$G155/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G155-SUM($O155:BK155),0))","v":0},{"$f":"IF(Oper!BM$10>=$C155,IF(ROUND(SUM($O155:BL155),4)=ROUND($G155,4),0,IF(Oper!BM$10=Inputs!$L$16,$G155-SUM($O155:BL155),$G155/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G155-SUM($O155:BL155),0))","v":0},{"$f":"IF(Oper!BN$10>=$C155,IF(ROUND(SUM($O155:BM155),4)=ROUND($G155,4),0,IF(Oper!BN$10=Inputs!$L$16,$G155-SUM($O155:BM155),$G155/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G155-SUM($O155:BM155),0))","v":0},{"$f":"IF(Oper!BO$10>=$C155,IF(ROUND(SUM($O155:BN155),4)=ROUND($G155,4),0,IF(Oper!BO$10=Inputs!$L$16,$G155-SUM($O155:BN155),$G155/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G155-SUM($O155:BN155),0))","v":0},{"$f":"IF(Oper!BP$10>=$C155,IF(ROUND(SUM($O155:BO155),4)=ROUND($G155,4),0,IF(Oper!BP$10=Inputs!$L$16,$G155-SUM($O155:BO155),$G155/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G155-SUM($O155:BO155),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C155,IF(ROUND(SUM($O155:BP155),4)=ROUND($G155,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G155-SUM($O155:BP155),$G155/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G155-SUM($O155:BP155),0))","v":0},{"$f":"IF(Oper!BR$10>=$C155,IF(ROUND(SUM($O155:BQ155),4)=ROUND($G155,4),0,IF(Oper!BR$10=Inputs!$L$16,$G155-SUM($O155:BQ155),$G155/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G155-SUM($O155:BQ155),0))","v":0},{"$f":"IF(Oper!BS$10>=$C155,IF(ROUND(SUM($O155:BR155),4)=ROUND($G155,4),0,IF(Oper!BS$10=Inputs!$L$16,$G155-SUM($O155:BR155),$G155/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G155-SUM($O155:BR155),0))","v":0},{"$f":"IF(Oper!BT$10>=$C155,IF(ROUND(SUM($O155:BS155),4)=ROUND($G155,4),0,IF(Oper!BT$10=Inputs!$L$16,$G155-SUM($O155:BS155),$G155/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G155-SUM($O155:BS155),0))","v":0},{"$f":"IF(Oper!BU$10>=$C155,IF(ROUND(SUM($O155:BT155),4)=ROUND($G155,4),0,IF(Oper!BU$10=Inputs!$L$16,$G155-SUM($O155:BT155),$G155/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G155-SUM($O155:BT155),0))","v":0},{"$f":"IF(Oper!BV$10>=$C155,IF(ROUND(SUM($O155:BU155),4)=ROUND($G155,4),0,IF(Oper!BV$10=Inputs!$L$16,$G155-SUM($O155:BU155),$G155/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G155-SUM($O155:BU155),0))","v":0},{"$f":"IF(Oper!BW$10>=$C155,IF(ROUND(SUM($O155:BV155),4)=ROUND($G155,4),0,IF(Oper!BW$10=Inputs!$L$16,$G155-SUM($O155:BV155),$G155/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G155-SUM($O155:BV155),0))","v":0},{"$f":"IF(Oper!BX$10>=$C155,IF(ROUND(SUM($O155:BW155),4)=ROUND($G155,4),0,IF(Oper!BX$10=Inputs!$L$16,$G155-SUM($O155:BW155),$G155/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G155-SUM($O155:BW155),0))","v":0},{"$f":"IF(Oper!BY$10>=$C155,IF(ROUND(SUM($O155:BX155),4)=ROUND($G155,4),0,IF(Oper!BY$10=Inputs!$L$16,$G155-SUM($O155:BX155),$G155/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G155-SUM($O155:BX155),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C155,IF(ROUND(SUM($O155:BY155),4)=ROUND($G155,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G155-SUM($O155:BY155),$G155/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G155-SUM($O155:BY155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CA$10>=$C155,IF(ROUND(SUM($O155:BZ155),4)=ROUND($G155,4),0,IF(Oper!CA$10=Inputs!$L$16,$G155-SUM($O155:BZ155),$G155/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G155-SUM($O155:BZ155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CB$10>=$C155,IF(ROUND(SUM($O155:CA155),4)=ROUND($G155,4),0,IF(Oper!CB$10=Inputs!$L$16,$G155-SUM($O155:CA155),$G155/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G155-SUM($O155:CA155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CC$10>=$C155,IF(ROUND(SUM($O155:CB155),4)=ROUND($G155,4),0,IF(Oper!CC$10=Inputs!$L$16,$G155-SUM($O155:CB155),$G155/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G155-SUM($O155:CB155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CD$10>=$C155,IF(ROUND(SUM($O155:CC155),4)=ROUND($G155,4),0,IF(Oper!CD$10=Inputs!$L$16,$G155-SUM($O155:CC155),$G155/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G155-SUM($O155:CC155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CE$10>=$C155,IF(ROUND(SUM($O155:CD155),4)=ROUND($G155,4),0,IF(Oper!CE$10=Inputs!$L$16,$G155-SUM($O155:CD155),$G155/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G155-SUM($O155:CD155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CF$10>=$C155,IF(ROUND(SUM($O155:CE155),4)=ROUND($G155,4),0,IF(Oper!CF$10=Inputs!$L$16,$G155-SUM($O155:CE155),$G155/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G155-SUM($O155:CE155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CG$10>=$C155,IF(ROUND(SUM($O155:CF155),4)=ROUND($G155,4),0,IF(Oper!CG$10=Inputs!$L$16,$G155-SUM($O155:CF155),$G155/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G155-SUM($O155:CF155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CH$10>=$C155,IF(ROUND(SUM($O155:CG155),4)=ROUND($G155,4),0,IF(Oper!CH$10=Inputs!$L$16,$G155-SUM($O155:CG155),$G155/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G155-SUM($O155:CG155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CI$10>=$C155,IF(ROUND(SUM($O155:CH155),4)=ROUND($G155,4),0,IF(Oper!CI$10=Inputs!$L$16,$G155-SUM($O155:CH155),$G155/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G155-SUM($O155:CH155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CJ$10>=$C155,IF(ROUND(SUM($O155:CI155),4)=ROUND($G155,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G155-SUM($O155:CI155),$G155/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G155-SUM($O155:CI155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CK$10>=$C155,IF(ROUND(SUM($O155:CJ155),4)=ROUND($G155,4),0,IF(Oper!CK$10=Inputs!$L$16,$G155-SUM($O155:CJ155),$G155/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G155-SUM($O155:CJ155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CL$10>=$C155,IF(ROUND(SUM($O155:CK155),4)=ROUND($G155,4),0,IF(Oper!CL$10=Inputs!$L$16,$G155-SUM($O155:CK155),$G155/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G155-SUM($O155:CK155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CM$10>=$C155,IF(ROUND(SUM($O155:CL155),4)=ROUND($G155,4),0,IF(Oper!CM$10=Inputs!$L$16,$G155-SUM($O155:CL155),$G155/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G155-SUM($O155:CL155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CN$10>=$C155,IF(ROUND(SUM($O155:CM155),4)=ROUND($G155,4),0,IF(Oper!CN$10=Inputs!$L$16,$G155-SUM($O155:CM155),$G155/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G155-SUM($O155:CM155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CO$10>=$C155,IF(ROUND(SUM($O155:CN155),4)=ROUND($G155,4),0,IF(Oper!CO$10=Inputs!$L$16,$G155-SUM($O155:CN155),$G155/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G155-SUM($O155:CN155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CP$10>=$C155,IF(ROUND(SUM($O155:CO155),4)=ROUND($G155,4),0,IF(Oper!CP$10=Inputs!$L$16,$G155-SUM($O155:CO155),$G155/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G155-SUM($O155:CO155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CQ$10>=$C155,IF(ROUND(SUM($O155:CP155),4)=ROUND($G155,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G155-SUM($O155:CP155),$G155/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G155-SUM($O155:CP155),0))","v":{"v":-10.647690752565058,"d":"(10.6)"}},{"$f":"IF(Oper!CR$10>=$C155,IF(ROUND(SUM($O155:CQ155),4)=ROUND($G155,4),0,IF(Oper!CR$10=Inputs!$L$16,$G155-SUM($O155:CQ155),$G155/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G155-SUM($O155:CQ155),0))","v":{"v":-21.29538150513008,"d":"(21.3)"}}]
[null,null,"2081-12-31",{"$nulls":3},{"v":-217.21289135232718,"d":"-217.2"},{"$nulls":3},"MCAD",null,{"v":-217.21289135232718,"d":"(217)"},null,null,{"$f":"IF(Oper!P$10>=$C156,IF(ROUND(SUM($O156:O156),4)=ROUND($G156,4),0,IF(Oper!P$10=Inputs!$L$16,$G156-SUM($O156:O156),$G156/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G156-SUM($O156:O156),0))","v":0},{"$f":"IF(Oper!Q$10>=$C156,IF(ROUND(SUM($O156:P156),4)=ROUND($G156,4),0,IF(Oper!Q$10=Inputs!$L$16,$G156-SUM($O156:P156),$G156/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G156-SUM($O156:P156),0))","v":0},{"$f":"IF(Oper!R$10>=$C156,IF(ROUND(SUM($O156:Q156),4)=ROUND($G156,4),0,IF(Oper!R$10=Inputs!$L$16,$G156-SUM($O156:Q156),$G156/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G156-SUM($O156:Q156),0))","v":0},{"$f":"IF(Oper!S$10>=$C156,IF(ROUND(SUM($O156:R156),4)=ROUND($G156,4),0,IF(Oper!S$10=Inputs!$L$16,$G156-SUM($O156:R156),$G156/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G156-SUM($O156:R156),0))","v":0},{"$f":"IF(Oper!T$10>=$C156,IF(ROUND(SUM($O156:S156),4)=ROUND($G156,4),0,IF(Oper!T$10=Inputs!$L$16,$G156-SUM($O156:S156),$G156/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G156-SUM($O156:S156),0))","v":0},{"$f":"IF(Oper!U$10>=$C156,IF(ROUND(SUM($O156:T156),4)=ROUND($G156,4),0,IF(Oper!U$10=Inputs!$L$16,$G156-SUM($O156:T156),$G156/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G156-SUM($O156:T156),0))","v":0},{"$f":"IF(Oper!V$10>=$C156,IF(ROUND(SUM($O156:U156),4)=ROUND($G156,4),0,IF(Oper!V$10=Inputs!$L$16,$G156-SUM($O156:U156),$G156/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G156-SUM($O156:U156),0))","v":0},{"$f":"IF(Oper!W$10>=$C156,IF(ROUND(SUM($O156:V156),4)=ROUND($G156,4),0,IF(Oper!W$10=Inputs!$L$16,$G156-SUM($O156:V156),$G156/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G156-SUM($O156:V156),0))","v":0},{"$f":"IF(Oper!X$10>=$C156,IF(ROUND(SUM($O156:W156),4)=ROUND($G156,4),0,IF(Oper!X$10=Inputs!$L$16,$G156-SUM($O156:W156),$G156/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G156-SUM($O156:W156),0))","v":0},{"$f":"IF(Oper!Y$10>=$C156,IF(ROUND(SUM($O156:X156),4)=ROUND($G156,4),0,IF(Oper!Y$10=Inputs!$L$16,$G156-SUM($O156:X156),$G156/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G156-SUM($O156:X156),0))","v":0},{"$f":"IF(Oper!Z$10>=$C156,IF(ROUND(SUM($O156:Y156),4)=ROUND($G156,4),0,IF(Oper!Z$10=Inputs!$L$16,$G156-SUM($O156:Y156),$G156/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G156-SUM($O156:Y156),0))","v":0},{"$f":"IF(Oper!AA$10>=$C156,IF(ROUND(SUM($O156:Z156),4)=ROUND($G156,4),0,IF(Oper!AA$10=Inputs!$L$16,$G156-SUM($O156:Z156),$G156/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G156-SUM($O156:Z156),0))","v":0},{"$f":"IF(Oper!AB$10>=$C156,IF(ROUND(SUM($O156:AA156),4)=ROUND($G156,4),0,IF(Oper!AB$10=Inputs!$L$16,$G156-SUM($O156:AA156),$G156/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G156-SUM($O156:AA156),0))","v":0},{"$f":"IF(Oper!AC$10>=$C156,IF(ROUND(SUM($O156:AB156),4)=ROUND($G156,4),0,IF(Oper!AC$10=Inputs!$L$16,$G156-SUM($O156:AB156),$G156/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G156-SUM($O156:AB156),0))","v":0},{"$f":"IF(Oper!AD$10>=$C156,IF(ROUND(SUM($O156:AC156),4)=ROUND($G156,4),0,IF(Oper!AD$10=Inputs!$L$16,$G156-SUM($O156:AC156),$G156/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G156-SUM($O156:AC156),0))","v":0},{"$f":"IF(Oper!AE$10>=$C156,IF(ROUND(SUM($O156:AD156),4)=ROUND($G156,4),0,IF(Oper!AE$10=Inputs!$L$16,$G156-SUM($O156:AD156),$G156/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G156-SUM($O156:AD156),0))","v":0},{"$f":"IF(Oper!AF$10>=$C156,IF(ROUND(SUM($O156:AE156),4)=ROUND($G156,4),0,IF(Oper!AF$10=Inputs!$L$16,$G156-SUM($O156:AE156),$G156/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G156-SUM($O156:AE156),0))","v":0},{"$f":"IF(Oper!AG$10>=$C156,IF(ROUND(SUM($O156:AF156),4)=ROUND($G156,4),0,IF(Oper!AG$10=Inputs!$L$16,$G156-SUM($O156:AF156),$G156/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G156-SUM($O156:AF156),0))","v":0},{"$f":"IF(Oper!AH$10>=$C156,IF(ROUND(SUM($O156:AG156),4)=ROUND($G156,4),0,IF(Oper!AH$10=Inputs!$L$16,$G156-SUM($O156:AG156),$G156/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G156-SUM($O156:AG156),0))","v":0},{"$f":"IF(Oper!AI$10>=$C156,IF(ROUND(SUM($O156:AH156),4)=ROUND($G156,4),0,IF(Oper!AI$10=Inputs!$L$16,$G156-SUM($O156:AH156),$G156/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G156-SUM($O156:AH156),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C156,IF(ROUND(SUM($O156:AI156),4)=ROUND($G156,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G156-SUM($O156:AI156),$G156/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G156-SUM($O156:AI156),0))","v":0},{"$f":"IF(Oper!AK$10>=$C156,IF(ROUND(SUM($O156:AJ156),4)=ROUND($G156,4),0,IF(Oper!AK$10=Inputs!$L$16,$G156-SUM($O156:AJ156),$G156/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G156-SUM($O156:AJ156),0))","v":0},{"$f":"IF(Oper!AL$10>=$C156,IF(ROUND(SUM($O156:AK156),4)=ROUND($G156,4),0,IF(Oper!AL$10=Inputs!$L$16,$G156-SUM($O156:AK156),$G156/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G156-SUM($O156:AK156),0))","v":0},{"$f":"IF(Oper!AM$10>=$C156,IF(ROUND(SUM($O156:AL156),4)=ROUND($G156,4),0,IF(Oper!AM$10=Inputs!$L$16,$G156-SUM($O156:AL156),$G156/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G156-SUM($O156:AL156),0))","v":0},{"$f":"IF(Oper!AN$10>=$C156,IF(ROUND(SUM($O156:AM156),4)=ROUND($G156,4),0,IF(Oper!AN$10=Inputs!$L$16,$G156-SUM($O156:AM156),$G156/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G156-SUM($O156:AM156),0))","v":0},{"$f":"IF(Oper!AO$10>=$C156,IF(ROUND(SUM($O156:AN156),4)=ROUND($G156,4),0,IF(Oper!AO$10=Inputs!$L$16,$G156-SUM($O156:AN156),$G156/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G156-SUM($O156:AN156),0))","v":0},{"$f":"IF(Oper!AP$10>=$C156,IF(ROUND(SUM($O156:AO156),4)=ROUND($G156,4),0,IF(Oper!AP$10=Inputs!$L$16,$G156-SUM($O156:AO156),$G156/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G156-SUM($O156:AO156),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C156,IF(ROUND(SUM($O156:AP156),4)=ROUND($G156,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G156-SUM($O156:AP156),$G156/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G156-SUM($O156:AP156),0))","v":0},{"$f":"IF(Oper!AR$10>=$C156,IF(ROUND(SUM($O156:AQ156),4)=ROUND($G156,4),0,IF(Oper!AR$10=Inputs!$L$16,$G156-SUM($O156:AQ156),$G156/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G156-SUM($O156:AQ156),0))","v":0},{"$f":"IF(Oper!AS$10>=$C156,IF(ROUND(SUM($O156:AR156),4)=ROUND($G156,4),0,IF(Oper!AS$10=Inputs!$L$16,$G156-SUM($O156:AR156),$G156/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G156-SUM($O156:AR156),0))","v":0},{"$f":"IF(Oper!AT$10>=$C156,IF(ROUND(SUM($O156:AS156),4)=ROUND($G156,4),0,IF(Oper!AT$10=Inputs!$L$16,$G156-SUM($O156:AS156),$G156/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G156-SUM($O156:AS156),0))","v":0},{"$f":"IF(Oper!AU$10>=$C156,IF(ROUND(SUM($O156:AT156),4)=ROUND($G156,4),0,IF(Oper!AU$10=Inputs!$L$16,$G156-SUM($O156:AT156),$G156/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G156-SUM($O156:AT156),0))","v":0},{"$f":"IF(Oper!AV$10>=$C156,IF(ROUND(SUM($O156:AU156),4)=ROUND($G156,4),0,IF(Oper!AV$10=Inputs!$L$16,$G156-SUM($O156:AU156),$G156/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G156-SUM($O156:AU156),0))","v":0},{"$f":"IF(Oper!AW$10>=$C156,IF(ROUND(SUM($O156:AV156),4)=ROUND($G156,4),0,IF(Oper!AW$10=Inputs!$L$16,$G156-SUM($O156:AV156),$G156/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G156-SUM($O156:AV156),0))","v":0},{"$f":"IF(Oper!AX$10>=$C156,IF(ROUND(SUM($O156:AW156),4)=ROUND($G156,4),0,IF(Oper!AX$10=Inputs!$L$16,$G156-SUM($O156:AW156),$G156/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G156-SUM($O156:AW156),0))","v":0},{"$f":"IF(Oper!AY$10>=$C156,IF(ROUND(SUM($O156:AX156),4)=ROUND($G156,4),0,IF(Oper!AY$10=Inputs!$L$16,$G156-SUM($O156:AX156),$G156/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G156-SUM($O156:AX156),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C156,IF(ROUND(SUM($O156:AY156),4)=ROUND($G156,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G156-SUM($O156:AY156),$G156/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G156-SUM($O156:AY156),0))","v":0},{"$f":"IF(Oper!BA$10>=$C156,IF(ROUND(SUM($O156:AZ156),4)=ROUND($G156,4),0,IF(Oper!BA$10=Inputs!$L$16,$G156-SUM($O156:AZ156),$G156/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G156-SUM($O156:AZ156),0))","v":0},{"$f":"IF(Oper!BB$10>=$C156,IF(ROUND(SUM($O156:BA156),4)=ROUND($G156,4),0,IF(Oper!BB$10=Inputs!$L$16,$G156-SUM($O156:BA156),$G156/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G156-SUM($O156:BA156),0))","v":0},{"$f":"IF(Oper!BC$10>=$C156,IF(ROUND(SUM($O156:BB156),4)=ROUND($G156,4),0,IF(Oper!BC$10=Inputs!$L$16,$G156-SUM($O156:BB156),$G156/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G156-SUM($O156:BB156),0))","v":0},{"$f":"IF(Oper!BD$10>=$C156,IF(ROUND(SUM($O156:BC156),4)=ROUND($G156,4),0,IF(Oper!BD$10=Inputs!$L$16,$G156-SUM($O156:BC156),$G156/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G156-SUM($O156:BC156),0))","v":0},{"$f":"IF(Oper!BE$10>=$C156,IF(ROUND(SUM($O156:BD156),4)=ROUND($G156,4),0,IF(Oper!BE$10=Inputs!$L$16,$G156-SUM($O156:BD156),$G156/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G156-SUM($O156:BD156),0))","v":0},{"$f":"IF(Oper!BF$10>=$C156,IF(ROUND(SUM($O156:BE156),4)=ROUND($G156,4),0,IF(Oper!BF$10=Inputs!$L$16,$G156-SUM($O156:BE156),$G156/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G156-SUM($O156:BE156),0))","v":0},{"$f":"IF(Oper!BG$10>=$C156,IF(ROUND(SUM($O156:BF156),4)=ROUND($G156,4),0,IF(Oper!BG$10=Inputs!$L$16,$G156-SUM($O156:BF156),$G156/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G156-SUM($O156:BF156),0))","v":0},{"$f":"IF(Oper!BH$10>=$C156,IF(ROUND(SUM($O156:BG156),4)=ROUND($G156,4),0,IF(Oper!BH$10=Inputs!$L$16,$G156-SUM($O156:BG156),$G156/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G156-SUM($O156:BG156),0))","v":0},{"$f":"IF(Oper!BI$10>=$C156,IF(ROUND(SUM($O156:BH156),4)=ROUND($G156,4),0,IF(Oper!BI$10=Inputs!$L$16,$G156-SUM($O156:BH156),$G156/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G156-SUM($O156:BH156),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C156,IF(ROUND(SUM($O156:BI156),4)=ROUND($G156,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G156-SUM($O156:BI156),$G156/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G156-SUM($O156:BI156),0))","v":0},{"$f":"IF(Oper!BK$10>=$C156,IF(ROUND(SUM($O156:BJ156),4)=ROUND($G156,4),0,IF(Oper!BK$10=Inputs!$L$16,$G156-SUM($O156:BJ156),$G156/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G156-SUM($O156:BJ156),0))","v":0},{"$f":"IF(Oper!BL$10>=$C156,IF(ROUND(SUM($O156:BK156),4)=ROUND($G156,4),0,IF(Oper!BL$10=Inputs!$L$16,$G156-SUM($O156:BK156),$G156/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G156-SUM($O156:BK156),0))","v":0},{"$f":"IF(Oper!BM$10>=$C156,IF(ROUND(SUM($O156:BL156),4)=ROUND($G156,4),0,IF(Oper!BM$10=Inputs!$L$16,$G156-SUM($O156:BL156),$G156/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G156-SUM($O156:BL156),0))","v":0},{"$f":"IF(Oper!BN$10>=$C156,IF(ROUND(SUM($O156:BM156),4)=ROUND($G156,4),0,IF(Oper!BN$10=Inputs!$L$16,$G156-SUM($O156:BM156),$G156/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G156-SUM($O156:BM156),0))","v":0},{"$f":"IF(Oper!BO$10>=$C156,IF(ROUND(SUM($O156:BN156),4)=ROUND($G156,4),0,IF(Oper!BO$10=Inputs!$L$16,$G156-SUM($O156:BN156),$G156/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G156-SUM($O156:BN156),0))","v":0},{"$f":"IF(Oper!BP$10>=$C156,IF(ROUND(SUM($O156:BO156),4)=ROUND($G156,4),0,IF(Oper!BP$10=Inputs!$L$16,$G156-SUM($O156:BO156),$G156/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G156-SUM($O156:BO156),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C156,IF(ROUND(SUM($O156:BP156),4)=ROUND($G156,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G156-SUM($O156:BP156),$G156/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G156-SUM($O156:BP156),0))","v":0},{"$f":"IF(Oper!BR$10>=$C156,IF(ROUND(SUM($O156:BQ156),4)=ROUND($G156,4),0,IF(Oper!BR$10=Inputs!$L$16,$G156-SUM($O156:BQ156),$G156/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G156-SUM($O156:BQ156),0))","v":0},{"$f":"IF(Oper!BS$10>=$C156,IF(ROUND(SUM($O156:BR156),4)=ROUND($G156,4),0,IF(Oper!BS$10=Inputs!$L$16,$G156-SUM($O156:BR156),$G156/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G156-SUM($O156:BR156),0))","v":0},{"$f":"IF(Oper!BT$10>=$C156,IF(ROUND(SUM($O156:BS156),4)=ROUND($G156,4),0,IF(Oper!BT$10=Inputs!$L$16,$G156-SUM($O156:BS156),$G156/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G156-SUM($O156:BS156),0))","v":0},{"$f":"IF(Oper!BU$10>=$C156,IF(ROUND(SUM($O156:BT156),4)=ROUND($G156,4),0,IF(Oper!BU$10=Inputs!$L$16,$G156-SUM($O156:BT156),$G156/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G156-SUM($O156:BT156),0))","v":0},{"$f":"IF(Oper!BV$10>=$C156,IF(ROUND(SUM($O156:BU156),4)=ROUND($G156,4),0,IF(Oper!BV$10=Inputs!$L$16,$G156-SUM($O156:BU156),$G156/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G156-SUM($O156:BU156),0))","v":0},{"$f":"IF(Oper!BW$10>=$C156,IF(ROUND(SUM($O156:BV156),4)=ROUND($G156,4),0,IF(Oper!BW$10=Inputs!$L$16,$G156-SUM($O156:BV156),$G156/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G156-SUM($O156:BV156),0))","v":0},{"$f":"IF(Oper!BX$10>=$C156,IF(ROUND(SUM($O156:BW156),4)=ROUND($G156,4),0,IF(Oper!BX$10=Inputs!$L$16,$G156-SUM($O156:BW156),$G156/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G156-SUM($O156:BW156),0))","v":0},{"$f":"IF(Oper!BY$10>=$C156,IF(ROUND(SUM($O156:BX156),4)=ROUND($G156,4),0,IF(Oper!BY$10=Inputs!$L$16,$G156-SUM($O156:BX156),$G156/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G156-SUM($O156:BX156),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C156,IF(ROUND(SUM($O156:BY156),4)=ROUND($G156,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G156-SUM($O156:BY156),$G156/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G156-SUM($O156:BY156),0))","v":0},{"$f":"IF(Oper!CA$10>=$C156,IF(ROUND(SUM($O156:BZ156),4)=ROUND($G156,4),0,IF(Oper!CA$10=Inputs!$L$16,$G156-SUM($O156:BZ156),$G156/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G156-SUM($O156:BZ156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CB$10>=$C156,IF(ROUND(SUM($O156:CA156),4)=ROUND($G156,4),0,IF(Oper!CB$10=Inputs!$L$16,$G156-SUM($O156:CA156),$G156/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G156-SUM($O156:CA156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CC$10>=$C156,IF(ROUND(SUM($O156:CB156),4)=ROUND($G156,4),0,IF(Oper!CC$10=Inputs!$L$16,$G156-SUM($O156:CB156),$G156/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G156-SUM($O156:CB156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CD$10>=$C156,IF(ROUND(SUM($O156:CC156),4)=ROUND($G156,4),0,IF(Oper!CD$10=Inputs!$L$16,$G156-SUM($O156:CC156),$G156/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G156-SUM($O156:CC156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CE$10>=$C156,IF(ROUND(SUM($O156:CD156),4)=ROUND($G156,4),0,IF(Oper!CE$10=Inputs!$L$16,$G156-SUM($O156:CD156),$G156/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G156-SUM($O156:CD156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CF$10>=$C156,IF(ROUND(SUM($O156:CE156),4)=ROUND($G156,4),0,IF(Oper!CF$10=Inputs!$L$16,$G156-SUM($O156:CE156),$G156/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G156-SUM($O156:CE156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CG$10>=$C156,IF(ROUND(SUM($O156:CF156),4)=ROUND($G156,4),0,IF(Oper!CG$10=Inputs!$L$16,$G156-SUM($O156:CF156),$G156/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G156-SUM($O156:CF156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CH$10>=$C156,IF(ROUND(SUM($O156:CG156),4)=ROUND($G156,4),0,IF(Oper!CH$10=Inputs!$L$16,$G156-SUM($O156:CG156),$G156/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G156-SUM($O156:CG156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CI$10>=$C156,IF(ROUND(SUM($O156:CH156),4)=ROUND($G156,4),0,IF(Oper!CI$10=Inputs!$L$16,$G156-SUM($O156:CH156),$G156/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G156-SUM($O156:CH156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CJ$10>=$C156,IF(ROUND(SUM($O156:CI156),4)=ROUND($G156,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G156-SUM($O156:CI156),$G156/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G156-SUM($O156:CI156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CK$10>=$C156,IF(ROUND(SUM($O156:CJ156),4)=ROUND($G156,4),0,IF(Oper!CK$10=Inputs!$L$16,$G156-SUM($O156:CJ156),$G156/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G156-SUM($O156:CJ156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CL$10>=$C156,IF(ROUND(SUM($O156:CK156),4)=ROUND($G156,4),0,IF(Oper!CL$10=Inputs!$L$16,$G156-SUM($O156:CK156),$G156/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G156-SUM($O156:CK156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CM$10>=$C156,IF(ROUND(SUM($O156:CL156),4)=ROUND($G156,4),0,IF(Oper!CM$10=Inputs!$L$16,$G156-SUM($O156:CL156),$G156/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G156-SUM($O156:CL156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CN$10>=$C156,IF(ROUND(SUM($O156:CM156),4)=ROUND($G156,4),0,IF(Oper!CN$10=Inputs!$L$16,$G156-SUM($O156:CM156),$G156/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G156-SUM($O156:CM156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CO$10>=$C156,IF(ROUND(SUM($O156:CN156),4)=ROUND($G156,4),0,IF(Oper!CO$10=Inputs!$L$16,$G156-SUM($O156:CN156),$G156/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G156-SUM($O156:CN156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CP$10>=$C156,IF(ROUND(SUM($O156:CO156),4)=ROUND($G156,4),0,IF(Oper!CP$10=Inputs!$L$16,$G156-SUM($O156:CO156),$G156/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G156-SUM($O156:CO156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CQ$10>=$C156,IF(ROUND(SUM($O156:CP156),4)=ROUND($G156,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G156-SUM($O156:CP156),$G156/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G156-SUM($O156:CP156),0))","v":{"v":-10.860644567616358,"d":"(10.9)"}},{"$f":"IF(Oper!CR$10>=$C156,IF(ROUND(SUM($O156:CQ156),4)=ROUND($G156,4),0,IF(Oper!CR$10=Inputs!$L$16,$G156-SUM($O156:CQ156),$G156/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G156-SUM($O156:CQ156),0))","v":{"v":-32.58193370284906,"d":"(32.6)"}}]
[null,null,"2082-12-31",{"$nulls":3},{"v":-221.55714917937374,"d":"-221.6"},{"$nulls":3},"MCAD",null,{"$f":"SUM(O157:GK157)","v":{"v":-221.55714917937374,"d":"(222)"}},null,null,{"$f":"IF(Oper!P$10>=$C157,IF(ROUND(SUM($O157:O157),4)=ROUND($G157,4),0,IF(Oper!P$10=Inputs!$L$16,$G157-SUM($O157:O157),$G157/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G157-SUM($O157:O157),0))","v":0},{"$f":"IF(Oper!Q$10>=$C157,IF(ROUND(SUM($O157:P157),4)=ROUND($G157,4),0,IF(Oper!Q$10=Inputs!$L$16,$G157-SUM($O157:P157),$G157/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G157-SUM($O157:P157),0))","v":0},{"$f":"IF(Oper!R$10>=$C157,IF(ROUND(SUM($O157:Q157),4)=ROUND($G157,4),0,IF(Oper!R$10=Inputs!$L$16,$G157-SUM($O157:Q157),$G157/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G157-SUM($O157:Q157),0))","v":0},{"$f":"IF(Oper!S$10>=$C157,IF(ROUND(SUM($O157:R157),4)=ROUND($G157,4),0,IF(Oper!S$10=Inputs!$L$16,$G157-SUM($O157:R157),$G157/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G157-SUM($O157:R157),0))","v":0},{"$f":"IF(Oper!T$10>=$C157,IF(ROUND(SUM($O157:S157),4)=ROUND($G157,4),0,IF(Oper!T$10=Inputs!$L$16,$G157-SUM($O157:S157),$G157/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G157-SUM($O157:S157),0))","v":0},{"$f":"IF(Oper!U$10>=$C157,IF(ROUND(SUM($O157:T157),4)=ROUND($G157,4),0,IF(Oper!U$10=Inputs!$L$16,$G157-SUM($O157:T157),$G157/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G157-SUM($O157:T157),0))","v":0},{"$f":"IF(Oper!V$10>=$C157,IF(ROUND(SUM($O157:U157),4)=ROUND($G157,4),0,IF(Oper!V$10=Inputs!$L$16,$G157-SUM($O157:U157),$G157/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G157-SUM($O157:U157),0))","v":0},{"$f":"IF(Oper!W$10>=$C157,IF(ROUND(SUM($O157:V157),4)=ROUND($G157,4),0,IF(Oper!W$10=Inputs!$L$16,$G157-SUM($O157:V157),$G157/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G157-SUM($O157:V157),0))","v":0},{"$f":"IF(Oper!X$10>=$C157,IF(ROUND(SUM($O157:W157),4)=ROUND($G157,4),0,IF(Oper!X$10=Inputs!$L$16,$G157-SUM($O157:W157),$G157/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G157-SUM($O157:W157),0))","v":0},{"$f":"IF(Oper!Y$10>=$C157,IF(ROUND(SUM($O157:X157),4)=ROUND($G157,4),0,IF(Oper!Y$10=Inputs!$L$16,$G157-SUM($O157:X157),$G157/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G157-SUM($O157:X157),0))","v":0},{"$f":"IF(Oper!Z$10>=$C157,IF(ROUND(SUM($O157:Y157),4)=ROUND($G157,4),0,IF(Oper!Z$10=Inputs!$L$16,$G157-SUM($O157:Y157),$G157/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G157-SUM($O157:Y157),0))","v":0},{"$f":"IF(Oper!AA$10>=$C157,IF(ROUND(SUM($O157:Z157),4)=ROUND($G157,4),0,IF(Oper!AA$10=Inputs!$L$16,$G157-SUM($O157:Z157),$G157/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G157-SUM($O157:Z157),0))","v":0},{"$f":"IF(Oper!AB$10>=$C157,IF(ROUND(SUM($O157:AA157),4)=ROUND($G157,4),0,IF(Oper!AB$10=Inputs!$L$16,$G157-SUM($O157:AA157),$G157/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G157-SUM($O157:AA157),0))","v":0},{"$f":"IF(Oper!AC$10>=$C157,IF(ROUND(SUM($O157:AB157),4)=ROUND($G157,4),0,IF(Oper!AC$10=Inputs!$L$16,$G157-SUM($O157:AB157),$G157/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G157-SUM($O157:AB157),0))","v":0},{"$f":"IF(Oper!AD$10>=$C157,IF(ROUND(SUM($O157:AC157),4)=ROUND($G157,4),0,IF(Oper!AD$10=Inputs!$L$16,$G157-SUM($O157:AC157),$G157/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G157-SUM($O157:AC157),0))","v":0},{"$f":"IF(Oper!AE$10>=$C157,IF(ROUND(SUM($O157:AD157),4)=ROUND($G157,4),0,IF(Oper!AE$10=Inputs!$L$16,$G157-SUM($O157:AD157),$G157/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G157-SUM($O157:AD157),0))","v":0},{"$f":"IF(Oper!AF$10>=$C157,IF(ROUND(SUM($O157:AE157),4)=ROUND($G157,4),0,IF(Oper!AF$10=Inputs!$L$16,$G157-SUM($O157:AE157),$G157/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G157-SUM($O157:AE157),0))","v":0},{"$f":"IF(Oper!AG$10>=$C157,IF(ROUND(SUM($O157:AF157),4)=ROUND($G157,4),0,IF(Oper!AG$10=Inputs!$L$16,$G157-SUM($O157:AF157),$G157/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G157-SUM($O157:AF157),0))","v":0},{"$f":"IF(Oper!AH$10>=$C157,IF(ROUND(SUM($O157:AG157),4)=ROUND($G157,4),0,IF(Oper!AH$10=Inputs!$L$16,$G157-SUM($O157:AG157),$G157/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G157-SUM($O157:AG157),0))","v":0},{"$f":"IF(Oper!AI$10>=$C157,IF(ROUND(SUM($O157:AH157),4)=ROUND($G157,4),0,IF(Oper!AI$10=Inputs!$L$16,$G157-SUM($O157:AH157),$G157/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G157-SUM($O157:AH157),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C157,IF(ROUND(SUM($O157:AI157),4)=ROUND($G157,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G157-SUM($O157:AI157),$G157/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G157-SUM($O157:AI157),0))","v":0},{"$f":"IF(Oper!AK$10>=$C157,IF(ROUND(SUM($O157:AJ157),4)=ROUND($G157,4),0,IF(Oper!AK$10=Inputs!$L$16,$G157-SUM($O157:AJ157),$G157/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G157-SUM($O157:AJ157),0))","v":0},{"$f":"IF(Oper!AL$10>=$C157,IF(ROUND(SUM($O157:AK157),4)=ROUND($G157,4),0,IF(Oper!AL$10=Inputs!$L$16,$G157-SUM($O157:AK157),$G157/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G157-SUM($O157:AK157),0))","v":0},{"$f":"IF(Oper!AM$10>=$C157,IF(ROUND(SUM($O157:AL157),4)=ROUND($G157,4),0,IF(Oper!AM$10=Inputs!$L$16,$G157-SUM($O157:AL157),$G157/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G157-SUM($O157:AL157),0))","v":0},{"$f":"IF(Oper!AN$10>=$C157,IF(ROUND(SUM($O157:AM157),4)=ROUND($G157,4),0,IF(Oper!AN$10=Inputs!$L$16,$G157-SUM($O157:AM157),$G157/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G157-SUM($O157:AM157),0))","v":0},{"$f":"IF(Oper!AO$10>=$C157,IF(ROUND(SUM($O157:AN157),4)=ROUND($G157,4),0,IF(Oper!AO$10=Inputs!$L$16,$G157-SUM($O157:AN157),$G157/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G157-SUM($O157:AN157),0))","v":0},{"$f":"IF(Oper!AP$10>=$C157,IF(ROUND(SUM($O157:AO157),4)=ROUND($G157,4),0,IF(Oper!AP$10=Inputs!$L$16,$G157-SUM($O157:AO157),$G157/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G157-SUM($O157:AO157),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C157,IF(ROUND(SUM($O157:AP157),4)=ROUND($G157,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G157-SUM($O157:AP157),$G157/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G157-SUM($O157:AP157),0))","v":0},{"$f":"IF(Oper!AR$10>=$C157,IF(ROUND(SUM($O157:AQ157),4)=ROUND($G157,4),0,IF(Oper!AR$10=Inputs!$L$16,$G157-SUM($O157:AQ157),$G157/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G157-SUM($O157:AQ157),0))","v":0},{"$f":"IF(Oper!AS$10>=$C157,IF(ROUND(SUM($O157:AR157),4)=ROUND($G157,4),0,IF(Oper!AS$10=Inputs!$L$16,$G157-SUM($O157:AR157),$G157/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G157-SUM($O157:AR157),0))","v":0},{"$f":"IF(Oper!AT$10>=$C157,IF(ROUND(SUM($O157:AS157),4)=ROUND($G157,4),0,IF(Oper!AT$10=Inputs!$L$16,$G157-SUM($O157:AS157),$G157/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G157-SUM($O157:AS157),0))","v":0},{"$f":"IF(Oper!AU$10>=$C157,IF(ROUND(SUM($O157:AT157),4)=ROUND($G157,4),0,IF(Oper!AU$10=Inputs!$L$16,$G157-SUM($O157:AT157),$G157/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G157-SUM($O157:AT157),0))","v":0},{"$f":"IF(Oper!AV$10>=$C157,IF(ROUND(SUM($O157:AU157),4)=ROUND($G157,4),0,IF(Oper!AV$10=Inputs!$L$16,$G157-SUM($O157:AU157),$G157/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G157-SUM($O157:AU157),0))","v":0},{"$f":"IF(Oper!AW$10>=$C157,IF(ROUND(SUM($O157:AV157),4)=ROUND($G157,4),0,IF(Oper!AW$10=Inputs!$L$16,$G157-SUM($O157:AV157),$G157/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G157-SUM($O157:AV157),0))","v":0},{"$f":"IF(Oper!AX$10>=$C157,IF(ROUND(SUM($O157:AW157),4)=ROUND($G157,4),0,IF(Oper!AX$10=Inputs!$L$16,$G157-SUM($O157:AW157),$G157/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G157-SUM($O157:AW157),0))","v":0},{"$f":"IF(Oper!AY$10>=$C157,IF(ROUND(SUM($O157:AX157),4)=ROUND($G157,4),0,IF(Oper!AY$10=Inputs!$L$16,$G157-SUM($O157:AX157),$G157/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G157-SUM($O157:AX157),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C157,IF(ROUND(SUM($O157:AY157),4)=ROUND($G157,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G157-SUM($O157:AY157),$G157/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G157-SUM($O157:AY157),0))","v":0},{"$f":"IF(Oper!BA$10>=$C157,IF(ROUND(SUM($O157:AZ157),4)=ROUND($G157,4),0,IF(Oper!BA$10=Inputs!$L$16,$G157-SUM($O157:AZ157),$G157/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G157-SUM($O157:AZ157),0))","v":0},{"$f":"IF(Oper!BB$10>=$C157,IF(ROUND(SUM($O157:BA157),4)=ROUND($G157,4),0,IF(Oper!BB$10=Inputs!$L$16,$G157-SUM($O157:BA157),$G157/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G157-SUM($O157:BA157),0))","v":0},{"$f":"IF(Oper!BC$10>=$C157,IF(ROUND(SUM($O157:BB157),4)=ROUND($G157,4),0,IF(Oper!BC$10=Inputs!$L$16,$G157-SUM($O157:BB157),$G157/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G157-SUM($O157:BB157),0))","v":0},{"$f":"IF(Oper!BD$10>=$C157,IF(ROUND(SUM($O157:BC157),4)=ROUND($G157,4),0,IF(Oper!BD$10=Inputs!$L$16,$G157-SUM($O157:BC157),$G157/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G157-SUM($O157:BC157),0))","v":0},{"$f":"IF(Oper!BE$10>=$C157,IF(ROUND(SUM($O157:BD157),4)=ROUND($G157,4),0,IF(Oper!BE$10=Inputs!$L$16,$G157-SUM($O157:BD157),$G157/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G157-SUM($O157:BD157),0))","v":0},{"$f":"IF(Oper!BF$10>=$C157,IF(ROUND(SUM($O157:BE157),4)=ROUND($G157,4),0,IF(Oper!BF$10=Inputs!$L$16,$G157-SUM($O157:BE157),$G157/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G157-SUM($O157:BE157),0))","v":0},{"$f":"IF(Oper!BG$10>=$C157,IF(ROUND(SUM($O157:BF157),4)=ROUND($G157,4),0,IF(Oper!BG$10=Inputs!$L$16,$G157-SUM($O157:BF157),$G157/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G157-SUM($O157:BF157),0))","v":0},{"$f":"IF(Oper!BH$10>=$C157,IF(ROUND(SUM($O157:BG157),4)=ROUND($G157,4),0,IF(Oper!BH$10=Inputs!$L$16,$G157-SUM($O157:BG157),$G157/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G157-SUM($O157:BG157),0))","v":0},{"$f":"IF(Oper!BI$10>=$C157,IF(ROUND(SUM($O157:BH157),4)=ROUND($G157,4),0,IF(Oper!BI$10=Inputs!$L$16,$G157-SUM($O157:BH157),$G157/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G157-SUM($O157:BH157),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C157,IF(ROUND(SUM($O157:BI157),4)=ROUND($G157,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G157-SUM($O157:BI157),$G157/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G157-SUM($O157:BI157),0))","v":0},{"$f":"IF(Oper!BK$10>=$C157,IF(ROUND(SUM($O157:BJ157),4)=ROUND($G157,4),0,IF(Oper!BK$10=Inputs!$L$16,$G157-SUM($O157:BJ157),$G157/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G157-SUM($O157:BJ157),0))","v":0},{"$f":"IF(Oper!BL$10>=$C157,IF(ROUND(SUM($O157:BK157),4)=ROUND($G157,4),0,IF(Oper!BL$10=Inputs!$L$16,$G157-SUM($O157:BK157),$G157/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G157-SUM($O157:BK157),0))","v":0},{"$f":"IF(Oper!BM$10>=$C157,IF(ROUND(SUM($O157:BL157),4)=ROUND($G157,4),0,IF(Oper!BM$10=Inputs!$L$16,$G157-SUM($O157:BL157),$G157/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G157-SUM($O157:BL157),0))","v":0},{"$f":"IF(Oper!BN$10>=$C157,IF(ROUND(SUM($O157:BM157),4)=ROUND($G157,4),0,IF(Oper!BN$10=Inputs!$L$16,$G157-SUM($O157:BM157),$G157/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G157-SUM($O157:BM157),0))","v":0},{"$f":"IF(Oper!BO$10>=$C157,IF(ROUND(SUM($O157:BN157),4)=ROUND($G157,4),0,IF(Oper!BO$10=Inputs!$L$16,$G157-SUM($O157:BN157),$G157/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G157-SUM($O157:BN157),0))","v":0},{"$f":"IF(Oper!BP$10>=$C157,IF(ROUND(SUM($O157:BO157),4)=ROUND($G157,4),0,IF(Oper!BP$10=Inputs!$L$16,$G157-SUM($O157:BO157),$G157/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G157-SUM($O157:BO157),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C157,IF(ROUND(SUM($O157:BP157),4)=ROUND($G157,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G157-SUM($O157:BP157),$G157/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G157-SUM($O157:BP157),0))","v":0},{"$f":"IF(Oper!BR$10>=$C157,IF(ROUND(SUM($O157:BQ157),4)=ROUND($G157,4),0,IF(Oper!BR$10=Inputs!$L$16,$G157-SUM($O157:BQ157),$G157/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G157-SUM($O157:BQ157),0))","v":0},{"$f":"IF(Oper!BS$10>=$C157,IF(ROUND(SUM($O157:BR157),4)=ROUND($G157,4),0,IF(Oper!BS$10=Inputs!$L$16,$G157-SUM($O157:BR157),$G157/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G157-SUM($O157:BR157),0))","v":0},{"$f":"IF(Oper!BT$10>=$C157,IF(ROUND(SUM($O157:BS157),4)=ROUND($G157,4),0,IF(Oper!BT$10=Inputs!$L$16,$G157-SUM($O157:BS157),$G157/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G157-SUM($O157:BS157),0))","v":0},{"$f":"IF(Oper!BU$10>=$C157,IF(ROUND(SUM($O157:BT157),4)=ROUND($G157,4),0,IF(Oper!BU$10=Inputs!$L$16,$G157-SUM($O157:BT157),$G157/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G157-SUM($O157:BT157),0))","v":0},{"$f":"IF(Oper!BV$10>=$C157,IF(ROUND(SUM($O157:BU157),4)=ROUND($G157,4),0,IF(Oper!BV$10=Inputs!$L$16,$G157-SUM($O157:BU157),$G157/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G157-SUM($O157:BU157),0))","v":0},{"$f":"IF(Oper!BW$10>=$C157,IF(ROUND(SUM($O157:BV157),4)=ROUND($G157,4),0,IF(Oper!BW$10=Inputs!$L$16,$G157-SUM($O157:BV157),$G157/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G157-SUM($O157:BV157),0))","v":0},{"$f":"IF(Oper!BX$10>=$C157,IF(ROUND(SUM($O157:BW157),4)=ROUND($G157,4),0,IF(Oper!BX$10=Inputs!$L$16,$G157-SUM($O157:BW157),$G157/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G157-SUM($O157:BW157),0))","v":0},{"$f":"IF(Oper!BY$10>=$C157,IF(ROUND(SUM($O157:BX157),4)=ROUND($G157,4),0,IF(Oper!BY$10=Inputs!$L$16,$G157-SUM($O157:BX157),$G157/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G157-SUM($O157:BX157),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C157,IF(ROUND(SUM($O157:BY157),4)=ROUND($G157,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G157-SUM($O157:BY157),$G157/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G157-SUM($O157:BY157),0))","v":0},{"$f":"IF(Oper!CA$10>=$C157,IF(ROUND(SUM($O157:BZ157),4)=ROUND($G157,4),0,IF(Oper!CA$10=Inputs!$L$16,$G157-SUM($O157:BZ157),$G157/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G157-SUM($O157:BZ157),0))","v":0},{"$f":"IF(Oper!CB$10>=$C157,IF(ROUND(SUM($O157:CA157),4)=ROUND($G157,4),0,IF(Oper!CB$10=Inputs!$L$16,$G157-SUM($O157:CA157),$G157/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G157-SUM($O157:CA157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CC$10>=$C157,IF(ROUND(SUM($O157:CB157),4)=ROUND($G157,4),0,IF(Oper!CC$10=Inputs!$L$16,$G157-SUM($O157:CB157),$G157/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G157-SUM($O157:CB157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CD$10>=$C157,IF(ROUND(SUM($O157:CC157),4)=ROUND($G157,4),0,IF(Oper!CD$10=Inputs!$L$16,$G157-SUM($O157:CC157),$G157/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G157-SUM($O157:CC157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CE$10>=$C157,IF(ROUND(SUM($O157:CD157),4)=ROUND($G157,4),0,IF(Oper!CE$10=Inputs!$L$16,$G157-SUM($O157:CD157),$G157/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G157-SUM($O157:CD157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CF$10>=$C157,IF(ROUND(SUM($O157:CE157),4)=ROUND($G157,4),0,IF(Oper!CF$10=Inputs!$L$16,$G157-SUM($O157:CE157),$G157/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G157-SUM($O157:CE157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CG$10>=$C157,IF(ROUND(SUM($O157:CF157),4)=ROUND($G157,4),0,IF(Oper!CG$10=Inputs!$L$16,$G157-SUM($O157:CF157),$G157/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G157-SUM($O157:CF157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CH$10>=$C157,IF(ROUND(SUM($O157:CG157),4)=ROUND($G157,4),0,IF(Oper!CH$10=Inputs!$L$16,$G157-SUM($O157:CG157),$G157/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G157-SUM($O157:CG157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CI$10>=$C157,IF(ROUND(SUM($O157:CH157),4)=ROUND($G157,4),0,IF(Oper!CI$10=Inputs!$L$16,$G157-SUM($O157:CH157),$G157/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G157-SUM($O157:CH157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CJ$10>=$C157,IF(ROUND(SUM($O157:CI157),4)=ROUND($G157,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G157-SUM($O157:CI157),$G157/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G157-SUM($O157:CI157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CK$10>=$C157,IF(ROUND(SUM($O157:CJ157),4)=ROUND($G157,4),0,IF(Oper!CK$10=Inputs!$L$16,$G157-SUM($O157:CJ157),$G157/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G157-SUM($O157:CJ157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CL$10>=$C157,IF(ROUND(SUM($O157:CK157),4)=ROUND($G157,4),0,IF(Oper!CL$10=Inputs!$L$16,$G157-SUM($O157:CK157),$G157/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G157-SUM($O157:CK157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CM$10>=$C157,IF(ROUND(SUM($O157:CL157),4)=ROUND($G157,4),0,IF(Oper!CM$10=Inputs!$L$16,$G157-SUM($O157:CL157),$G157/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G157-SUM($O157:CL157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CN$10>=$C157,IF(ROUND(SUM($O157:CM157),4)=ROUND($G157,4),0,IF(Oper!CN$10=Inputs!$L$16,$G157-SUM($O157:CM157),$G157/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G157-SUM($O157:CM157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CO$10>=$C157,IF(ROUND(SUM($O157:CN157),4)=ROUND($G157,4),0,IF(Oper!CO$10=Inputs!$L$16,$G157-SUM($O157:CN157),$G157/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G157-SUM($O157:CN157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CP$10>=$C157,IF(ROUND(SUM($O157:CO157),4)=ROUND($G157,4),0,IF(Oper!CP$10=Inputs!$L$16,$G157-SUM($O157:CO157),$G157/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G157-SUM($O157:CO157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CQ$10>=$C157,IF(ROUND(SUM($O157:CP157),4)=ROUND($G157,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G157-SUM($O157:CP157),$G157/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G157-SUM($O157:CP157),0))","v":{"v":-11.077857458968687,"d":"(11.1)"}},{"$f":"IF(Oper!CR$10>=$C157,IF(ROUND(SUM($O157:CQ157),4)=ROUND($G157,4),0,IF(Oper!CR$10=Inputs!$L$16,$G157-SUM($O157:CQ157),$G157/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G157-SUM($O157:CQ157),0))","v":{"v":-44.311429835874804,"d":"(44.3)"}}]
[null,null,"2083-12-31",{"$nulls":3},{"$f":"INDEX(P$91:GJ$91,1,MATCH(C158,$P$10:$GJ$10,0))","v":{"v":-225.98829216296122,"d":"-226.0"}},{"$nulls":3},"MCAD",null,{"v":-225.98829216296122,"d":"(226)"},null,null,{"$f":"IF(Oper!P$10>=$C158,IF(ROUND(SUM($O158:O158),4)=ROUND($G158,4),0,IF(Oper!P$10=Inputs!$L$16,$G158-SUM($O158:O158),$G158/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G158-SUM($O158:O158),0))","v":0},{"$f":"IF(Oper!Q$10>=$C158,IF(ROUND(SUM($O158:P158),4)=ROUND($G158,4),0,IF(Oper!Q$10=Inputs!$L$16,$G158-SUM($O158:P158),$G158/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G158-SUM($O158:P158),0))","v":0},{"$f":"IF(Oper!R$10>=$C158,IF(ROUND(SUM($O158:Q158),4)=ROUND($G158,4),0,IF(Oper!R$10=Inputs!$L$16,$G158-SUM($O158:Q158),$G158/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G158-SUM($O158:Q158),0))","v":0},{"$f":"IF(Oper!S$10>=$C158,IF(ROUND(SUM($O158:R158),4)=ROUND($G158,4),0,IF(Oper!S$10=Inputs!$L$16,$G158-SUM($O158:R158),$G158/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G158-SUM($O158:R158),0))","v":0},{"$f":"IF(Oper!T$10>=$C158,IF(ROUND(SUM($O158:S158),4)=ROUND($G158,4),0,IF(Oper!T$10=Inputs!$L$16,$G158-SUM($O158:S158),$G158/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G158-SUM($O158:S158),0))","v":0},{"$f":"IF(Oper!U$10>=$C158,IF(ROUND(SUM($O158:T158),4)=ROUND($G158,4),0,IF(Oper!U$10=Inputs!$L$16,$G158-SUM($O158:T158),$G158/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G158-SUM($O158:T158),0))","v":0},{"$f":"IF(Oper!V$10>=$C158,IF(ROUND(SUM($O158:U158),4)=ROUND($G158,4),0,IF(Oper!V$10=Inputs!$L$16,$G158-SUM($O158:U158),$G158/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G158-SUM($O158:U158),0))","v":0},{"$f":"IF(Oper!W$10>=$C158,IF(ROUND(SUM($O158:V158),4)=ROUND($G158,4),0,IF(Oper!W$10=Inputs!$L$16,$G158-SUM($O158:V158),$G158/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G158-SUM($O158:V158),0))","v":0},{"$f":"IF(Oper!X$10>=$C158,IF(ROUND(SUM($O158:W158),4)=ROUND($G158,4),0,IF(Oper!X$10=Inputs!$L$16,$G158-SUM($O158:W158),$G158/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G158-SUM($O158:W158),0))","v":0},{"$f":"IF(Oper!Y$10>=$C158,IF(ROUND(SUM($O158:X158),4)=ROUND($G158,4),0,IF(Oper!Y$10=Inputs!$L$16,$G158-SUM($O158:X158),$G158/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G158-SUM($O158:X158),0))","v":0},{"$f":"IF(Oper!Z$10>=$C158,IF(ROUND(SUM($O158:Y158),4)=ROUND($G158,4),0,IF(Oper!Z$10=Inputs!$L$16,$G158-SUM($O158:Y158),$G158/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G158-SUM($O158:Y158),0))","v":0},{"$f":"IF(Oper!AA$10>=$C158,IF(ROUND(SUM($O158:Z158),4)=ROUND($G158,4),0,IF(Oper!AA$10=Inputs!$L$16,$G158-SUM($O158:Z158),$G158/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G158-SUM($O158:Z158),0))","v":0},{"$f":"IF(Oper!AB$10>=$C158,IF(ROUND(SUM($O158:AA158),4)=ROUND($G158,4),0,IF(Oper!AB$10=Inputs!$L$16,$G158-SUM($O158:AA158),$G158/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G158-SUM($O158:AA158),0))","v":0},{"$f":"IF(Oper!AC$10>=$C158,IF(ROUND(SUM($O158:AB158),4)=ROUND($G158,4),0,IF(Oper!AC$10=Inputs!$L$16,$G158-SUM($O158:AB158),$G158/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G158-SUM($O158:AB158),0))","v":0},{"$f":"IF(Oper!AD$10>=$C158,IF(ROUND(SUM($O158:AC158),4)=ROUND($G158,4),0,IF(Oper!AD$10=Inputs!$L$16,$G158-SUM($O158:AC158),$G158/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G158-SUM($O158:AC158),0))","v":0},{"$f":"IF(Oper!AE$10>=$C158,IF(ROUND(SUM($O158:AD158),4)=ROUND($G158,4),0,IF(Oper!AE$10=Inputs!$L$16,$G158-SUM($O158:AD158),$G158/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G158-SUM($O158:AD158),0))","v":0},{"$f":"IF(Oper!AF$10>=$C158,IF(ROUND(SUM($O158:AE158),4)=ROUND($G158,4),0,IF(Oper!AF$10=Inputs!$L$16,$G158-SUM($O158:AE158),$G158/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G158-SUM($O158:AE158),0))","v":0},{"$f":"IF(Oper!AG$10>=$C158,IF(ROUND(SUM($O158:AF158),4)=ROUND($G158,4),0,IF(Oper!AG$10=Inputs!$L$16,$G158-SUM($O158:AF158),$G158/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G158-SUM($O158:AF158),0))","v":0},{"$f":"IF(Oper!AH$10>=$C158,IF(ROUND(SUM($O158:AG158),4)=ROUND($G158,4),0,IF(Oper!AH$10=Inputs!$L$16,$G158-SUM($O158:AG158),$G158/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G158-SUM($O158:AG158),0))","v":0},{"$f":"IF(Oper!AI$10>=$C158,IF(ROUND(SUM($O158:AH158),4)=ROUND($G158,4),0,IF(Oper!AI$10=Inputs!$L$16,$G158-SUM($O158:AH158),$G158/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G158-SUM($O158:AH158),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C158,IF(ROUND(SUM($O158:AI158),4)=ROUND($G158,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G158-SUM($O158:AI158),$G158/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G158-SUM($O158:AI158),0))","v":0},{"$f":"IF(Oper!AK$10>=$C158,IF(ROUND(SUM($O158:AJ158),4)=ROUND($G158,4),0,IF(Oper!AK$10=Inputs!$L$16,$G158-SUM($O158:AJ158),$G158/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G158-SUM($O158:AJ158),0))","v":0},{"$f":"IF(Oper!AL$10>=$C158,IF(ROUND(SUM($O158:AK158),4)=ROUND($G158,4),0,IF(Oper!AL$10=Inputs!$L$16,$G158-SUM($O158:AK158),$G158/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G158-SUM($O158:AK158),0))","v":0},{"$f":"IF(Oper!AM$10>=$C158,IF(ROUND(SUM($O158:AL158),4)=ROUND($G158,4),0,IF(Oper!AM$10=Inputs!$L$16,$G158-SUM($O158:AL158),$G158/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G158-SUM($O158:AL158),0))","v":0},{"$f":"IF(Oper!AN$10>=$C158,IF(ROUND(SUM($O158:AM158),4)=ROUND($G158,4),0,IF(Oper!AN$10=Inputs!$L$16,$G158-SUM($O158:AM158),$G158/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G158-SUM($O158:AM158),0))","v":0},{"$f":"IF(Oper!AO$10>=$C158,IF(ROUND(SUM($O158:AN158),4)=ROUND($G158,4),0,IF(Oper!AO$10=Inputs!$L$16,$G158-SUM($O158:AN158),$G158/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G158-SUM($O158:AN158),0))","v":0},{"$f":"IF(Oper!AP$10>=$C158,IF(ROUND(SUM($O158:AO158),4)=ROUND($G158,4),0,IF(Oper!AP$10=Inputs!$L$16,$G158-SUM($O158:AO158),$G158/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G158-SUM($O158:AO158),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C158,IF(ROUND(SUM($O158:AP158),4)=ROUND($G158,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G158-SUM($O158:AP158),$G158/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G158-SUM($O158:AP158),0))","v":0},{"$f":"IF(Oper!AR$10>=$C158,IF(ROUND(SUM($O158:AQ158),4)=ROUND($G158,4),0,IF(Oper!AR$10=Inputs!$L$16,$G158-SUM($O158:AQ158),$G158/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G158-SUM($O158:AQ158),0))","v":0},{"$f":"IF(Oper!AS$10>=$C158,IF(ROUND(SUM($O158:AR158),4)=ROUND($G158,4),0,IF(Oper!AS$10=Inputs!$L$16,$G158-SUM($O158:AR158),$G158/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G158-SUM($O158:AR158),0))","v":0},{"$f":"IF(Oper!AT$10>=$C158,IF(ROUND(SUM($O158:AS158),4)=ROUND($G158,4),0,IF(Oper!AT$10=Inputs!$L$16,$G158-SUM($O158:AS158),$G158/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G158-SUM($O158:AS158),0))","v":0},{"$f":"IF(Oper!AU$10>=$C158,IF(ROUND(SUM($O158:AT158),4)=ROUND($G158,4),0,IF(Oper!AU$10=Inputs!$L$16,$G158-SUM($O158:AT158),$G158/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G158-SUM($O158:AT158),0))","v":0},{"$f":"IF(Oper!AV$10>=$C158,IF(ROUND(SUM($O158:AU158),4)=ROUND($G158,4),0,IF(Oper!AV$10=Inputs!$L$16,$G158-SUM($O158:AU158),$G158/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G158-SUM($O158:AU158),0))","v":0},{"$f":"IF(Oper!AW$10>=$C158,IF(ROUND(SUM($O158:AV158),4)=ROUND($G158,4),0,IF(Oper!AW$10=Inputs!$L$16,$G158-SUM($O158:AV158),$G158/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G158-SUM($O158:AV158),0))","v":0},{"$f":"IF(Oper!AX$10>=$C158,IF(ROUND(SUM($O158:AW158),4)=ROUND($G158,4),0,IF(Oper!AX$10=Inputs!$L$16,$G158-SUM($O158:AW158),$G158/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G158-SUM($O158:AW158),0))","v":0},{"$f":"IF(Oper!AY$10>=$C158,IF(ROUND(SUM($O158:AX158),4)=ROUND($G158,4),0,IF(Oper!AY$10=Inputs!$L$16,$G158-SUM($O158:AX158),$G158/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G158-SUM($O158:AX158),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C158,IF(ROUND(SUM($O158:AY158),4)=ROUND($G158,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G158-SUM($O158:AY158),$G158/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G158-SUM($O158:AY158),0))","v":0},{"$f":"IF(Oper!BA$10>=$C158,IF(ROUND(SUM($O158:AZ158),4)=ROUND($G158,4),0,IF(Oper!BA$10=Inputs!$L$16,$G158-SUM($O158:AZ158),$G158/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G158-SUM($O158:AZ158),0))","v":0},{"$f":"IF(Oper!BB$10>=$C158,IF(ROUND(SUM($O158:BA158),4)=ROUND($G158,4),0,IF(Oper!BB$10=Inputs!$L$16,$G158-SUM($O158:BA158),$G158/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G158-SUM($O158:BA158),0))","v":0},{"$f":"IF(Oper!BC$10>=$C158,IF(ROUND(SUM($O158:BB158),4)=ROUND($G158,4),0,IF(Oper!BC$10=Inputs!$L$16,$G158-SUM($O158:BB158),$G158/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G158-SUM($O158:BB158),0))","v":0},{"$f":"IF(Oper!BD$10>=$C158,IF(ROUND(SUM($O158:BC158),4)=ROUND($G158,4),0,IF(Oper!BD$10=Inputs!$L$16,$G158-SUM($O158:BC158),$G158/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G158-SUM($O158:BC158),0))","v":0},{"$f":"IF(Oper!BE$10>=$C158,IF(ROUND(SUM($O158:BD158),4)=ROUND($G158,4),0,IF(Oper!BE$10=Inputs!$L$16,$G158-SUM($O158:BD158),$G158/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G158-SUM($O158:BD158),0))","v":0},{"$f":"IF(Oper!BF$10>=$C158,IF(ROUND(SUM($O158:BE158),4)=ROUND($G158,4),0,IF(Oper!BF$10=Inputs!$L$16,$G158-SUM($O158:BE158),$G158/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G158-SUM($O158:BE158),0))","v":0},{"$f":"IF(Oper!BG$10>=$C158,IF(ROUND(SUM($O158:BF158),4)=ROUND($G158,4),0,IF(Oper!BG$10=Inputs!$L$16,$G158-SUM($O158:BF158),$G158/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G158-SUM($O158:BF158),0))","v":0},{"$f":"IF(Oper!BH$10>=$C158,IF(ROUND(SUM($O158:BG158),4)=ROUND($G158,4),0,IF(Oper!BH$10=Inputs!$L$16,$G158-SUM($O158:BG158),$G158/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G158-SUM($O158:BG158),0))","v":0},{"$f":"IF(Oper!BI$10>=$C158,IF(ROUND(SUM($O158:BH158),4)=ROUND($G158,4),0,IF(Oper!BI$10=Inputs!$L$16,$G158-SUM($O158:BH158),$G158/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G158-SUM($O158:BH158),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C158,IF(ROUND(SUM($O158:BI158),4)=ROUND($G158,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G158-SUM($O158:BI158),$G158/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G158-SUM($O158:BI158),0))","v":0},{"$f":"IF(Oper!BK$10>=$C158,IF(ROUND(SUM($O158:BJ158),4)=ROUND($G158,4),0,IF(Oper!BK$10=Inputs!$L$16,$G158-SUM($O158:BJ158),$G158/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G158-SUM($O158:BJ158),0))","v":0},{"$f":"IF(Oper!BL$10>=$C158,IF(ROUND(SUM($O158:BK158),4)=ROUND($G158,4),0,IF(Oper!BL$10=Inputs!$L$16,$G158-SUM($O158:BK158),$G158/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G158-SUM($O158:BK158),0))","v":0},{"$f":"IF(Oper!BM$10>=$C158,IF(ROUND(SUM($O158:BL158),4)=ROUND($G158,4),0,IF(Oper!BM$10=Inputs!$L$16,$G158-SUM($O158:BL158),$G158/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G158-SUM($O158:BL158),0))","v":0},{"$f":"IF(Oper!BN$10>=$C158,IF(ROUND(SUM($O158:BM158),4)=ROUND($G158,4),0,IF(Oper!BN$10=Inputs!$L$16,$G158-SUM($O158:BM158),$G158/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G158-SUM($O158:BM158),0))","v":0},{"$f":"IF(Oper!BO$10>=$C158,IF(ROUND(SUM($O158:BN158),4)=ROUND($G158,4),0,IF(Oper!BO$10=Inputs!$L$16,$G158-SUM($O158:BN158),$G158/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G158-SUM($O158:BN158),0))","v":0},{"$f":"IF(Oper!BP$10>=$C158,IF(ROUND(SUM($O158:BO158),4)=ROUND($G158,4),0,IF(Oper!BP$10=Inputs!$L$16,$G158-SUM($O158:BO158),$G158/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G158-SUM($O158:BO158),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C158,IF(ROUND(SUM($O158:BP158),4)=ROUND($G158,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G158-SUM($O158:BP158),$G158/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G158-SUM($O158:BP158),0))","v":0},{"$f":"IF(Oper!BR$10>=$C158,IF(ROUND(SUM($O158:BQ158),4)=ROUND($G158,4),0,IF(Oper!BR$10=Inputs!$L$16,$G158-SUM($O158:BQ158),$G158/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G158-SUM($O158:BQ158),0))","v":0},{"$f":"IF(Oper!BS$10>=$C158,IF(ROUND(SUM($O158:BR158),4)=ROUND($G158,4),0,IF(Oper!BS$10=Inputs!$L$16,$G158-SUM($O158:BR158),$G158/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G158-SUM($O158:BR158),0))","v":0},{"$f":"IF(Oper!BT$10>=$C158,IF(ROUND(SUM($O158:BS158),4)=ROUND($G158,4),0,IF(Oper!BT$10=Inputs!$L$16,$G158-SUM($O158:BS158),$G158/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G158-SUM($O158:BS158),0))","v":0},{"$f":"IF(Oper!BU$10>=$C158,IF(ROUND(SUM($O158:BT158),4)=ROUND($G158,4),0,IF(Oper!BU$10=Inputs!$L$16,$G158-SUM($O158:BT158),$G158/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G158-SUM($O158:BT158),0))","v":0},{"$f":"IF(Oper!BV$10>=$C158,IF(ROUND(SUM($O158:BU158),4)=ROUND($G158,4),0,IF(Oper!BV$10=Inputs!$L$16,$G158-SUM($O158:BU158),$G158/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G158-SUM($O158:BU158),0))","v":0},{"$f":"IF(Oper!BW$10>=$C158,IF(ROUND(SUM($O158:BV158),4)=ROUND($G158,4),0,IF(Oper!BW$10=Inputs!$L$16,$G158-SUM($O158:BV158),$G158/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G158-SUM($O158:BV158),0))","v":0},{"$f":"IF(Oper!BX$10>=$C158,IF(ROUND(SUM($O158:BW158),4)=ROUND($G158,4),0,IF(Oper!BX$10=Inputs!$L$16,$G158-SUM($O158:BW158),$G158/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G158-SUM($O158:BW158),0))","v":0},{"$f":"IF(Oper!BY$10>=$C158,IF(ROUND(SUM($O158:BX158),4)=ROUND($G158,4),0,IF(Oper!BY$10=Inputs!$L$16,$G158-SUM($O158:BX158),$G158/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G158-SUM($O158:BX158),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C158,IF(ROUND(SUM($O158:BY158),4)=ROUND($G158,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G158-SUM($O158:BY158),$G158/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G158-SUM($O158:BY158),0))","v":0},{"$f":"IF(Oper!CA$10>=$C158,IF(ROUND(SUM($O158:BZ158),4)=ROUND($G158,4),0,IF(Oper!CA$10=Inputs!$L$16,$G158-SUM($O158:BZ158),$G158/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G158-SUM($O158:BZ158),0))","v":0},{"$f":"IF(Oper!CB$10>=$C158,IF(ROUND(SUM($O158:CA158),4)=ROUND($G158,4),0,IF(Oper!CB$10=Inputs!$L$16,$G158-SUM($O158:CA158),$G158/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G158-SUM($O158:CA158),0))","v":0},{"$f":"IF(Oper!CC$10>=$C158,IF(ROUND(SUM($O158:CB158),4)=ROUND($G158,4),0,IF(Oper!CC$10=Inputs!$L$16,$G158-SUM($O158:CB158),$G158/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G158-SUM($O158:CB158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CD$10>=$C158,IF(ROUND(SUM($O158:CC158),4)=ROUND($G158,4),0,IF(Oper!CD$10=Inputs!$L$16,$G158-SUM($O158:CC158),$G158/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G158-SUM($O158:CC158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CE$10>=$C158,IF(ROUND(SUM($O158:CD158),4)=ROUND($G158,4),0,IF(Oper!CE$10=Inputs!$L$16,$G158-SUM($O158:CD158),$G158/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G158-SUM($O158:CD158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CF$10>=$C158,IF(ROUND(SUM($O158:CE158),4)=ROUND($G158,4),0,IF(Oper!CF$10=Inputs!$L$16,$G158-SUM($O158:CE158),$G158/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G158-SUM($O158:CE158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CG$10>=$C158,IF(ROUND(SUM($O158:CF158),4)=ROUND($G158,4),0,IF(Oper!CG$10=Inputs!$L$16,$G158-SUM($O158:CF158),$G158/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G158-SUM($O158:CF158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CH$10>=$C158,IF(ROUND(SUM($O158:CG158),4)=ROUND($G158,4),0,IF(Oper!CH$10=Inputs!$L$16,$G158-SUM($O158:CG158),$G158/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G158-SUM($O158:CG158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CI$10>=$C158,IF(ROUND(SUM($O158:CH158),4)=ROUND($G158,4),0,IF(Oper!CI$10=Inputs!$L$16,$G158-SUM($O158:CH158),$G158/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G158-SUM($O158:CH158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CJ$10>=$C158,IF(ROUND(SUM($O158:CI158),4)=ROUND($G158,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G158-SUM($O158:CI158),$G158/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G158-SUM($O158:CI158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CK$10>=$C158,IF(ROUND(SUM($O158:CJ158),4)=ROUND($G158,4),0,IF(Oper!CK$10=Inputs!$L$16,$G158-SUM($O158:CJ158),$G158/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G158-SUM($O158:CJ158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CL$10>=$C158,IF(ROUND(SUM($O158:CK158),4)=ROUND($G158,4),0,IF(Oper!CL$10=Inputs!$L$16,$G158-SUM($O158:CK158),$G158/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G158-SUM($O158:CK158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CM$10>=$C158,IF(ROUND(SUM($O158:CL158),4)=ROUND($G158,4),0,IF(Oper!CM$10=Inputs!$L$16,$G158-SUM($O158:CL158),$G158/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G158-SUM($O158:CL158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CN$10>=$C158,IF(ROUND(SUM($O158:CM158),4)=ROUND($G158,4),0,IF(Oper!CN$10=Inputs!$L$16,$G158-SUM($O158:CM158),$G158/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G158-SUM($O158:CM158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CO$10>=$C158,IF(ROUND(SUM($O158:CN158),4)=ROUND($G158,4),0,IF(Oper!CO$10=Inputs!$L$16,$G158-SUM($O158:CN158),$G158/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G158-SUM($O158:CN158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CP$10>=$C158,IF(ROUND(SUM($O158:CO158),4)=ROUND($G158,4),0,IF(Oper!CP$10=Inputs!$L$16,$G158-SUM($O158:CO158),$G158/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G158-SUM($O158:CO158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CQ$10>=$C158,IF(ROUND(SUM($O158:CP158),4)=ROUND($G158,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G158-SUM($O158:CP158),$G158/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G158-SUM($O158:CP158),0))","v":{"v":-11.29941460814806,"d":"(11.3)"}},{"$f":"IF(Oper!CR$10>=$C158,IF(ROUND(SUM($O158:CQ158),4)=ROUND($G158,4),0,IF(Oper!CR$10=Inputs!$L$16,$G158-SUM($O158:CQ158),$G158/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G158-SUM($O158:CQ158),0))","v":{"v":-56.49707304074036,"d":"(56.5)"}}]
[null,null,"2084-12-31",{"$nulls":3},{"v":-230.50805800622044,"d":"-230.5"},{"$nulls":3},"MCAD",null,{"v":-230.50805800622044,"d":"(231)"},null,null,{"$f":"IF(Oper!P$10>=$C159,IF(ROUND(SUM($O159:O159),4)=ROUND($G159,4),0,IF(Oper!P$10=Inputs!$L$16,$G159-SUM($O159:O159),$G159/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G159-SUM($O159:O159),0))","v":0},{"$f":"IF(Oper!Q$10>=$C159,IF(ROUND(SUM($O159:P159),4)=ROUND($G159,4),0,IF(Oper!Q$10=Inputs!$L$16,$G159-SUM($O159:P159),$G159/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G159-SUM($O159:P159),0))","v":0},{"$f":"IF(Oper!R$10>=$C159,IF(ROUND(SUM($O159:Q159),4)=ROUND($G159,4),0,IF(Oper!R$10=Inputs!$L$16,$G159-SUM($O159:Q159),$G159/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G159-SUM($O159:Q159),0))","v":0},{"$f":"IF(Oper!S$10>=$C159,IF(ROUND(SUM($O159:R159),4)=ROUND($G159,4),0,IF(Oper!S$10=Inputs!$L$16,$G159-SUM($O159:R159),$G159/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G159-SUM($O159:R159),0))","v":0},{"$f":"IF(Oper!T$10>=$C159,IF(ROUND(SUM($O159:S159),4)=ROUND($G159,4),0,IF(Oper!T$10=Inputs!$L$16,$G159-SUM($O159:S159),$G159/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G159-SUM($O159:S159),0))","v":0},{"$f":"IF(Oper!U$10>=$C159,IF(ROUND(SUM($O159:T159),4)=ROUND($G159,4),0,IF(Oper!U$10=Inputs!$L$16,$G159-SUM($O159:T159),$G159/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G159-SUM($O159:T159),0))","v":0},{"$f":"IF(Oper!V$10>=$C159,IF(ROUND(SUM($O159:U159),4)=ROUND($G159,4),0,IF(Oper!V$10=Inputs!$L$16,$G159-SUM($O159:U159),$G159/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G159-SUM($O159:U159),0))","v":0},{"$f":"IF(Oper!W$10>=$C159,IF(ROUND(SUM($O159:V159),4)=ROUND($G159,4),0,IF(Oper!W$10=Inputs!$L$16,$G159-SUM($O159:V159),$G159/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G159-SUM($O159:V159),0))","v":0},{"$f":"IF(Oper!X$10>=$C159,IF(ROUND(SUM($O159:W159),4)=ROUND($G159,4),0,IF(Oper!X$10=Inputs!$L$16,$G159-SUM($O159:W159),$G159/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G159-SUM($O159:W159),0))","v":0},{"$f":"IF(Oper!Y$10>=$C159,IF(ROUND(SUM($O159:X159),4)=ROUND($G159,4),0,IF(Oper!Y$10=Inputs!$L$16,$G159-SUM($O159:X159),$G159/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G159-SUM($O159:X159),0))","v":0},{"$f":"IF(Oper!Z$10>=$C159,IF(ROUND(SUM($O159:Y159),4)=ROUND($G159,4),0,IF(Oper!Z$10=Inputs!$L$16,$G159-SUM($O159:Y159),$G159/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G159-SUM($O159:Y159),0))","v":0},{"$f":"IF(Oper!AA$10>=$C159,IF(ROUND(SUM($O159:Z159),4)=ROUND($G159,4),0,IF(Oper!AA$10=Inputs!$L$16,$G159-SUM($O159:Z159),$G159/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G159-SUM($O159:Z159),0))","v":0},{"$f":"IF(Oper!AB$10>=$C159,IF(ROUND(SUM($O159:AA159),4)=ROUND($G159,4),0,IF(Oper!AB$10=Inputs!$L$16,$G159-SUM($O159:AA159),$G159/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G159-SUM($O159:AA159),0))","v":0},{"$f":"IF(Oper!AC$10>=$C159,IF(ROUND(SUM($O159:AB159),4)=ROUND($G159,4),0,IF(Oper!AC$10=Inputs!$L$16,$G159-SUM($O159:AB159),$G159/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G159-SUM($O159:AB159),0))","v":0},{"$f":"IF(Oper!AD$10>=$C159,IF(ROUND(SUM($O159:AC159),4)=ROUND($G159,4),0,IF(Oper!AD$10=Inputs!$L$16,$G159-SUM($O159:AC159),$G159/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G159-SUM($O159:AC159),0))","v":0},{"$f":"IF(Oper!AE$10>=$C159,IF(ROUND(SUM($O159:AD159),4)=ROUND($G159,4),0,IF(Oper!AE$10=Inputs!$L$16,$G159-SUM($O159:AD159),$G159/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G159-SUM($O159:AD159),0))","v":0},{"$f":"IF(Oper!AF$10>=$C159,IF(ROUND(SUM($O159:AE159),4)=ROUND($G159,4),0,IF(Oper!AF$10=Inputs!$L$16,$G159-SUM($O159:AE159),$G159/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G159-SUM($O159:AE159),0))","v":0},{"$f":"IF(Oper!AG$10>=$C159,IF(ROUND(SUM($O159:AF159),4)=ROUND($G159,4),0,IF(Oper!AG$10=Inputs!$L$16,$G159-SUM($O159:AF159),$G159/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G159-SUM($O159:AF159),0))","v":0},{"$f":"IF(Oper!AH$10>=$C159,IF(ROUND(SUM($O159:AG159),4)=ROUND($G159,4),0,IF(Oper!AH$10=Inputs!$L$16,$G159-SUM($O159:AG159),$G159/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G159-SUM($O159:AG159),0))","v":0},{"$f":"IF(Oper!AI$10>=$C159,IF(ROUND(SUM($O159:AH159),4)=ROUND($G159,4),0,IF(Oper!AI$10=Inputs!$L$16,$G159-SUM($O159:AH159),$G159/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G159-SUM($O159:AH159),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C159,IF(ROUND(SUM($O159:AI159),4)=ROUND($G159,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G159-SUM($O159:AI159),$G159/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G159-SUM($O159:AI159),0))","v":0},{"$f":"IF(Oper!AK$10>=$C159,IF(ROUND(SUM($O159:AJ159),4)=ROUND($G159,4),0,IF(Oper!AK$10=Inputs!$L$16,$G159-SUM($O159:AJ159),$G159/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G159-SUM($O159:AJ159),0))","v":0},{"$f":"IF(Oper!AL$10>=$C159,IF(ROUND(SUM($O159:AK159),4)=ROUND($G159,4),0,IF(Oper!AL$10=Inputs!$L$16,$G159-SUM($O159:AK159),$G159/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G159-SUM($O159:AK159),0))","v":0},{"$f":"IF(Oper!AM$10>=$C159,IF(ROUND(SUM($O159:AL159),4)=ROUND($G159,4),0,IF(Oper!AM$10=Inputs!$L$16,$G159-SUM($O159:AL159),$G159/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G159-SUM($O159:AL159),0))","v":0},{"$f":"IF(Oper!AN$10>=$C159,IF(ROUND(SUM($O159:AM159),4)=ROUND($G159,4),0,IF(Oper!AN$10=Inputs!$L$16,$G159-SUM($O159:AM159),$G159/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G159-SUM($O159:AM159),0))","v":0},{"$f":"IF(Oper!AO$10>=$C159,IF(ROUND(SUM($O159:AN159),4)=ROUND($G159,4),0,IF(Oper!AO$10=Inputs!$L$16,$G159-SUM($O159:AN159),$G159/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G159-SUM($O159:AN159),0))","v":0},{"$f":"IF(Oper!AP$10>=$C159,IF(ROUND(SUM($O159:AO159),4)=ROUND($G159,4),0,IF(Oper!AP$10=Inputs!$L$16,$G159-SUM($O159:AO159),$G159/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G159-SUM($O159:AO159),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C159,IF(ROUND(SUM($O159:AP159),4)=ROUND($G159,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G159-SUM($O159:AP159),$G159/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G159-SUM($O159:AP159),0))","v":0},{"$f":"IF(Oper!AR$10>=$C159,IF(ROUND(SUM($O159:AQ159),4)=ROUND($G159,4),0,IF(Oper!AR$10=Inputs!$L$16,$G159-SUM($O159:AQ159),$G159/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G159-SUM($O159:AQ159),0))","v":0},{"$f":"IF(Oper!AS$10>=$C159,IF(ROUND(SUM($O159:AR159),4)=ROUND($G159,4),0,IF(Oper!AS$10=Inputs!$L$16,$G159-SUM($O159:AR159),$G159/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G159-SUM($O159:AR159),0))","v":0},{"$f":"IF(Oper!AT$10>=$C159,IF(ROUND(SUM($O159:AS159),4)=ROUND($G159,4),0,IF(Oper!AT$10=Inputs!$L$16,$G159-SUM($O159:AS159),$G159/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G159-SUM($O159:AS159),0))","v":0},{"$f":"IF(Oper!AU$10>=$C159,IF(ROUND(SUM($O159:AT159),4)=ROUND($G159,4),0,IF(Oper!AU$10=Inputs!$L$16,$G159-SUM($O159:AT159),$G159/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G159-SUM($O159:AT159),0))","v":0},{"$f":"IF(Oper!AV$10>=$C159,IF(ROUND(SUM($O159:AU159),4)=ROUND($G159,4),0,IF(Oper!AV$10=Inputs!$L$16,$G159-SUM($O159:AU159),$G159/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G159-SUM($O159:AU159),0))","v":0},{"$f":"IF(Oper!AW$10>=$C159,IF(ROUND(SUM($O159:AV159),4)=ROUND($G159,4),0,IF(Oper!AW$10=Inputs!$L$16,$G159-SUM($O159:AV159),$G159/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G159-SUM($O159:AV159),0))","v":0},{"$f":"IF(Oper!AX$10>=$C159,IF(ROUND(SUM($O159:AW159),4)=ROUND($G159,4),0,IF(Oper!AX$10=Inputs!$L$16,$G159-SUM($O159:AW159),$G159/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G159-SUM($O159:AW159),0))","v":0},{"$f":"IF(Oper!AY$10>=$C159,IF(ROUND(SUM($O159:AX159),4)=ROUND($G159,4),0,IF(Oper!AY$10=Inputs!$L$16,$G159-SUM($O159:AX159),$G159/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G159-SUM($O159:AX159),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C159,IF(ROUND(SUM($O159:AY159),4)=ROUND($G159,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G159-SUM($O159:AY159),$G159/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G159-SUM($O159:AY159),0))","v":0},{"$f":"IF(Oper!BA$10>=$C159,IF(ROUND(SUM($O159:AZ159),4)=ROUND($G159,4),0,IF(Oper!BA$10=Inputs!$L$16,$G159-SUM($O159:AZ159),$G159/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G159-SUM($O159:AZ159),0))","v":0},{"$f":"IF(Oper!BB$10>=$C159,IF(ROUND(SUM($O159:BA159),4)=ROUND($G159,4),0,IF(Oper!BB$10=Inputs!$L$16,$G159-SUM($O159:BA159),$G159/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G159-SUM($O159:BA159),0))","v":0},{"$f":"IF(Oper!BC$10>=$C159,IF(ROUND(SUM($O159:BB159),4)=ROUND($G159,4),0,IF(Oper!BC$10=Inputs!$L$16,$G159-SUM($O159:BB159),$G159/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G159-SUM($O159:BB159),0))","v":0},{"$f":"IF(Oper!BD$10>=$C159,IF(ROUND(SUM($O159:BC159),4)=ROUND($G159,4),0,IF(Oper!BD$10=Inputs!$L$16,$G159-SUM($O159:BC159),$G159/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G159-SUM($O159:BC159),0))","v":0},{"$f":"IF(Oper!BE$10>=$C159,IF(ROUND(SUM($O159:BD159),4)=ROUND($G159,4),0,IF(Oper!BE$10=Inputs!$L$16,$G159-SUM($O159:BD159),$G159/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G159-SUM($O159:BD159),0))","v":0},{"$f":"IF(Oper!BF$10>=$C159,IF(ROUND(SUM($O159:BE159),4)=ROUND($G159,4),0,IF(Oper!BF$10=Inputs!$L$16,$G159-SUM($O159:BE159),$G159/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G159-SUM($O159:BE159),0))","v":0},{"$f":"IF(Oper!BG$10>=$C159,IF(ROUND(SUM($O159:BF159),4)=ROUND($G159,4),0,IF(Oper!BG$10=Inputs!$L$16,$G159-SUM($O159:BF159),$G159/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G159-SUM($O159:BF159),0))","v":0},{"$f":"IF(Oper!BH$10>=$C159,IF(ROUND(SUM($O159:BG159),4)=ROUND($G159,4),0,IF(Oper!BH$10=Inputs!$L$16,$G159-SUM($O159:BG159),$G159/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G159-SUM($O159:BG159),0))","v":0},{"$f":"IF(Oper!BI$10>=$C159,IF(ROUND(SUM($O159:BH159),4)=ROUND($G159,4),0,IF(Oper!BI$10=Inputs!$L$16,$G159-SUM($O159:BH159),$G159/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G159-SUM($O159:BH159),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C159,IF(ROUND(SUM($O159:BI159),4)=ROUND($G159,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G159-SUM($O159:BI159),$G159/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G159-SUM($O159:BI159),0))","v":0},{"$f":"IF(Oper!BK$10>=$C159,IF(ROUND(SUM($O159:BJ159),4)=ROUND($G159,4),0,IF(Oper!BK$10=Inputs!$L$16,$G159-SUM($O159:BJ159),$G159/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G159-SUM($O159:BJ159),0))","v":0},{"$f":"IF(Oper!BL$10>=$C159,IF(ROUND(SUM($O159:BK159),4)=ROUND($G159,4),0,IF(Oper!BL$10=Inputs!$L$16,$G159-SUM($O159:BK159),$G159/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G159-SUM($O159:BK159),0))","v":0},{"$f":"IF(Oper!BM$10>=$C159,IF(ROUND(SUM($O159:BL159),4)=ROUND($G159,4),0,IF(Oper!BM$10=Inputs!$L$16,$G159-SUM($O159:BL159),$G159/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G159-SUM($O159:BL159),0))","v":0},{"$f":"IF(Oper!BN$10>=$C159,IF(ROUND(SUM($O159:BM159),4)=ROUND($G159,4),0,IF(Oper!BN$10=Inputs!$L$16,$G159-SUM($O159:BM159),$G159/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G159-SUM($O159:BM159),0))","v":0},{"$f":"IF(Oper!BO$10>=$C159,IF(ROUND(SUM($O159:BN159),4)=ROUND($G159,4),0,IF(Oper!BO$10=Inputs!$L$16,$G159-SUM($O159:BN159),$G159/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G159-SUM($O159:BN159),0))","v":0},{"$f":"IF(Oper!BP$10>=$C159,IF(ROUND(SUM($O159:BO159),4)=ROUND($G159,4),0,IF(Oper!BP$10=Inputs!$L$16,$G159-SUM($O159:BO159),$G159/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G159-SUM($O159:BO159),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C159,IF(ROUND(SUM($O159:BP159),4)=ROUND($G159,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G159-SUM($O159:BP159),$G159/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G159-SUM($O159:BP159),0))","v":0},{"$f":"IF(Oper!BR$10>=$C159,IF(ROUND(SUM($O159:BQ159),4)=ROUND($G159,4),0,IF(Oper!BR$10=Inputs!$L$16,$G159-SUM($O159:BQ159),$G159/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G159-SUM($O159:BQ159),0))","v":0},{"$f":"IF(Oper!BS$10>=$C159,IF(ROUND(SUM($O159:BR159),4)=ROUND($G159,4),0,IF(Oper!BS$10=Inputs!$L$16,$G159-SUM($O159:BR159),$G159/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G159-SUM($O159:BR159),0))","v":0},{"$f":"IF(Oper!BT$10>=$C159,IF(ROUND(SUM($O159:BS159),4)=ROUND($G159,4),0,IF(Oper!BT$10=Inputs!$L$16,$G159-SUM($O159:BS159),$G159/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G159-SUM($O159:BS159),0))","v":0},{"$f":"IF(Oper!BU$10>=$C159,IF(ROUND(SUM($O159:BT159),4)=ROUND($G159,4),0,IF(Oper!BU$10=Inputs!$L$16,$G159-SUM($O159:BT159),$G159/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G159-SUM($O159:BT159),0))","v":0},{"$f":"IF(Oper!BV$10>=$C159,IF(ROUND(SUM($O159:BU159),4)=ROUND($G159,4),0,IF(Oper!BV$10=Inputs!$L$16,$G159-SUM($O159:BU159),$G159/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G159-SUM($O159:BU159),0))","v":0},{"$f":"IF(Oper!BW$10>=$C159,IF(ROUND(SUM($O159:BV159),4)=ROUND($G159,4),0,IF(Oper!BW$10=Inputs!$L$16,$G159-SUM($O159:BV159),$G159/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G159-SUM($O159:BV159),0))","v":0},{"$f":"IF(Oper!BX$10>=$C159,IF(ROUND(SUM($O159:BW159),4)=ROUND($G159,4),0,IF(Oper!BX$10=Inputs!$L$16,$G159-SUM($O159:BW159),$G159/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G159-SUM($O159:BW159),0))","v":0},{"$f":"IF(Oper!BY$10>=$C159,IF(ROUND(SUM($O159:BX159),4)=ROUND($G159,4),0,IF(Oper!BY$10=Inputs!$L$16,$G159-SUM($O159:BX159),$G159/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G159-SUM($O159:BX159),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C159,IF(ROUND(SUM($O159:BY159),4)=ROUND($G159,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G159-SUM($O159:BY159),$G159/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G159-SUM($O159:BY159),0))","v":0},{"$f":"IF(Oper!CA$10>=$C159,IF(ROUND(SUM($O159:BZ159),4)=ROUND($G159,4),0,IF(Oper!CA$10=Inputs!$L$16,$G159-SUM($O159:BZ159),$G159/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G159-SUM($O159:BZ159),0))","v":0},{"$f":"IF(Oper!CB$10>=$C159,IF(ROUND(SUM($O159:CA159),4)=ROUND($G159,4),0,IF(Oper!CB$10=Inputs!$L$16,$G159-SUM($O159:CA159),$G159/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G159-SUM($O159:CA159),0))","v":0},{"$f":"IF(Oper!CC$10>=$C159,IF(ROUND(SUM($O159:CB159),4)=ROUND($G159,4),0,IF(Oper!CC$10=Inputs!$L$16,$G159-SUM($O159:CB159),$G159/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G159-SUM($O159:CB159),0))","v":0},{"$f":"IF(Oper!CD$10>=$C159,IF(ROUND(SUM($O159:CC159),4)=ROUND($G159,4),0,IF(Oper!CD$10=Inputs!$L$16,$G159-SUM($O159:CC159),$G159/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G159-SUM($O159:CC159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CE$10>=$C159,IF(ROUND(SUM($O159:CD159),4)=ROUND($G159,4),0,IF(Oper!CE$10=Inputs!$L$16,$G159-SUM($O159:CD159),$G159/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G159-SUM($O159:CD159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CF$10>=$C159,IF(ROUND(SUM($O159:CE159),4)=ROUND($G159,4),0,IF(Oper!CF$10=Inputs!$L$16,$G159-SUM($O159:CE159),$G159/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G159-SUM($O159:CE159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CG$10>=$C159,IF(ROUND(SUM($O159:CF159),4)=ROUND($G159,4),0,IF(Oper!CG$10=Inputs!$L$16,$G159-SUM($O159:CF159),$G159/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G159-SUM($O159:CF159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CH$10>=$C159,IF(ROUND(SUM($O159:CG159),4)=ROUND($G159,4),0,IF(Oper!CH$10=Inputs!$L$16,$G159-SUM($O159:CG159),$G159/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G159-SUM($O159:CG159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CI$10>=$C159,IF(ROUND(SUM($O159:CH159),4)=ROUND($G159,4),0,IF(Oper!CI$10=Inputs!$L$16,$G159-SUM($O159:CH159),$G159/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G159-SUM($O159:CH159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CJ$10>=$C159,IF(ROUND(SUM($O159:CI159),4)=ROUND($G159,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G159-SUM($O159:CI159),$G159/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G159-SUM($O159:CI159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CK$10>=$C159,IF(ROUND(SUM($O159:CJ159),4)=ROUND($G159,4),0,IF(Oper!CK$10=Inputs!$L$16,$G159-SUM($O159:CJ159),$G159/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G159-SUM($O159:CJ159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CL$10>=$C159,IF(ROUND(SUM($O159:CK159),4)=ROUND($G159,4),0,IF(Oper!CL$10=Inputs!$L$16,$G159-SUM($O159:CK159),$G159/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G159-SUM($O159:CK159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CM$10>=$C159,IF(ROUND(SUM($O159:CL159),4)=ROUND($G159,4),0,IF(Oper!CM$10=Inputs!$L$16,$G159-SUM($O159:CL159),$G159/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G159-SUM($O159:CL159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CN$10>=$C159,IF(ROUND(SUM($O159:CM159),4)=ROUND($G159,4),0,IF(Oper!CN$10=Inputs!$L$16,$G159-SUM($O159:CM159),$G159/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G159-SUM($O159:CM159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CO$10>=$C159,IF(ROUND(SUM($O159:CN159),4)=ROUND($G159,4),0,IF(Oper!CO$10=Inputs!$L$16,$G159-SUM($O159:CN159),$G159/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G159-SUM($O159:CN159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CP$10>=$C159,IF(ROUND(SUM($O159:CO159),4)=ROUND($G159,4),0,IF(Oper!CP$10=Inputs!$L$16,$G159-SUM($O159:CO159),$G159/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G159-SUM($O159:CO159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CQ$10>=$C159,IF(ROUND(SUM($O159:CP159),4)=ROUND($G159,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G159-SUM($O159:CP159),$G159/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G159-SUM($O159:CP159),0))","v":{"v":-11.525402900311022,"d":"(11.5)"}},{"$f":"IF(Oper!CR$10>=$C159,IF(ROUND(SUM($O159:CQ159),4)=ROUND($G159,4),0,IF(Oper!CR$10=Inputs!$L$16,$G159-SUM($O159:CQ159),$G159/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G159-SUM($O159:CQ159),0))","v":{"v":-69.15241740186616,"d":"(69.2)"}}]
[null,null,"2085-12-31",{"$nulls":3},{"v":-235.11821916634486,"d":"-235.1"},{"$nulls":3},"MCAD",null,{"v":-235.11821916634486,"d":"(235)"},null,null,{"$f":"IF(Oper!P$10>=$C160,IF(ROUND(SUM($O160:O160),4)=ROUND($G160,4),0,IF(Oper!P$10=Inputs!$L$16,$G160-SUM($O160:O160),$G160/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G160-SUM($O160:O160),0))","v":0},{"$f":"IF(Oper!Q$10>=$C160,IF(ROUND(SUM($O160:P160),4)=ROUND($G160,4),0,IF(Oper!Q$10=Inputs!$L$16,$G160-SUM($O160:P160),$G160/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G160-SUM($O160:P160),0))","v":0},{"$f":"IF(Oper!R$10>=$C160,IF(ROUND(SUM($O160:Q160),4)=ROUND($G160,4),0,IF(Oper!R$10=Inputs!$L$16,$G160-SUM($O160:Q160),$G160/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G160-SUM($O160:Q160),0))","v":0},{"$f":"IF(Oper!S$10>=$C160,IF(ROUND(SUM($O160:R160),4)=ROUND($G160,4),0,IF(Oper!S$10=Inputs!$L$16,$G160-SUM($O160:R160),$G160/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G160-SUM($O160:R160),0))","v":0},{"$f":"IF(Oper!T$10>=$C160,IF(ROUND(SUM($O160:S160),4)=ROUND($G160,4),0,IF(Oper!T$10=Inputs!$L$16,$G160-SUM($O160:S160),$G160/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G160-SUM($O160:S160),0))","v":0},{"$f":"IF(Oper!U$10>=$C160,IF(ROUND(SUM($O160:T160),4)=ROUND($G160,4),0,IF(Oper!U$10=Inputs!$L$16,$G160-SUM($O160:T160),$G160/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G160-SUM($O160:T160),0))","v":0},{"$f":"IF(Oper!V$10>=$C160,IF(ROUND(SUM($O160:U160),4)=ROUND($G160,4),0,IF(Oper!V$10=Inputs!$L$16,$G160-SUM($O160:U160),$G160/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G160-SUM($O160:U160),0))","v":0},{"$f":"IF(Oper!W$10>=$C160,IF(ROUND(SUM($O160:V160),4)=ROUND($G160,4),0,IF(Oper!W$10=Inputs!$L$16,$G160-SUM($O160:V160),$G160/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G160-SUM($O160:V160),0))","v":0},{"$f":"IF(Oper!X$10>=$C160,IF(ROUND(SUM($O160:W160),4)=ROUND($G160,4),0,IF(Oper!X$10=Inputs!$L$16,$G160-SUM($O160:W160),$G160/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G160-SUM($O160:W160),0))","v":0},{"$f":"IF(Oper!Y$10>=$C160,IF(ROUND(SUM($O160:X160),4)=ROUND($G160,4),0,IF(Oper!Y$10=Inputs!$L$16,$G160-SUM($O160:X160),$G160/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G160-SUM($O160:X160),0))","v":0},{"$f":"IF(Oper!Z$10>=$C160,IF(ROUND(SUM($O160:Y160),4)=ROUND($G160,4),0,IF(Oper!Z$10=Inputs!$L$16,$G160-SUM($O160:Y160),$G160/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G160-SUM($O160:Y160),0))","v":0},{"$f":"IF(Oper!AA$10>=$C160,IF(ROUND(SUM($O160:Z160),4)=ROUND($G160,4),0,IF(Oper!AA$10=Inputs!$L$16,$G160-SUM($O160:Z160),$G160/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G160-SUM($O160:Z160),0))","v":0},{"$f":"IF(Oper!AB$10>=$C160,IF(ROUND(SUM($O160:AA160),4)=ROUND($G160,4),0,IF(Oper!AB$10=Inputs!$L$16,$G160-SUM($O160:AA160),$G160/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G160-SUM($O160:AA160),0))","v":0},{"$f":"IF(Oper!AC$10>=$C160,IF(ROUND(SUM($O160:AB160),4)=ROUND($G160,4),0,IF(Oper!AC$10=Inputs!$L$16,$G160-SUM($O160:AB160),$G160/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G160-SUM($O160:AB160),0))","v":0},{"$f":"IF(Oper!AD$10>=$C160,IF(ROUND(SUM($O160:AC160),4)=ROUND($G160,4),0,IF(Oper!AD$10=Inputs!$L$16,$G160-SUM($O160:AC160),$G160/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G160-SUM($O160:AC160),0))","v":0},{"$f":"IF(Oper!AE$10>=$C160,IF(ROUND(SUM($O160:AD160),4)=ROUND($G160,4),0,IF(Oper!AE$10=Inputs!$L$16,$G160-SUM($O160:AD160),$G160/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G160-SUM($O160:AD160),0))","v":0},{"$f":"IF(Oper!AF$10>=$C160,IF(ROUND(SUM($O160:AE160),4)=ROUND($G160,4),0,IF(Oper!AF$10=Inputs!$L$16,$G160-SUM($O160:AE160),$G160/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G160-SUM($O160:AE160),0))","v":0},{"$f":"IF(Oper!AG$10>=$C160,IF(ROUND(SUM($O160:AF160),4)=ROUND($G160,4),0,IF(Oper!AG$10=Inputs!$L$16,$G160-SUM($O160:AF160),$G160/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G160-SUM($O160:AF160),0))","v":0},{"$f":"IF(Oper!AH$10>=$C160,IF(ROUND(SUM($O160:AG160),4)=ROUND($G160,4),0,IF(Oper!AH$10=Inputs!$L$16,$G160-SUM($O160:AG160),$G160/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G160-SUM($O160:AG160),0))","v":0},{"$f":"IF(Oper!AI$10>=$C160,IF(ROUND(SUM($O160:AH160),4)=ROUND($G160,4),0,IF(Oper!AI$10=Inputs!$L$16,$G160-SUM($O160:AH160),$G160/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G160-SUM($O160:AH160),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C160,IF(ROUND(SUM($O160:AI160),4)=ROUND($G160,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G160-SUM($O160:AI160),$G160/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G160-SUM($O160:AI160),0))","v":0},{"$f":"IF(Oper!AK$10>=$C160,IF(ROUND(SUM($O160:AJ160),4)=ROUND($G160,4),0,IF(Oper!AK$10=Inputs!$L$16,$G160-SUM($O160:AJ160),$G160/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G160-SUM($O160:AJ160),0))","v":0},{"$f":"IF(Oper!AL$10>=$C160,IF(ROUND(SUM($O160:AK160),4)=ROUND($G160,4),0,IF(Oper!AL$10=Inputs!$L$16,$G160-SUM($O160:AK160),$G160/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G160-SUM($O160:AK160),0))","v":0},{"$f":"IF(Oper!AM$10>=$C160,IF(ROUND(SUM($O160:AL160),4)=ROUND($G160,4),0,IF(Oper!AM$10=Inputs!$L$16,$G160-SUM($O160:AL160),$G160/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G160-SUM($O160:AL160),0))","v":0},{"$f":"IF(Oper!AN$10>=$C160,IF(ROUND(SUM($O160:AM160),4)=ROUND($G160,4),0,IF(Oper!AN$10=Inputs!$L$16,$G160-SUM($O160:AM160),$G160/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G160-SUM($O160:AM160),0))","v":0},{"$f":"IF(Oper!AO$10>=$C160,IF(ROUND(SUM($O160:AN160),4)=ROUND($G160,4),0,IF(Oper!AO$10=Inputs!$L$16,$G160-SUM($O160:AN160),$G160/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G160-SUM($O160:AN160),0))","v":0},{"$f":"IF(Oper!AP$10>=$C160,IF(ROUND(SUM($O160:AO160),4)=ROUND($G160,4),0,IF(Oper!AP$10=Inputs!$L$16,$G160-SUM($O160:AO160),$G160/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G160-SUM($O160:AO160),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C160,IF(ROUND(SUM($O160:AP160),4)=ROUND($G160,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G160-SUM($O160:AP160),$G160/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G160-SUM($O160:AP160),0))","v":0},{"$f":"IF(Oper!AR$10>=$C160,IF(ROUND(SUM($O160:AQ160),4)=ROUND($G160,4),0,IF(Oper!AR$10=Inputs!$L$16,$G160-SUM($O160:AQ160),$G160/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G160-SUM($O160:AQ160),0))","v":0},{"$f":"IF(Oper!AS$10>=$C160,IF(ROUND(SUM($O160:AR160),4)=ROUND($G160,4),0,IF(Oper!AS$10=Inputs!$L$16,$G160-SUM($O160:AR160),$G160/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G160-SUM($O160:AR160),0))","v":0},{"$f":"IF(Oper!AT$10>=$C160,IF(ROUND(SUM($O160:AS160),4)=ROUND($G160,4),0,IF(Oper!AT$10=Inputs!$L$16,$G160-SUM($O160:AS160),$G160/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G160-SUM($O160:AS160),0))","v":0},{"$f":"IF(Oper!AU$10>=$C160,IF(ROUND(SUM($O160:AT160),4)=ROUND($G160,4),0,IF(Oper!AU$10=Inputs!$L$16,$G160-SUM($O160:AT160),$G160/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G160-SUM($O160:AT160),0))","v":0},{"$f":"IF(Oper!AV$10>=$C160,IF(ROUND(SUM($O160:AU160),4)=ROUND($G160,4),0,IF(Oper!AV$10=Inputs!$L$16,$G160-SUM($O160:AU160),$G160/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G160-SUM($O160:AU160),0))","v":0},{"$f":"IF(Oper!AW$10>=$C160,IF(ROUND(SUM($O160:AV160),4)=ROUND($G160,4),0,IF(Oper!AW$10=Inputs!$L$16,$G160-SUM($O160:AV160),$G160/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G160-SUM($O160:AV160),0))","v":0},{"$f":"IF(Oper!AX$10>=$C160,IF(ROUND(SUM($O160:AW160),4)=ROUND($G160,4),0,IF(Oper!AX$10=Inputs!$L$16,$G160-SUM($O160:AW160),$G160/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G160-SUM($O160:AW160),0))","v":0},{"$f":"IF(Oper!AY$10>=$C160,IF(ROUND(SUM($O160:AX160),4)=ROUND($G160,4),0,IF(Oper!AY$10=Inputs!$L$16,$G160-SUM($O160:AX160),$G160/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G160-SUM($O160:AX160),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C160,IF(ROUND(SUM($O160:AY160),4)=ROUND($G160,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G160-SUM($O160:AY160),$G160/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G160-SUM($O160:AY160),0))","v":0},{"$f":"IF(Oper!BA$10>=$C160,IF(ROUND(SUM($O160:AZ160),4)=ROUND($G160,4),0,IF(Oper!BA$10=Inputs!$L$16,$G160-SUM($O160:AZ160),$G160/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G160-SUM($O160:AZ160),0))","v":0},{"$f":"IF(Oper!BB$10>=$C160,IF(ROUND(SUM($O160:BA160),4)=ROUND($G160,4),0,IF(Oper!BB$10=Inputs!$L$16,$G160-SUM($O160:BA160),$G160/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G160-SUM($O160:BA160),0))","v":0},{"$f":"IF(Oper!BC$10>=$C160,IF(ROUND(SUM($O160:BB160),4)=ROUND($G160,4),0,IF(Oper!BC$10=Inputs!$L$16,$G160-SUM($O160:BB160),$G160/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G160-SUM($O160:BB160),0))","v":0},{"$f":"IF(Oper!BD$10>=$C160,IF(ROUND(SUM($O160:BC160),4)=ROUND($G160,4),0,IF(Oper!BD$10=Inputs!$L$16,$G160-SUM($O160:BC160),$G160/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G160-SUM($O160:BC160),0))","v":0},{"$f":"IF(Oper!BE$10>=$C160,IF(ROUND(SUM($O160:BD160),4)=ROUND($G160,4),0,IF(Oper!BE$10=Inputs!$L$16,$G160-SUM($O160:BD160),$G160/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G160-SUM($O160:BD160),0))","v":0},{"$f":"IF(Oper!BF$10>=$C160,IF(ROUND(SUM($O160:BE160),4)=ROUND($G160,4),0,IF(Oper!BF$10=Inputs!$L$16,$G160-SUM($O160:BE160),$G160/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G160-SUM($O160:BE160),0))","v":0},{"$f":"IF(Oper!BG$10>=$C160,IF(ROUND(SUM($O160:BF160),4)=ROUND($G160,4),0,IF(Oper!BG$10=Inputs!$L$16,$G160-SUM($O160:BF160),$G160/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G160-SUM($O160:BF160),0))","v":0},{"$f":"IF(Oper!BH$10>=$C160,IF(ROUND(SUM($O160:BG160),4)=ROUND($G160,4),0,IF(Oper!BH$10=Inputs!$L$16,$G160-SUM($O160:BG160),$G160/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G160-SUM($O160:BG160),0))","v":0},{"$f":"IF(Oper!BI$10>=$C160,IF(ROUND(SUM($O160:BH160),4)=ROUND($G160,4),0,IF(Oper!BI$10=Inputs!$L$16,$G160-SUM($O160:BH160),$G160/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G160-SUM($O160:BH160),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C160,IF(ROUND(SUM($O160:BI160),4)=ROUND($G160,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G160-SUM($O160:BI160),$G160/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G160-SUM($O160:BI160),0))","v":0},{"$f":"IF(Oper!BK$10>=$C160,IF(ROUND(SUM($O160:BJ160),4)=ROUND($G160,4),0,IF(Oper!BK$10=Inputs!$L$16,$G160-SUM($O160:BJ160),$G160/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G160-SUM($O160:BJ160),0))","v":0},{"$f":"IF(Oper!BL$10>=$C160,IF(ROUND(SUM($O160:BK160),4)=ROUND($G160,4),0,IF(Oper!BL$10=Inputs!$L$16,$G160-SUM($O160:BK160),$G160/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G160-SUM($O160:BK160),0))","v":0},{"$f":"IF(Oper!BM$10>=$C160,IF(ROUND(SUM($O160:BL160),4)=ROUND($G160,4),0,IF(Oper!BM$10=Inputs!$L$16,$G160-SUM($O160:BL160),$G160/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G160-SUM($O160:BL160),0))","v":0},{"$f":"IF(Oper!BN$10>=$C160,IF(ROUND(SUM($O160:BM160),4)=ROUND($G160,4),0,IF(Oper!BN$10=Inputs!$L$16,$G160-SUM($O160:BM160),$G160/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G160-SUM($O160:BM160),0))","v":0},{"$f":"IF(Oper!BO$10>=$C160,IF(ROUND(SUM($O160:BN160),4)=ROUND($G160,4),0,IF(Oper!BO$10=Inputs!$L$16,$G160-SUM($O160:BN160),$G160/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G160-SUM($O160:BN160),0))","v":0},{"$f":"IF(Oper!BP$10>=$C160,IF(ROUND(SUM($O160:BO160),4)=ROUND($G160,4),0,IF(Oper!BP$10=Inputs!$L$16,$G160-SUM($O160:BO160),$G160/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G160-SUM($O160:BO160),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C160,IF(ROUND(SUM($O160:BP160),4)=ROUND($G160,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G160-SUM($O160:BP160),$G160/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G160-SUM($O160:BP160),0))","v":0},{"$f":"IF(Oper!BR$10>=$C160,IF(ROUND(SUM($O160:BQ160),4)=ROUND($G160,4),0,IF(Oper!BR$10=Inputs!$L$16,$G160-SUM($O160:BQ160),$G160/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G160-SUM($O160:BQ160),0))","v":0},{"$f":"IF(Oper!BS$10>=$C160,IF(ROUND(SUM($O160:BR160),4)=ROUND($G160,4),0,IF(Oper!BS$10=Inputs!$L$16,$G160-SUM($O160:BR160),$G160/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G160-SUM($O160:BR160),0))","v":0},{"$f":"IF(Oper!BT$10>=$C160,IF(ROUND(SUM($O160:BS160),4)=ROUND($G160,4),0,IF(Oper!BT$10=Inputs!$L$16,$G160-SUM($O160:BS160),$G160/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G160-SUM($O160:BS160),0))","v":0},{"$f":"IF(Oper!BU$10>=$C160,IF(ROUND(SUM($O160:BT160),4)=ROUND($G160,4),0,IF(Oper!BU$10=Inputs!$L$16,$G160-SUM($O160:BT160),$G160/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G160-SUM($O160:BT160),0))","v":0},{"$f":"IF(Oper!BV$10>=$C160,IF(ROUND(SUM($O160:BU160),4)=ROUND($G160,4),0,IF(Oper!BV$10=Inputs!$L$16,$G160-SUM($O160:BU160),$G160/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G160-SUM($O160:BU160),0))","v":0},{"$f":"IF(Oper!BW$10>=$C160,IF(ROUND(SUM($O160:BV160),4)=ROUND($G160,4),0,IF(Oper!BW$10=Inputs!$L$16,$G160-SUM($O160:BV160),$G160/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G160-SUM($O160:BV160),0))","v":0},{"$f":"IF(Oper!BX$10>=$C160,IF(ROUND(SUM($O160:BW160),4)=ROUND($G160,4),0,IF(Oper!BX$10=Inputs!$L$16,$G160-SUM($O160:BW160),$G160/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G160-SUM($O160:BW160),0))","v":0},{"$f":"IF(Oper!BY$10>=$C160,IF(ROUND(SUM($O160:BX160),4)=ROUND($G160,4),0,IF(Oper!BY$10=Inputs!$L$16,$G160-SUM($O160:BX160),$G160/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G160-SUM($O160:BX160),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C160,IF(ROUND(SUM($O160:BY160),4)=ROUND($G160,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G160-SUM($O160:BY160),$G160/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G160-SUM($O160:BY160),0))","v":0},{"$f":"IF(Oper!CA$10>=$C160,IF(ROUND(SUM($O160:BZ160),4)=ROUND($G160,4),0,IF(Oper!CA$10=Inputs!$L$16,$G160-SUM($O160:BZ160),$G160/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G160-SUM($O160:BZ160),0))","v":0},{"$f":"IF(Oper!CB$10>=$C160,IF(ROUND(SUM($O160:CA160),4)=ROUND($G160,4),0,IF(Oper!CB$10=Inputs!$L$16,$G160-SUM($O160:CA160),$G160/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G160-SUM($O160:CA160),0))","v":0},{"$f":"IF(Oper!CC$10>=$C160,IF(ROUND(SUM($O160:CB160),4)=ROUND($G160,4),0,IF(Oper!CC$10=Inputs!$L$16,$G160-SUM($O160:CB160),$G160/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G160-SUM($O160:CB160),0))","v":0},{"$f":"IF(Oper!CD$10>=$C160,IF(ROUND(SUM($O160:CC160),4)=ROUND($G160,4),0,IF(Oper!CD$10=Inputs!$L$16,$G160-SUM($O160:CC160),$G160/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G160-SUM($O160:CC160),0))","v":0},{"$f":"IF(Oper!CE$10>=$C160,IF(ROUND(SUM($O160:CD160),4)=ROUND($G160,4),0,IF(Oper!CE$10=Inputs!$L$16,$G160-SUM($O160:CD160),$G160/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G160-SUM($O160:CD160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CF$10>=$C160,IF(ROUND(SUM($O160:CE160),4)=ROUND($G160,4),0,IF(Oper!CF$10=Inputs!$L$16,$G160-SUM($O160:CE160),$G160/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G160-SUM($O160:CE160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CG$10>=$C160,IF(ROUND(SUM($O160:CF160),4)=ROUND($G160,4),0,IF(Oper!CG$10=Inputs!$L$16,$G160-SUM($O160:CF160),$G160/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G160-SUM($O160:CF160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CH$10>=$C160,IF(ROUND(SUM($O160:CG160),4)=ROUND($G160,4),0,IF(Oper!CH$10=Inputs!$L$16,$G160-SUM($O160:CG160),$G160/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G160-SUM($O160:CG160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CI$10>=$C160,IF(ROUND(SUM($O160:CH160),4)=ROUND($G160,4),0,IF(Oper!CI$10=Inputs!$L$16,$G160-SUM($O160:CH160),$G160/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G160-SUM($O160:CH160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CJ$10>=$C160,IF(ROUND(SUM($O160:CI160),4)=ROUND($G160,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G160-SUM($O160:CI160),$G160/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G160-SUM($O160:CI160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CK$10>=$C160,IF(ROUND(SUM($O160:CJ160),4)=ROUND($G160,4),0,IF(Oper!CK$10=Inputs!$L$16,$G160-SUM($O160:CJ160),$G160/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G160-SUM($O160:CJ160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CL$10>=$C160,IF(ROUND(SUM($O160:CK160),4)=ROUND($G160,4),0,IF(Oper!CL$10=Inputs!$L$16,$G160-SUM($O160:CK160),$G160/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G160-SUM($O160:CK160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CM$10>=$C160,IF(ROUND(SUM($O160:CL160),4)=ROUND($G160,4),0,IF(Oper!CM$10=Inputs!$L$16,$G160-SUM($O160:CL160),$G160/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G160-SUM($O160:CL160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CN$10>=$C160,IF(ROUND(SUM($O160:CM160),4)=ROUND($G160,4),0,IF(Oper!CN$10=Inputs!$L$16,$G160-SUM($O160:CM160),$G160/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G160-SUM($O160:CM160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CO$10>=$C160,IF(ROUND(SUM($O160:CN160),4)=ROUND($G160,4),0,IF(Oper!CO$10=Inputs!$L$16,$G160-SUM($O160:CN160),$G160/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G160-SUM($O160:CN160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CP$10>=$C160,IF(ROUND(SUM($O160:CO160),4)=ROUND($G160,4),0,IF(Oper!CP$10=Inputs!$L$16,$G160-SUM($O160:CO160),$G160/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G160-SUM($O160:CO160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CQ$10>=$C160,IF(ROUND(SUM($O160:CP160),4)=ROUND($G160,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G160-SUM($O160:CP160),$G160/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G160-SUM($O160:CP160),0))","v":{"v":-11.755910958317243,"d":"(11.8)"}},{"$f":"IF(Oper!CR$10>=$C160,IF(ROUND(SUM($O160:CQ160),4)=ROUND($G160,4),0,IF(Oper!CR$10=Inputs!$L$16,$G160-SUM($O160:CQ160),$G160/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G160-SUM($O160:CQ160),0))","v":{"v":-82.29137670822072,"d":"(82.3)"}}]
[null,null,"2086-12-31",{"$nulls":3},{"v":-239.82058354967177,"d":"-239.8"},{"$nulls":3},"MCAD",null,{"v":-239.82058354967177,"d":"(240)"},null,null,{"$f":"IF(Oper!P$10>=$C161,IF(ROUND(SUM($O161:O161),4)=ROUND($G161,4),0,IF(Oper!P$10=Inputs!$L$16,$G161-SUM($O161:O161),$G161/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G161-SUM($O161:O161),0))","v":0},{"$f":"IF(Oper!Q$10>=$C161,IF(ROUND(SUM($O161:P161),4)=ROUND($G161,4),0,IF(Oper!Q$10=Inputs!$L$16,$G161-SUM($O161:P161),$G161/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G161-SUM($O161:P161),0))","v":0},{"$f":"IF(Oper!R$10>=$C161,IF(ROUND(SUM($O161:Q161),4)=ROUND($G161,4),0,IF(Oper!R$10=Inputs!$L$16,$G161-SUM($O161:Q161),$G161/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G161-SUM($O161:Q161),0))","v":0},{"$f":"IF(Oper!S$10>=$C161,IF(ROUND(SUM($O161:R161),4)=ROUND($G161,4),0,IF(Oper!S$10=Inputs!$L$16,$G161-SUM($O161:R161),$G161/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G161-SUM($O161:R161),0))","v":0},{"$f":"IF(Oper!T$10>=$C161,IF(ROUND(SUM($O161:S161),4)=ROUND($G161,4),0,IF(Oper!T$10=Inputs!$L$16,$G161-SUM($O161:S161),$G161/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G161-SUM($O161:S161),0))","v":0},{"$f":"IF(Oper!U$10>=$C161,IF(ROUND(SUM($O161:T161),4)=ROUND($G161,4),0,IF(Oper!U$10=Inputs!$L$16,$G161-SUM($O161:T161),$G161/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G161-SUM($O161:T161),0))","v":0},{"$f":"IF(Oper!V$10>=$C161,IF(ROUND(SUM($O161:U161),4)=ROUND($G161,4),0,IF(Oper!V$10=Inputs!$L$16,$G161-SUM($O161:U161),$G161/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G161-SUM($O161:U161),0))","v":0},{"$f":"IF(Oper!W$10>=$C161,IF(ROUND(SUM($O161:V161),4)=ROUND($G161,4),0,IF(Oper!W$10=Inputs!$L$16,$G161-SUM($O161:V161),$G161/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G161-SUM($O161:V161),0))","v":0},{"$f":"IF(Oper!X$10>=$C161,IF(ROUND(SUM($O161:W161),4)=ROUND($G161,4),0,IF(Oper!X$10=Inputs!$L$16,$G161-SUM($O161:W161),$G161/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G161-SUM($O161:W161),0))","v":0},{"$f":"IF(Oper!Y$10>=$C161,IF(ROUND(SUM($O161:X161),4)=ROUND($G161,4),0,IF(Oper!Y$10=Inputs!$L$16,$G161-SUM($O161:X161),$G161/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G161-SUM($O161:X161),0))","v":0},{"$f":"IF(Oper!Z$10>=$C161,IF(ROUND(SUM($O161:Y161),4)=ROUND($G161,4),0,IF(Oper!Z$10=Inputs!$L$16,$G161-SUM($O161:Y161),$G161/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G161-SUM($O161:Y161),0))","v":0},{"$f":"IF(Oper!AA$10>=$C161,IF(ROUND(SUM($O161:Z161),4)=ROUND($G161,4),0,IF(Oper!AA$10=Inputs!$L$16,$G161-SUM($O161:Z161),$G161/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G161-SUM($O161:Z161),0))","v":0},{"$f":"IF(Oper!AB$10>=$C161,IF(ROUND(SUM($O161:AA161),4)=ROUND($G161,4),0,IF(Oper!AB$10=Inputs!$L$16,$G161-SUM($O161:AA161),$G161/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G161-SUM($O161:AA161),0))","v":0},{"$f":"IF(Oper!AC$10>=$C161,IF(ROUND(SUM($O161:AB161),4)=ROUND($G161,4),0,IF(Oper!AC$10=Inputs!$L$16,$G161-SUM($O161:AB161),$G161/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G161-SUM($O161:AB161),0))","v":0},{"$f":"IF(Oper!AD$10>=$C161,IF(ROUND(SUM($O161:AC161),4)=ROUND($G161,4),0,IF(Oper!AD$10=Inputs!$L$16,$G161-SUM($O161:AC161),$G161/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G161-SUM($O161:AC161),0))","v":0},{"$f":"IF(Oper!AE$10>=$C161,IF(ROUND(SUM($O161:AD161),4)=ROUND($G161,4),0,IF(Oper!AE$10=Inputs!$L$16,$G161-SUM($O161:AD161),$G161/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G161-SUM($O161:AD161),0))","v":0},{"$f":"IF(Oper!AF$10>=$C161,IF(ROUND(SUM($O161:AE161),4)=ROUND($G161,4),0,IF(Oper!AF$10=Inputs!$L$16,$G161-SUM($O161:AE161),$G161/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G161-SUM($O161:AE161),0))","v":0},{"$f":"IF(Oper!AG$10>=$C161,IF(ROUND(SUM($O161:AF161),4)=ROUND($G161,4),0,IF(Oper!AG$10=Inputs!$L$16,$G161-SUM($O161:AF161),$G161/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G161-SUM($O161:AF161),0))","v":0},{"$f":"IF(Oper!AH$10>=$C161,IF(ROUND(SUM($O161:AG161),4)=ROUND($G161,4),0,IF(Oper!AH$10=Inputs!$L$16,$G161-SUM($O161:AG161),$G161/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G161-SUM($O161:AG161),0))","v":0},{"$f":"IF(Oper!AI$10>=$C161,IF(ROUND(SUM($O161:AH161),4)=ROUND($G161,4),0,IF(Oper!AI$10=Inputs!$L$16,$G161-SUM($O161:AH161),$G161/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G161-SUM($O161:AH161),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C161,IF(ROUND(SUM($O161:AI161),4)=ROUND($G161,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G161-SUM($O161:AI161),$G161/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G161-SUM($O161:AI161),0))","v":0},{"$f":"IF(Oper!AK$10>=$C161,IF(ROUND(SUM($O161:AJ161),4)=ROUND($G161,4),0,IF(Oper!AK$10=Inputs!$L$16,$G161-SUM($O161:AJ161),$G161/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G161-SUM($O161:AJ161),0))","v":0},{"$f":"IF(Oper!AL$10>=$C161,IF(ROUND(SUM($O161:AK161),4)=ROUND($G161,4),0,IF(Oper!AL$10=Inputs!$L$16,$G161-SUM($O161:AK161),$G161/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G161-SUM($O161:AK161),0))","v":0},{"$f":"IF(Oper!AM$10>=$C161,IF(ROUND(SUM($O161:AL161),4)=ROUND($G161,4),0,IF(Oper!AM$10=Inputs!$L$16,$G161-SUM($O161:AL161),$G161/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G161-SUM($O161:AL161),0))","v":0},{"$f":"IF(Oper!AN$10>=$C161,IF(ROUND(SUM($O161:AM161),4)=ROUND($G161,4),0,IF(Oper!AN$10=Inputs!$L$16,$G161-SUM($O161:AM161),$G161/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G161-SUM($O161:AM161),0))","v":0},{"$f":"IF(Oper!AO$10>=$C161,IF(ROUND(SUM($O161:AN161),4)=ROUND($G161,4),0,IF(Oper!AO$10=Inputs!$L$16,$G161-SUM($O161:AN161),$G161/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G161-SUM($O161:AN161),0))","v":0},{"$f":"IF(Oper!AP$10>=$C161,IF(ROUND(SUM($O161:AO161),4)=ROUND($G161,4),0,IF(Oper!AP$10=Inputs!$L$16,$G161-SUM($O161:AO161),$G161/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G161-SUM($O161:AO161),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C161,IF(ROUND(SUM($O161:AP161),4)=ROUND($G161,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G161-SUM($O161:AP161),$G161/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G161-SUM($O161:AP161),0))","v":0},{"$f":"IF(Oper!AR$10>=$C161,IF(ROUND(SUM($O161:AQ161),4)=ROUND($G161,4),0,IF(Oper!AR$10=Inputs!$L$16,$G161-SUM($O161:AQ161),$G161/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G161-SUM($O161:AQ161),0))","v":0},{"$f":"IF(Oper!AS$10>=$C161,IF(ROUND(SUM($O161:AR161),4)=ROUND($G161,4),0,IF(Oper!AS$10=Inputs!$L$16,$G161-SUM($O161:AR161),$G161/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G161-SUM($O161:AR161),0))","v":0},{"$f":"IF(Oper!AT$10>=$C161,IF(ROUND(SUM($O161:AS161),4)=ROUND($G161,4),0,IF(Oper!AT$10=Inputs!$L$16,$G161-SUM($O161:AS161),$G161/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G161-SUM($O161:AS161),0))","v":0},{"$f":"IF(Oper!AU$10>=$C161,IF(ROUND(SUM($O161:AT161),4)=ROUND($G161,4),0,IF(Oper!AU$10=Inputs!$L$16,$G161-SUM($O161:AT161),$G161/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G161-SUM($O161:AT161),0))","v":0},{"$f":"IF(Oper!AV$10>=$C161,IF(ROUND(SUM($O161:AU161),4)=ROUND($G161,4),0,IF(Oper!AV$10=Inputs!$L$16,$G161-SUM($O161:AU161),$G161/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G161-SUM($O161:AU161),0))","v":0},{"$f":"IF(Oper!AW$10>=$C161,IF(ROUND(SUM($O161:AV161),4)=ROUND($G161,4),0,IF(Oper!AW$10=Inputs!$L$16,$G161-SUM($O161:AV161),$G161/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G161-SUM($O161:AV161),0))","v":0},{"$f":"IF(Oper!AX$10>=$C161,IF(ROUND(SUM($O161:AW161),4)=ROUND($G161,4),0,IF(Oper!AX$10=Inputs!$L$16,$G161-SUM($O161:AW161),$G161/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G161-SUM($O161:AW161),0))","v":0},{"$f":"IF(Oper!AY$10>=$C161,IF(ROUND(SUM($O161:AX161),4)=ROUND($G161,4),0,IF(Oper!AY$10=Inputs!$L$16,$G161-SUM($O161:AX161),$G161/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G161-SUM($O161:AX161),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C161,IF(ROUND(SUM($O161:AY161),4)=ROUND($G161,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G161-SUM($O161:AY161),$G161/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G161-SUM($O161:AY161),0))","v":0},{"$f":"IF(Oper!BA$10>=$C161,IF(ROUND(SUM($O161:AZ161),4)=ROUND($G161,4),0,IF(Oper!BA$10=Inputs!$L$16,$G161-SUM($O161:AZ161),$G161/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G161-SUM($O161:AZ161),0))","v":0},{"$f":"IF(Oper!BB$10>=$C161,IF(ROUND(SUM($O161:BA161),4)=ROUND($G161,4),0,IF(Oper!BB$10=Inputs!$L$16,$G161-SUM($O161:BA161),$G161/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G161-SUM($O161:BA161),0))","v":0},{"$f":"IF(Oper!BC$10>=$C161,IF(ROUND(SUM($O161:BB161),4)=ROUND($G161,4),0,IF(Oper!BC$10=Inputs!$L$16,$G161-SUM($O161:BB161),$G161/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G161-SUM($O161:BB161),0))","v":0},{"$f":"IF(Oper!BD$10>=$C161,IF(ROUND(SUM($O161:BC161),4)=ROUND($G161,4),0,IF(Oper!BD$10=Inputs!$L$16,$G161-SUM($O161:BC161),$G161/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G161-SUM($O161:BC161),0))","v":0},{"$f":"IF(Oper!BE$10>=$C161,IF(ROUND(SUM($O161:BD161),4)=ROUND($G161,4),0,IF(Oper!BE$10=Inputs!$L$16,$G161-SUM($O161:BD161),$G161/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G161-SUM($O161:BD161),0))","v":0},{"$f":"IF(Oper!BF$10>=$C161,IF(ROUND(SUM($O161:BE161),4)=ROUND($G161,4),0,IF(Oper!BF$10=Inputs!$L$16,$G161-SUM($O161:BE161),$G161/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G161-SUM($O161:BE161),0))","v":0},{"$f":"IF(Oper!BG$10>=$C161,IF(ROUND(SUM($O161:BF161),4)=ROUND($G161,4),0,IF(Oper!BG$10=Inputs!$L$16,$G161-SUM($O161:BF161),$G161/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G161-SUM($O161:BF161),0))","v":0},{"$f":"IF(Oper!BH$10>=$C161,IF(ROUND(SUM($O161:BG161),4)=ROUND($G161,4),0,IF(Oper!BH$10=Inputs!$L$16,$G161-SUM($O161:BG161),$G161/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G161-SUM($O161:BG161),0))","v":0},{"$f":"IF(Oper!BI$10>=$C161,IF(ROUND(SUM($O161:BH161),4)=ROUND($G161,4),0,IF(Oper!BI$10=Inputs!$L$16,$G161-SUM($O161:BH161),$G161/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G161-SUM($O161:BH161),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C161,IF(ROUND(SUM($O161:BI161),4)=ROUND($G161,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G161-SUM($O161:BI161),$G161/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G161-SUM($O161:BI161),0))","v":0},{"$f":"IF(Oper!BK$10>=$C161,IF(ROUND(SUM($O161:BJ161),4)=ROUND($G161,4),0,IF(Oper!BK$10=Inputs!$L$16,$G161-SUM($O161:BJ161),$G161/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G161-SUM($O161:BJ161),0))","v":0},{"$f":"IF(Oper!BL$10>=$C161,IF(ROUND(SUM($O161:BK161),4)=ROUND($G161,4),0,IF(Oper!BL$10=Inputs!$L$16,$G161-SUM($O161:BK161),$G161/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G161-SUM($O161:BK161),0))","v":0},{"$f":"IF(Oper!BM$10>=$C161,IF(ROUND(SUM($O161:BL161),4)=ROUND($G161,4),0,IF(Oper!BM$10=Inputs!$L$16,$G161-SUM($O161:BL161),$G161/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G161-SUM($O161:BL161),0))","v":0},{"$f":"IF(Oper!BN$10>=$C161,IF(ROUND(SUM($O161:BM161),4)=ROUND($G161,4),0,IF(Oper!BN$10=Inputs!$L$16,$G161-SUM($O161:BM161),$G161/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G161-SUM($O161:BM161),0))","v":0},{"$f":"IF(Oper!BO$10>=$C161,IF(ROUND(SUM($O161:BN161),4)=ROUND($G161,4),0,IF(Oper!BO$10=Inputs!$L$16,$G161-SUM($O161:BN161),$G161/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G161-SUM($O161:BN161),0))","v":0},{"$f":"IF(Oper!BP$10>=$C161,IF(ROUND(SUM($O161:BO161),4)=ROUND($G161,4),0,IF(Oper!BP$10=Inputs!$L$16,$G161-SUM($O161:BO161),$G161/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G161-SUM($O161:BO161),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C161,IF(ROUND(SUM($O161:BP161),4)=ROUND($G161,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G161-SUM($O161:BP161),$G161/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G161-SUM($O161:BP161),0))","v":0},{"$f":"IF(Oper!BR$10>=$C161,IF(ROUND(SUM($O161:BQ161),4)=ROUND($G161,4),0,IF(Oper!BR$10=Inputs!$L$16,$G161-SUM($O161:BQ161),$G161/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G161-SUM($O161:BQ161),0))","v":0},{"$f":"IF(Oper!BS$10>=$C161,IF(ROUND(SUM($O161:BR161),4)=ROUND($G161,4),0,IF(Oper!BS$10=Inputs!$L$16,$G161-SUM($O161:BR161),$G161/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G161-SUM($O161:BR161),0))","v":0},{"$f":"IF(Oper!BT$10>=$C161,IF(ROUND(SUM($O161:BS161),4)=ROUND($G161,4),0,IF(Oper!BT$10=Inputs!$L$16,$G161-SUM($O161:BS161),$G161/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G161-SUM($O161:BS161),0))","v":0},{"$f":"IF(Oper!BU$10>=$C161,IF(ROUND(SUM($O161:BT161),4)=ROUND($G161,4),0,IF(Oper!BU$10=Inputs!$L$16,$G161-SUM($O161:BT161),$G161/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G161-SUM($O161:BT161),0))","v":0},{"$f":"IF(Oper!BV$10>=$C161,IF(ROUND(SUM($O161:BU161),4)=ROUND($G161,4),0,IF(Oper!BV$10=Inputs!$L$16,$G161-SUM($O161:BU161),$G161/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G161-SUM($O161:BU161),0))","v":0},{"$f":"IF(Oper!BW$10>=$C161,IF(ROUND(SUM($O161:BV161),4)=ROUND($G161,4),0,IF(Oper!BW$10=Inputs!$L$16,$G161-SUM($O161:BV161),$G161/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G161-SUM($O161:BV161),0))","v":0},{"$f":"IF(Oper!BX$10>=$C161,IF(ROUND(SUM($O161:BW161),4)=ROUND($G161,4),0,IF(Oper!BX$10=Inputs!$L$16,$G161-SUM($O161:BW161),$G161/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G161-SUM($O161:BW161),0))","v":0},{"$f":"IF(Oper!BY$10>=$C161,IF(ROUND(SUM($O161:BX161),4)=ROUND($G161,4),0,IF(Oper!BY$10=Inputs!$L$16,$G161-SUM($O161:BX161),$G161/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G161-SUM($O161:BX161),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C161,IF(ROUND(SUM($O161:BY161),4)=ROUND($G161,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G161-SUM($O161:BY161),$G161/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G161-SUM($O161:BY161),0))","v":0},{"$f":"IF(Oper!CA$10>=$C161,IF(ROUND(SUM($O161:BZ161),4)=ROUND($G161,4),0,IF(Oper!CA$10=Inputs!$L$16,$G161-SUM($O161:BZ161),$G161/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G161-SUM($O161:BZ161),0))","v":0},{"$f":"IF(Oper!CB$10>=$C161,IF(ROUND(SUM($O161:CA161),4)=ROUND($G161,4),0,IF(Oper!CB$10=Inputs!$L$16,$G161-SUM($O161:CA161),$G161/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G161-SUM($O161:CA161),0))","v":0},{"$f":"IF(Oper!CC$10>=$C161,IF(ROUND(SUM($O161:CB161),4)=ROUND($G161,4),0,IF(Oper!CC$10=Inputs!$L$16,$G161-SUM($O161:CB161),$G161/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G161-SUM($O161:CB161),0))","v":0},{"$f":"IF(Oper!CD$10>=$C161,IF(ROUND(SUM($O161:CC161),4)=ROUND($G161,4),0,IF(Oper!CD$10=Inputs!$L$16,$G161-SUM($O161:CC161),$G161/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G161-SUM($O161:CC161),0))","v":0},{"$f":"IF(Oper!CE$10>=$C161,IF(ROUND(SUM($O161:CD161),4)=ROUND($G161,4),0,IF(Oper!CE$10=Inputs!$L$16,$G161-SUM($O161:CD161),$G161/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G161-SUM($O161:CD161),0))","v":0},{"$f":"IF(Oper!CF$10>=$C161,IF(ROUND(SUM($O161:CE161),4)=ROUND($G161,4),0,IF(Oper!CF$10=Inputs!$L$16,$G161-SUM($O161:CE161),$G161/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G161-SUM($O161:CE161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CG$10>=$C161,IF(ROUND(SUM($O161:CF161),4)=ROUND($G161,4),0,IF(Oper!CG$10=Inputs!$L$16,$G161-SUM($O161:CF161),$G161/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G161-SUM($O161:CF161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CH$10>=$C161,IF(ROUND(SUM($O161:CG161),4)=ROUND($G161,4),0,IF(Oper!CH$10=Inputs!$L$16,$G161-SUM($O161:CG161),$G161/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G161-SUM($O161:CG161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CI$10>=$C161,IF(ROUND(SUM($O161:CH161),4)=ROUND($G161,4),0,IF(Oper!CI$10=Inputs!$L$16,$G161-SUM($O161:CH161),$G161/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G161-SUM($O161:CH161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CJ$10>=$C161,IF(ROUND(SUM($O161:CI161),4)=ROUND($G161,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G161-SUM($O161:CI161),$G161/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G161-SUM($O161:CI161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CK$10>=$C161,IF(ROUND(SUM($O161:CJ161),4)=ROUND($G161,4),0,IF(Oper!CK$10=Inputs!$L$16,$G161-SUM($O161:CJ161),$G161/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G161-SUM($O161:CJ161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CL$10>=$C161,IF(ROUND(SUM($O161:CK161),4)=ROUND($G161,4),0,IF(Oper!CL$10=Inputs!$L$16,$G161-SUM($O161:CK161),$G161/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G161-SUM($O161:CK161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CM$10>=$C161,IF(ROUND(SUM($O161:CL161),4)=ROUND($G161,4),0,IF(Oper!CM$10=Inputs!$L$16,$G161-SUM($O161:CL161),$G161/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G161-SUM($O161:CL161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CN$10>=$C161,IF(ROUND(SUM($O161:CM161),4)=ROUND($G161,4),0,IF(Oper!CN$10=Inputs!$L$16,$G161-SUM($O161:CM161),$G161/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G161-SUM($O161:CM161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CO$10>=$C161,IF(ROUND(SUM($O161:CN161),4)=ROUND($G161,4),0,IF(Oper!CO$10=Inputs!$L$16,$G161-SUM($O161:CN161),$G161/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G161-SUM($O161:CN161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CP$10>=$C161,IF(ROUND(SUM($O161:CO161),4)=ROUND($G161,4),0,IF(Oper!CP$10=Inputs!$L$16,$G161-SUM($O161:CO161),$G161/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G161-SUM($O161:CO161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CQ$10>=$C161,IF(ROUND(SUM($O161:CP161),4)=ROUND($G161,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G161-SUM($O161:CP161),$G161/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G161-SUM($O161:CP161),0))","v":{"v":-11.991029177483588,"d":"(12.0)"}},{"$f":"IF(Oper!CR$10>=$C161,IF(ROUND(SUM($O161:CQ161),4)=ROUND($G161,4),0,IF(Oper!CR$10=Inputs!$L$16,$G161-SUM($O161:CQ161),$G161/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G161-SUM($O161:CQ161),0))","v":{"v":-95.92823341986872,"d":"(95.9)"}}]
[null,null,"2087-12-31",{"$nulls":3},{"v":-244.6169952206652,"d":"-244.6"},{"$nulls":3},"MCAD",null,{"v":-244.6169952206652,"d":"(245)"},null,null,{"$f":"IF(Oper!P$10>=$C162,IF(ROUND(SUM($O162:O162),4)=ROUND($G162,4),0,IF(Oper!P$10=Inputs!$L$16,$G162-SUM($O162:O162),$G162/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G162-SUM($O162:O162),0))","v":0},{"$f":"IF(Oper!Q$10>=$C162,IF(ROUND(SUM($O162:P162),4)=ROUND($G162,4),0,IF(Oper!Q$10=Inputs!$L$16,$G162-SUM($O162:P162),$G162/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G162-SUM($O162:P162),0))","v":0},{"$f":"IF(Oper!R$10>=$C162,IF(ROUND(SUM($O162:Q162),4)=ROUND($G162,4),0,IF(Oper!R$10=Inputs!$L$16,$G162-SUM($O162:Q162),$G162/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G162-SUM($O162:Q162),0))","v":0},{"$f":"IF(Oper!S$10>=$C162,IF(ROUND(SUM($O162:R162),4)=ROUND($G162,4),0,IF(Oper!S$10=Inputs!$L$16,$G162-SUM($O162:R162),$G162/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G162-SUM($O162:R162),0))","v":0},{"$f":"IF(Oper!T$10>=$C162,IF(ROUND(SUM($O162:S162),4)=ROUND($G162,4),0,IF(Oper!T$10=Inputs!$L$16,$G162-SUM($O162:S162),$G162/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G162-SUM($O162:S162),0))","v":0},{"$f":"IF(Oper!U$10>=$C162,IF(ROUND(SUM($O162:T162),4)=ROUND($G162,4),0,IF(Oper!U$10=Inputs!$L$16,$G162-SUM($O162:T162),$G162/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G162-SUM($O162:T162),0))","v":0},{"$f":"IF(Oper!V$10>=$C162,IF(ROUND(SUM($O162:U162),4)=ROUND($G162,4),0,IF(Oper!V$10=Inputs!$L$16,$G162-SUM($O162:U162),$G162/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G162-SUM($O162:U162),0))","v":0},{"$f":"IF(Oper!W$10>=$C162,IF(ROUND(SUM($O162:V162),4)=ROUND($G162,4),0,IF(Oper!W$10=Inputs!$L$16,$G162-SUM($O162:V162),$G162/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G162-SUM($O162:V162),0))","v":0},{"$f":"IF(Oper!X$10>=$C162,IF(ROUND(SUM($O162:W162),4)=ROUND($G162,4),0,IF(Oper!X$10=Inputs!$L$16,$G162-SUM($O162:W162),$G162/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G162-SUM($O162:W162),0))","v":0},{"$f":"IF(Oper!Y$10>=$C162,IF(ROUND(SUM($O162:X162),4)=ROUND($G162,4),0,IF(Oper!Y$10=Inputs!$L$16,$G162-SUM($O162:X162),$G162/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G162-SUM($O162:X162),0))","v":0},{"$f":"IF(Oper!Z$10>=$C162,IF(ROUND(SUM($O162:Y162),4)=ROUND($G162,4),0,IF(Oper!Z$10=Inputs!$L$16,$G162-SUM($O162:Y162),$G162/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G162-SUM($O162:Y162),0))","v":0},{"$f":"IF(Oper!AA$10>=$C162,IF(ROUND(SUM($O162:Z162),4)=ROUND($G162,4),0,IF(Oper!AA$10=Inputs!$L$16,$G162-SUM($O162:Z162),$G162/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G162-SUM($O162:Z162),0))","v":0},{"$f":"IF(Oper!AB$10>=$C162,IF(ROUND(SUM($O162:AA162),4)=ROUND($G162,4),0,IF(Oper!AB$10=Inputs!$L$16,$G162-SUM($O162:AA162),$G162/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G162-SUM($O162:AA162),0))","v":0},{"$f":"IF(Oper!AC$10>=$C162,IF(ROUND(SUM($O162:AB162),4)=ROUND($G162,4),0,IF(Oper!AC$10=Inputs!$L$16,$G162-SUM($O162:AB162),$G162/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G162-SUM($O162:AB162),0))","v":0},{"$f":"IF(Oper!AD$10>=$C162,IF(ROUND(SUM($O162:AC162),4)=ROUND($G162,4),0,IF(Oper!AD$10=Inputs!$L$16,$G162-SUM($O162:AC162),$G162/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G162-SUM($O162:AC162),0))","v":0},{"$f":"IF(Oper!AE$10>=$C162,IF(ROUND(SUM($O162:AD162),4)=ROUND($G162,4),0,IF(Oper!AE$10=Inputs!$L$16,$G162-SUM($O162:AD162),$G162/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G162-SUM($O162:AD162),0))","v":0},{"$f":"IF(Oper!AF$10>=$C162,IF(ROUND(SUM($O162:AE162),4)=ROUND($G162,4),0,IF(Oper!AF$10=Inputs!$L$16,$G162-SUM($O162:AE162),$G162/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G162-SUM($O162:AE162),0))","v":0},{"$f":"IF(Oper!AG$10>=$C162,IF(ROUND(SUM($O162:AF162),4)=ROUND($G162,4),0,IF(Oper!AG$10=Inputs!$L$16,$G162-SUM($O162:AF162),$G162/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G162-SUM($O162:AF162),0))","v":0},{"$f":"IF(Oper!AH$10>=$C162,IF(ROUND(SUM($O162:AG162),4)=ROUND($G162,4),0,IF(Oper!AH$10=Inputs!$L$16,$G162-SUM($O162:AG162),$G162/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G162-SUM($O162:AG162),0))","v":0},{"$f":"IF(Oper!AI$10>=$C162,IF(ROUND(SUM($O162:AH162),4)=ROUND($G162,4),0,IF(Oper!AI$10=Inputs!$L$16,$G162-SUM($O162:AH162),$G162/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G162-SUM($O162:AH162),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C162,IF(ROUND(SUM($O162:AI162),4)=ROUND($G162,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G162-SUM($O162:AI162),$G162/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G162-SUM($O162:AI162),0))","v":0},{"$f":"IF(Oper!AK$10>=$C162,IF(ROUND(SUM($O162:AJ162),4)=ROUND($G162,4),0,IF(Oper!AK$10=Inputs!$L$16,$G162-SUM($O162:AJ162),$G162/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G162-SUM($O162:AJ162),0))","v":0},{"$f":"IF(Oper!AL$10>=$C162,IF(ROUND(SUM($O162:AK162),4)=ROUND($G162,4),0,IF(Oper!AL$10=Inputs!$L$16,$G162-SUM($O162:AK162),$G162/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G162-SUM($O162:AK162),0))","v":0},{"$f":"IF(Oper!AM$10>=$C162,IF(ROUND(SUM($O162:AL162),4)=ROUND($G162,4),0,IF(Oper!AM$10=Inputs!$L$16,$G162-SUM($O162:AL162),$G162/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G162-SUM($O162:AL162),0))","v":0},{"$f":"IF(Oper!AN$10>=$C162,IF(ROUND(SUM($O162:AM162),4)=ROUND($G162,4),0,IF(Oper!AN$10=Inputs!$L$16,$G162-SUM($O162:AM162),$G162/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G162-SUM($O162:AM162),0))","v":0},{"$f":"IF(Oper!AO$10>=$C162,IF(ROUND(SUM($O162:AN162),4)=ROUND($G162,4),0,IF(Oper!AO$10=Inputs!$L$16,$G162-SUM($O162:AN162),$G162/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G162-SUM($O162:AN162),0))","v":0},{"$f":"IF(Oper!AP$10>=$C162,IF(ROUND(SUM($O162:AO162),4)=ROUND($G162,4),0,IF(Oper!AP$10=Inputs!$L$16,$G162-SUM($O162:AO162),$G162/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G162-SUM($O162:AO162),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C162,IF(ROUND(SUM($O162:AP162),4)=ROUND($G162,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G162-SUM($O162:AP162),$G162/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G162-SUM($O162:AP162),0))","v":0},{"$f":"IF(Oper!AR$10>=$C162,IF(ROUND(SUM($O162:AQ162),4)=ROUND($G162,4),0,IF(Oper!AR$10=Inputs!$L$16,$G162-SUM($O162:AQ162),$G162/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G162-SUM($O162:AQ162),0))","v":0},{"$f":"IF(Oper!AS$10>=$C162,IF(ROUND(SUM($O162:AR162),4)=ROUND($G162,4),0,IF(Oper!AS$10=Inputs!$L$16,$G162-SUM($O162:AR162),$G162/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G162-SUM($O162:AR162),0))","v":0},{"$f":"IF(Oper!AT$10>=$C162,IF(ROUND(SUM($O162:AS162),4)=ROUND($G162,4),0,IF(Oper!AT$10=Inputs!$L$16,$G162-SUM($O162:AS162),$G162/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G162-SUM($O162:AS162),0))","v":0},{"$f":"IF(Oper!AU$10>=$C162,IF(ROUND(SUM($O162:AT162),4)=ROUND($G162,4),0,IF(Oper!AU$10=Inputs!$L$16,$G162-SUM($O162:AT162),$G162/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G162-SUM($O162:AT162),0))","v":0},{"$f":"IF(Oper!AV$10>=$C162,IF(ROUND(SUM($O162:AU162),4)=ROUND($G162,4),0,IF(Oper!AV$10=Inputs!$L$16,$G162-SUM($O162:AU162),$G162/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G162-SUM($O162:AU162),0))","v":0},{"$f":"IF(Oper!AW$10>=$C162,IF(ROUND(SUM($O162:AV162),4)=ROUND($G162,4),0,IF(Oper!AW$10=Inputs!$L$16,$G162-SUM($O162:AV162),$G162/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G162-SUM($O162:AV162),0))","v":0},{"$f":"IF(Oper!AX$10>=$C162,IF(ROUND(SUM($O162:AW162),4)=ROUND($G162,4),0,IF(Oper!AX$10=Inputs!$L$16,$G162-SUM($O162:AW162),$G162/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G162-SUM($O162:AW162),0))","v":0},{"$f":"IF(Oper!AY$10>=$C162,IF(ROUND(SUM($O162:AX162),4)=ROUND($G162,4),0,IF(Oper!AY$10=Inputs!$L$16,$G162-SUM($O162:AX162),$G162/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G162-SUM($O162:AX162),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C162,IF(ROUND(SUM($O162:AY162),4)=ROUND($G162,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G162-SUM($O162:AY162),$G162/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G162-SUM($O162:AY162),0))","v":0},{"$f":"IF(Oper!BA$10>=$C162,IF(ROUND(SUM($O162:AZ162),4)=ROUND($G162,4),0,IF(Oper!BA$10=Inputs!$L$16,$G162-SUM($O162:AZ162),$G162/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G162-SUM($O162:AZ162),0))","v":0},{"$f":"IF(Oper!BB$10>=$C162,IF(ROUND(SUM($O162:BA162),4)=ROUND($G162,4),0,IF(Oper!BB$10=Inputs!$L$16,$G162-SUM($O162:BA162),$G162/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G162-SUM($O162:BA162),0))","v":0},{"$f":"IF(Oper!BC$10>=$C162,IF(ROUND(SUM($O162:BB162),4)=ROUND($G162,4),0,IF(Oper!BC$10=Inputs!$L$16,$G162-SUM($O162:BB162),$G162/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G162-SUM($O162:BB162),0))","v":0},{"$f":"IF(Oper!BD$10>=$C162,IF(ROUND(SUM($O162:BC162),4)=ROUND($G162,4),0,IF(Oper!BD$10=Inputs!$L$16,$G162-SUM($O162:BC162),$G162/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G162-SUM($O162:BC162),0))","v":0},{"$f":"IF(Oper!BE$10>=$C162,IF(ROUND(SUM($O162:BD162),4)=ROUND($G162,4),0,IF(Oper!BE$10=Inputs!$L$16,$G162-SUM($O162:BD162),$G162/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G162-SUM($O162:BD162),0))","v":0},{"$f":"IF(Oper!BF$10>=$C162,IF(ROUND(SUM($O162:BE162),4)=ROUND($G162,4),0,IF(Oper!BF$10=Inputs!$L$16,$G162-SUM($O162:BE162),$G162/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G162-SUM($O162:BE162),0))","v":0},{"$f":"IF(Oper!BG$10>=$C162,IF(ROUND(SUM($O162:BF162),4)=ROUND($G162,4),0,IF(Oper!BG$10=Inputs!$L$16,$G162-SUM($O162:BF162),$G162/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G162-SUM($O162:BF162),0))","v":0},{"$f":"IF(Oper!BH$10>=$C162,IF(ROUND(SUM($O162:BG162),4)=ROUND($G162,4),0,IF(Oper!BH$10=Inputs!$L$16,$G162-SUM($O162:BG162),$G162/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G162-SUM($O162:BG162),0))","v":0},{"$f":"IF(Oper!BI$10>=$C162,IF(ROUND(SUM($O162:BH162),4)=ROUND($G162,4),0,IF(Oper!BI$10=Inputs!$L$16,$G162-SUM($O162:BH162),$G162/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G162-SUM($O162:BH162),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C162,IF(ROUND(SUM($O162:BI162),4)=ROUND($G162,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G162-SUM($O162:BI162),$G162/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G162-SUM($O162:BI162),0))","v":0},{"$f":"IF(Oper!BK$10>=$C162,IF(ROUND(SUM($O162:BJ162),4)=ROUND($G162,4),0,IF(Oper!BK$10=Inputs!$L$16,$G162-SUM($O162:BJ162),$G162/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G162-SUM($O162:BJ162),0))","v":0},{"$f":"IF(Oper!BL$10>=$C162,IF(ROUND(SUM($O162:BK162),4)=ROUND($G162,4),0,IF(Oper!BL$10=Inputs!$L$16,$G162-SUM($O162:BK162),$G162/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G162-SUM($O162:BK162),0))","v":0},{"$f":"IF(Oper!BM$10>=$C162,IF(ROUND(SUM($O162:BL162),4)=ROUND($G162,4),0,IF(Oper!BM$10=Inputs!$L$16,$G162-SUM($O162:BL162),$G162/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G162-SUM($O162:BL162),0))","v":0},{"$f":"IF(Oper!BN$10>=$C162,IF(ROUND(SUM($O162:BM162),4)=ROUND($G162,4),0,IF(Oper!BN$10=Inputs!$L$16,$G162-SUM($O162:BM162),$G162/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G162-SUM($O162:BM162),0))","v":0},{"$f":"IF(Oper!BO$10>=$C162,IF(ROUND(SUM($O162:BN162),4)=ROUND($G162,4),0,IF(Oper!BO$10=Inputs!$L$16,$G162-SUM($O162:BN162),$G162/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G162-SUM($O162:BN162),0))","v":0},{"$f":"IF(Oper!BP$10>=$C162,IF(ROUND(SUM($O162:BO162),4)=ROUND($G162,4),0,IF(Oper!BP$10=Inputs!$L$16,$G162-SUM($O162:BO162),$G162/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G162-SUM($O162:BO162),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C162,IF(ROUND(SUM($O162:BP162),4)=ROUND($G162,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G162-SUM($O162:BP162),$G162/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G162-SUM($O162:BP162),0))","v":0},{"$f":"IF(Oper!BR$10>=$C162,IF(ROUND(SUM($O162:BQ162),4)=ROUND($G162,4),0,IF(Oper!BR$10=Inputs!$L$16,$G162-SUM($O162:BQ162),$G162/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G162-SUM($O162:BQ162),0))","v":0},{"$f":"IF(Oper!BS$10>=$C162,IF(ROUND(SUM($O162:BR162),4)=ROUND($G162,4),0,IF(Oper!BS$10=Inputs!$L$16,$G162-SUM($O162:BR162),$G162/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G162-SUM($O162:BR162),0))","v":0},{"$f":"IF(Oper!BT$10>=$C162,IF(ROUND(SUM($O162:BS162),4)=ROUND($G162,4),0,IF(Oper!BT$10=Inputs!$L$16,$G162-SUM($O162:BS162),$G162/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G162-SUM($O162:BS162),0))","v":0},{"$f":"IF(Oper!BU$10>=$C162,IF(ROUND(SUM($O162:BT162),4)=ROUND($G162,4),0,IF(Oper!BU$10=Inputs!$L$16,$G162-SUM($O162:BT162),$G162/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G162-SUM($O162:BT162),0))","v":0},{"$f":"IF(Oper!BV$10>=$C162,IF(ROUND(SUM($O162:BU162),4)=ROUND($G162,4),0,IF(Oper!BV$10=Inputs!$L$16,$G162-SUM($O162:BU162),$G162/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G162-SUM($O162:BU162),0))","v":0},{"$f":"IF(Oper!BW$10>=$C162,IF(ROUND(SUM($O162:BV162),4)=ROUND($G162,4),0,IF(Oper!BW$10=Inputs!$L$16,$G162-SUM($O162:BV162),$G162/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G162-SUM($O162:BV162),0))","v":0},{"$f":"IF(Oper!BX$10>=$C162,IF(ROUND(SUM($O162:BW162),4)=ROUND($G162,4),0,IF(Oper!BX$10=Inputs!$L$16,$G162-SUM($O162:BW162),$G162/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G162-SUM($O162:BW162),0))","v":0},{"$f":"IF(Oper!BY$10>=$C162,IF(ROUND(SUM($O162:BX162),4)=ROUND($G162,4),0,IF(Oper!BY$10=Inputs!$L$16,$G162-SUM($O162:BX162),$G162/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G162-SUM($O162:BX162),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C162,IF(ROUND(SUM($O162:BY162),4)=ROUND($G162,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G162-SUM($O162:BY162),$G162/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G162-SUM($O162:BY162),0))","v":0},{"$f":"IF(Oper!CA$10>=$C162,IF(ROUND(SUM($O162:BZ162),4)=ROUND($G162,4),0,IF(Oper!CA$10=Inputs!$L$16,$G162-SUM($O162:BZ162),$G162/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G162-SUM($O162:BZ162),0))","v":0},{"$f":"IF(Oper!CB$10>=$C162,IF(ROUND(SUM($O162:CA162),4)=ROUND($G162,4),0,IF(Oper!CB$10=Inputs!$L$16,$G162-SUM($O162:CA162),$G162/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G162-SUM($O162:CA162),0))","v":0},{"$f":"IF(Oper!CC$10>=$C162,IF(ROUND(SUM($O162:CB162),4)=ROUND($G162,4),0,IF(Oper!CC$10=Inputs!$L$16,$G162-SUM($O162:CB162),$G162/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G162-SUM($O162:CB162),0))","v":0},{"$f":"IF(Oper!CD$10>=$C162,IF(ROUND(SUM($O162:CC162),4)=ROUND($G162,4),0,IF(Oper!CD$10=Inputs!$L$16,$G162-SUM($O162:CC162),$G162/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G162-SUM($O162:CC162),0))","v":0},{"$f":"IF(Oper!CE$10>=$C162,IF(ROUND(SUM($O162:CD162),4)=ROUND($G162,4),0,IF(Oper!CE$10=Inputs!$L$16,$G162-SUM($O162:CD162),$G162/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G162-SUM($O162:CD162),0))","v":0},{"$f":"IF(Oper!CF$10>=$C162,IF(ROUND(SUM($O162:CE162),4)=ROUND($G162,4),0,IF(Oper!CF$10=Inputs!$L$16,$G162-SUM($O162:CE162),$G162/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G162-SUM($O162:CE162),0))","v":0},{"$f":"IF(Oper!CG$10>=$C162,IF(ROUND(SUM($O162:CF162),4)=ROUND($G162,4),0,IF(Oper!CG$10=Inputs!$L$16,$G162-SUM($O162:CF162),$G162/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G162-SUM($O162:CF162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CH$10>=$C162,IF(ROUND(SUM($O162:CG162),4)=ROUND($G162,4),0,IF(Oper!CH$10=Inputs!$L$16,$G162-SUM($O162:CG162),$G162/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G162-SUM($O162:CG162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CI$10>=$C162,IF(ROUND(SUM($O162:CH162),4)=ROUND($G162,4),0,IF(Oper!CI$10=Inputs!$L$16,$G162-SUM($O162:CH162),$G162/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G162-SUM($O162:CH162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CJ$10>=$C162,IF(ROUND(SUM($O162:CI162),4)=ROUND($G162,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G162-SUM($O162:CI162),$G162/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G162-SUM($O162:CI162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CK$10>=$C162,IF(ROUND(SUM($O162:CJ162),4)=ROUND($G162,4),0,IF(Oper!CK$10=Inputs!$L$16,$G162-SUM($O162:CJ162),$G162/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G162-SUM($O162:CJ162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CL$10>=$C162,IF(ROUND(SUM($O162:CK162),4)=ROUND($G162,4),0,IF(Oper!CL$10=Inputs!$L$16,$G162-SUM($O162:CK162),$G162/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G162-SUM($O162:CK162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CM$10>=$C162,IF(ROUND(SUM($O162:CL162),4)=ROUND($G162,4),0,IF(Oper!CM$10=Inputs!$L$16,$G162-SUM($O162:CL162),$G162/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G162-SUM($O162:CL162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CN$10>=$C162,IF(ROUND(SUM($O162:CM162),4)=ROUND($G162,4),0,IF(Oper!CN$10=Inputs!$L$16,$G162-SUM($O162:CM162),$G162/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G162-SUM($O162:CM162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CO$10>=$C162,IF(ROUND(SUM($O162:CN162),4)=ROUND($G162,4),0,IF(Oper!CO$10=Inputs!$L$16,$G162-SUM($O162:CN162),$G162/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G162-SUM($O162:CN162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CP$10>=$C162,IF(ROUND(SUM($O162:CO162),4)=ROUND($G162,4),0,IF(Oper!CP$10=Inputs!$L$16,$G162-SUM($O162:CO162),$G162/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G162-SUM($O162:CO162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CQ$10>=$C162,IF(ROUND(SUM($O162:CP162),4)=ROUND($G162,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G162-SUM($O162:CP162),$G162/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G162-SUM($O162:CP162),0))","v":{"v":-12.230849761033259,"d":"(12.2)"}},{"$f":"IF(Oper!CR$10>=$C162,IF(ROUND(SUM($O162:CQ162),4)=ROUND($G162,4),0,IF(Oper!CR$10=Inputs!$L$16,$G162-SUM($O162:CQ162),$G162/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G162-SUM($O162:CQ162),0))","v":{"v":-110.07764784929935,"d":"(110.1)"}}]
[null,null,"2088-12-31",{"$nulls":3},{"v":-249.50933512507854,"d":"-249.5"},{"$nulls":3},"MCAD",null,{"v":-249.50933512507854,"d":"(250)"},null,null,{"$f":"IF(Oper!P$10>=$C163,IF(ROUND(SUM($O163:O163),4)=ROUND($G163,4),0,IF(Oper!P$10=Inputs!$L$16,$G163-SUM($O163:O163),$G163/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G163-SUM($O163:O163),0))","v":0},{"$f":"IF(Oper!Q$10>=$C163,IF(ROUND(SUM($O163:P163),4)=ROUND($G163,4),0,IF(Oper!Q$10=Inputs!$L$16,$G163-SUM($O163:P163),$G163/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G163-SUM($O163:P163),0))","v":0},{"$f":"IF(Oper!R$10>=$C163,IF(ROUND(SUM($O163:Q163),4)=ROUND($G163,4),0,IF(Oper!R$10=Inputs!$L$16,$G163-SUM($O163:Q163),$G163/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G163-SUM($O163:Q163),0))","v":0},{"$f":"IF(Oper!S$10>=$C163,IF(ROUND(SUM($O163:R163),4)=ROUND($G163,4),0,IF(Oper!S$10=Inputs!$L$16,$G163-SUM($O163:R163),$G163/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G163-SUM($O163:R163),0))","v":0},{"$f":"IF(Oper!T$10>=$C163,IF(ROUND(SUM($O163:S163),4)=ROUND($G163,4),0,IF(Oper!T$10=Inputs!$L$16,$G163-SUM($O163:S163),$G163/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G163-SUM($O163:S163),0))","v":0},{"$f":"IF(Oper!U$10>=$C163,IF(ROUND(SUM($O163:T163),4)=ROUND($G163,4),0,IF(Oper!U$10=Inputs!$L$16,$G163-SUM($O163:T163),$G163/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G163-SUM($O163:T163),0))","v":0},{"$f":"IF(Oper!V$10>=$C163,IF(ROUND(SUM($O163:U163),4)=ROUND($G163,4),0,IF(Oper!V$10=Inputs!$L$16,$G163-SUM($O163:U163),$G163/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G163-SUM($O163:U163),0))","v":0},{"$f":"IF(Oper!W$10>=$C163,IF(ROUND(SUM($O163:V163),4)=ROUND($G163,4),0,IF(Oper!W$10=Inputs!$L$16,$G163-SUM($O163:V163),$G163/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G163-SUM($O163:V163),0))","v":0},{"$f":"IF(Oper!X$10>=$C163,IF(ROUND(SUM($O163:W163),4)=ROUND($G163,4),0,IF(Oper!X$10=Inputs!$L$16,$G163-SUM($O163:W163),$G163/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G163-SUM($O163:W163),0))","v":0},{"$f":"IF(Oper!Y$10>=$C163,IF(ROUND(SUM($O163:X163),4)=ROUND($G163,4),0,IF(Oper!Y$10=Inputs!$L$16,$G163-SUM($O163:X163),$G163/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G163-SUM($O163:X163),0))","v":0},{"$f":"IF(Oper!Z$10>=$C163,IF(ROUND(SUM($O163:Y163),4)=ROUND($G163,4),0,IF(Oper!Z$10=Inputs!$L$16,$G163-SUM($O163:Y163),$G163/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G163-SUM($O163:Y163),0))","v":0},{"$f":"IF(Oper!AA$10>=$C163,IF(ROUND(SUM($O163:Z163),4)=ROUND($G163,4),0,IF(Oper!AA$10=Inputs!$L$16,$G163-SUM($O163:Z163),$G163/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G163-SUM($O163:Z163),0))","v":0},{"$f":"IF(Oper!AB$10>=$C163,IF(ROUND(SUM($O163:AA163),4)=ROUND($G163,4),0,IF(Oper!AB$10=Inputs!$L$16,$G163-SUM($O163:AA163),$G163/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G163-SUM($O163:AA163),0))","v":0},{"$f":"IF(Oper!AC$10>=$C163,IF(ROUND(SUM($O163:AB163),4)=ROUND($G163,4),0,IF(Oper!AC$10=Inputs!$L$16,$G163-SUM($O163:AB163),$G163/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G163-SUM($O163:AB163),0))","v":0},{"$f":"IF(Oper!AD$10>=$C163,IF(ROUND(SUM($O163:AC163),4)=ROUND($G163,4),0,IF(Oper!AD$10=Inputs!$L$16,$G163-SUM($O163:AC163),$G163/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G163-SUM($O163:AC163),0))","v":0},{"$f":"IF(Oper!AE$10>=$C163,IF(ROUND(SUM($O163:AD163),4)=ROUND($G163,4),0,IF(Oper!AE$10=Inputs!$L$16,$G163-SUM($O163:AD163),$G163/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G163-SUM($O163:AD163),0))","v":0},{"$f":"IF(Oper!AF$10>=$C163,IF(ROUND(SUM($O163:AE163),4)=ROUND($G163,4),0,IF(Oper!AF$10=Inputs!$L$16,$G163-SUM($O163:AE163),$G163/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G163-SUM($O163:AE163),0))","v":0},{"$f":"IF(Oper!AG$10>=$C163,IF(ROUND(SUM($O163:AF163),4)=ROUND($G163,4),0,IF(Oper!AG$10=Inputs!$L$16,$G163-SUM($O163:AF163),$G163/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G163-SUM($O163:AF163),0))","v":0},{"$f":"IF(Oper!AH$10>=$C163,IF(ROUND(SUM($O163:AG163),4)=ROUND($G163,4),0,IF(Oper!AH$10=Inputs!$L$16,$G163-SUM($O163:AG163),$G163/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G163-SUM($O163:AG163),0))","v":0},{"$f":"IF(Oper!AI$10>=$C163,IF(ROUND(SUM($O163:AH163),4)=ROUND($G163,4),0,IF(Oper!AI$10=Inputs!$L$16,$G163-SUM($O163:AH163),$G163/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G163-SUM($O163:AH163),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C163,IF(ROUND(SUM($O163:AI163),4)=ROUND($G163,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G163-SUM($O163:AI163),$G163/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G163-SUM($O163:AI163),0))","v":0},{"$f":"IF(Oper!AK$10>=$C163,IF(ROUND(SUM($O163:AJ163),4)=ROUND($G163,4),0,IF(Oper!AK$10=Inputs!$L$16,$G163-SUM($O163:AJ163),$G163/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G163-SUM($O163:AJ163),0))","v":0},{"$f":"IF(Oper!AL$10>=$C163,IF(ROUND(SUM($O163:AK163),4)=ROUND($G163,4),0,IF(Oper!AL$10=Inputs!$L$16,$G163-SUM($O163:AK163),$G163/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G163-SUM($O163:AK163),0))","v":0},{"$f":"IF(Oper!AM$10>=$C163,IF(ROUND(SUM($O163:AL163),4)=ROUND($G163,4),0,IF(Oper!AM$10=Inputs!$L$16,$G163-SUM($O163:AL163),$G163/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G163-SUM($O163:AL163),0))","v":0},{"$f":"IF(Oper!AN$10>=$C163,IF(ROUND(SUM($O163:AM163),4)=ROUND($G163,4),0,IF(Oper!AN$10=Inputs!$L$16,$G163-SUM($O163:AM163),$G163/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G163-SUM($O163:AM163),0))","v":0},{"$f":"IF(Oper!AO$10>=$C163,IF(ROUND(SUM($O163:AN163),4)=ROUND($G163,4),0,IF(Oper!AO$10=Inputs!$L$16,$G163-SUM($O163:AN163),$G163/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G163-SUM($O163:AN163),0))","v":0},{"$f":"IF(Oper!AP$10>=$C163,IF(ROUND(SUM($O163:AO163),4)=ROUND($G163,4),0,IF(Oper!AP$10=Inputs!$L$16,$G163-SUM($O163:AO163),$G163/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G163-SUM($O163:AO163),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C163,IF(ROUND(SUM($O163:AP163),4)=ROUND($G163,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G163-SUM($O163:AP163),$G163/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G163-SUM($O163:AP163),0))","v":0},{"$f":"IF(Oper!AR$10>=$C163,IF(ROUND(SUM($O163:AQ163),4)=ROUND($G163,4),0,IF(Oper!AR$10=Inputs!$L$16,$G163-SUM($O163:AQ163),$G163/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G163-SUM($O163:AQ163),0))","v":0},{"$f":"IF(Oper!AS$10>=$C163,IF(ROUND(SUM($O163:AR163),4)=ROUND($G163,4),0,IF(Oper!AS$10=Inputs!$L$16,$G163-SUM($O163:AR163),$G163/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G163-SUM($O163:AR163),0))","v":0},{"$f":"IF(Oper!AT$10>=$C163,IF(ROUND(SUM($O163:AS163),4)=ROUND($G163,4),0,IF(Oper!AT$10=Inputs!$L$16,$G163-SUM($O163:AS163),$G163/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G163-SUM($O163:AS163),0))","v":0},{"$f":"IF(Oper!AU$10>=$C163,IF(ROUND(SUM($O163:AT163),4)=ROUND($G163,4),0,IF(Oper!AU$10=Inputs!$L$16,$G163-SUM($O163:AT163),$G163/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G163-SUM($O163:AT163),0))","v":0},{"$f":"IF(Oper!AV$10>=$C163,IF(ROUND(SUM($O163:AU163),4)=ROUND($G163,4),0,IF(Oper!AV$10=Inputs!$L$16,$G163-SUM($O163:AU163),$G163/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G163-SUM($O163:AU163),0))","v":0},{"$f":"IF(Oper!AW$10>=$C163,IF(ROUND(SUM($O163:AV163),4)=ROUND($G163,4),0,IF(Oper!AW$10=Inputs!$L$16,$G163-SUM($O163:AV163),$G163/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G163-SUM($O163:AV163),0))","v":0},{"$f":"IF(Oper!AX$10>=$C163,IF(ROUND(SUM($O163:AW163),4)=ROUND($G163,4),0,IF(Oper!AX$10=Inputs!$L$16,$G163-SUM($O163:AW163),$G163/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G163-SUM($O163:AW163),0))","v":0},{"$f":"IF(Oper!AY$10>=$C163,IF(ROUND(SUM($O163:AX163),4)=ROUND($G163,4),0,IF(Oper!AY$10=Inputs!$L$16,$G163-SUM($O163:AX163),$G163/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G163-SUM($O163:AX163),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C163,IF(ROUND(SUM($O163:AY163),4)=ROUND($G163,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G163-SUM($O163:AY163),$G163/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G163-SUM($O163:AY163),0))","v":0},{"$f":"IF(Oper!BA$10>=$C163,IF(ROUND(SUM($O163:AZ163),4)=ROUND($G163,4),0,IF(Oper!BA$10=Inputs!$L$16,$G163-SUM($O163:AZ163),$G163/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G163-SUM($O163:AZ163),0))","v":0},{"$f":"IF(Oper!BB$10>=$C163,IF(ROUND(SUM($O163:BA163),4)=ROUND($G163,4),0,IF(Oper!BB$10=Inputs!$L$16,$G163-SUM($O163:BA163),$G163/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G163-SUM($O163:BA163),0))","v":0},{"$f":"IF(Oper!BC$10>=$C163,IF(ROUND(SUM($O163:BB163),4)=ROUND($G163,4),0,IF(Oper!BC$10=Inputs!$L$16,$G163-SUM($O163:BB163),$G163/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G163-SUM($O163:BB163),0))","v":0},{"$f":"IF(Oper!BD$10>=$C163,IF(ROUND(SUM($O163:BC163),4)=ROUND($G163,4),0,IF(Oper!BD$10=Inputs!$L$16,$G163-SUM($O163:BC163),$G163/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G163-SUM($O163:BC163),0))","v":0},{"$f":"IF(Oper!BE$10>=$C163,IF(ROUND(SUM($O163:BD163),4)=ROUND($G163,4),0,IF(Oper!BE$10=Inputs!$L$16,$G163-SUM($O163:BD163),$G163/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G163-SUM($O163:BD163),0))","v":0},{"$f":"IF(Oper!BF$10>=$C163,IF(ROUND(SUM($O163:BE163),4)=ROUND($G163,4),0,IF(Oper!BF$10=Inputs!$L$16,$G163-SUM($O163:BE163),$G163/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G163-SUM($O163:BE163),0))","v":0},{"$f":"IF(Oper!BG$10>=$C163,IF(ROUND(SUM($O163:BF163),4)=ROUND($G163,4),0,IF(Oper!BG$10=Inputs!$L$16,$G163-SUM($O163:BF163),$G163/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G163-SUM($O163:BF163),0))","v":0},{"$f":"IF(Oper!BH$10>=$C163,IF(ROUND(SUM($O163:BG163),4)=ROUND($G163,4),0,IF(Oper!BH$10=Inputs!$L$16,$G163-SUM($O163:BG163),$G163/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G163-SUM($O163:BG163),0))","v":0},{"$f":"IF(Oper!BI$10>=$C163,IF(ROUND(SUM($O163:BH163),4)=ROUND($G163,4),0,IF(Oper!BI$10=Inputs!$L$16,$G163-SUM($O163:BH163),$G163/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G163-SUM($O163:BH163),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C163,IF(ROUND(SUM($O163:BI163),4)=ROUND($G163,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G163-SUM($O163:BI163),$G163/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G163-SUM($O163:BI163),0))","v":0},{"$f":"IF(Oper!BK$10>=$C163,IF(ROUND(SUM($O163:BJ163),4)=ROUND($G163,4),0,IF(Oper!BK$10=Inputs!$L$16,$G163-SUM($O163:BJ163),$G163/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G163-SUM($O163:BJ163),0))","v":0},{"$f":"IF(Oper!BL$10>=$C163,IF(ROUND(SUM($O163:BK163),4)=ROUND($G163,4),0,IF(Oper!BL$10=Inputs!$L$16,$G163-SUM($O163:BK163),$G163/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G163-SUM($O163:BK163),0))","v":0},{"$f":"IF(Oper!BM$10>=$C163,IF(ROUND(SUM($O163:BL163),4)=ROUND($G163,4),0,IF(Oper!BM$10=Inputs!$L$16,$G163-SUM($O163:BL163),$G163/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G163-SUM($O163:BL163),0))","v":0},{"$f":"IF(Oper!BN$10>=$C163,IF(ROUND(SUM($O163:BM163),4)=ROUND($G163,4),0,IF(Oper!BN$10=Inputs!$L$16,$G163-SUM($O163:BM163),$G163/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G163-SUM($O163:BM163),0))","v":0},{"$f":"IF(Oper!BO$10>=$C163,IF(ROUND(SUM($O163:BN163),4)=ROUND($G163,4),0,IF(Oper!BO$10=Inputs!$L$16,$G163-SUM($O163:BN163),$G163/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G163-SUM($O163:BN163),0))","v":0},{"$f":"IF(Oper!BP$10>=$C163,IF(ROUND(SUM($O163:BO163),4)=ROUND($G163,4),0,IF(Oper!BP$10=Inputs!$L$16,$G163-SUM($O163:BO163),$G163/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G163-SUM($O163:BO163),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C163,IF(ROUND(SUM($O163:BP163),4)=ROUND($G163,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G163-SUM($O163:BP163),$G163/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G163-SUM($O163:BP163),0))","v":0},{"$f":"IF(Oper!BR$10>=$C163,IF(ROUND(SUM($O163:BQ163),4)=ROUND($G163,4),0,IF(Oper!BR$10=Inputs!$L$16,$G163-SUM($O163:BQ163),$G163/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G163-SUM($O163:BQ163),0))","v":0},{"$f":"IF(Oper!BS$10>=$C163,IF(ROUND(SUM($O163:BR163),4)=ROUND($G163,4),0,IF(Oper!BS$10=Inputs!$L$16,$G163-SUM($O163:BR163),$G163/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G163-SUM($O163:BR163),0))","v":0},{"$f":"IF(Oper!BT$10>=$C163,IF(ROUND(SUM($O163:BS163),4)=ROUND($G163,4),0,IF(Oper!BT$10=Inputs!$L$16,$G163-SUM($O163:BS163),$G163/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G163-SUM($O163:BS163),0))","v":0},{"$f":"IF(Oper!BU$10>=$C163,IF(ROUND(SUM($O163:BT163),4)=ROUND($G163,4),0,IF(Oper!BU$10=Inputs!$L$16,$G163-SUM($O163:BT163),$G163/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G163-SUM($O163:BT163),0))","v":0},{"$f":"IF(Oper!BV$10>=$C163,IF(ROUND(SUM($O163:BU163),4)=ROUND($G163,4),0,IF(Oper!BV$10=Inputs!$L$16,$G163-SUM($O163:BU163),$G163/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G163-SUM($O163:BU163),0))","v":0},{"$f":"IF(Oper!BW$10>=$C163,IF(ROUND(SUM($O163:BV163),4)=ROUND($G163,4),0,IF(Oper!BW$10=Inputs!$L$16,$G163-SUM($O163:BV163),$G163/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G163-SUM($O163:BV163),0))","v":0},{"$f":"IF(Oper!BX$10>=$C163,IF(ROUND(SUM($O163:BW163),4)=ROUND($G163,4),0,IF(Oper!BX$10=Inputs!$L$16,$G163-SUM($O163:BW163),$G163/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G163-SUM($O163:BW163),0))","v":0},{"$f":"IF(Oper!BY$10>=$C163,IF(ROUND(SUM($O163:BX163),4)=ROUND($G163,4),0,IF(Oper!BY$10=Inputs!$L$16,$G163-SUM($O163:BX163),$G163/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G163-SUM($O163:BX163),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C163,IF(ROUND(SUM($O163:BY163),4)=ROUND($G163,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G163-SUM($O163:BY163),$G163/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G163-SUM($O163:BY163),0))","v":0},{"$f":"IF(Oper!CA$10>=$C163,IF(ROUND(SUM($O163:BZ163),4)=ROUND($G163,4),0,IF(Oper!CA$10=Inputs!$L$16,$G163-SUM($O163:BZ163),$G163/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G163-SUM($O163:BZ163),0))","v":0},{"$f":"IF(Oper!CB$10>=$C163,IF(ROUND(SUM($O163:CA163),4)=ROUND($G163,4),0,IF(Oper!CB$10=Inputs!$L$16,$G163-SUM($O163:CA163),$G163/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G163-SUM($O163:CA163),0))","v":0},{"$f":"IF(Oper!CC$10>=$C163,IF(ROUND(SUM($O163:CB163),4)=ROUND($G163,4),0,IF(Oper!CC$10=Inputs!$L$16,$G163-SUM($O163:CB163),$G163/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G163-SUM($O163:CB163),0))","v":0},{"$f":"IF(Oper!CD$10>=$C163,IF(ROUND(SUM($O163:CC163),4)=ROUND($G163,4),0,IF(Oper!CD$10=Inputs!$L$16,$G163-SUM($O163:CC163),$G163/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G163-SUM($O163:CC163),0))","v":0},{"$f":"IF(Oper!CE$10>=$C163,IF(ROUND(SUM($O163:CD163),4)=ROUND($G163,4),0,IF(Oper!CE$10=Inputs!$L$16,$G163-SUM($O163:CD163),$G163/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G163-SUM($O163:CD163),0))","v":0},{"$f":"IF(Oper!CF$10>=$C163,IF(ROUND(SUM($O163:CE163),4)=ROUND($G163,4),0,IF(Oper!CF$10=Inputs!$L$16,$G163-SUM($O163:CE163),$G163/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G163-SUM($O163:CE163),0))","v":0},{"$f":"IF(Oper!CG$10>=$C163,IF(ROUND(SUM($O163:CF163),4)=ROUND($G163,4),0,IF(Oper!CG$10=Inputs!$L$16,$G163-SUM($O163:CF163),$G163/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G163-SUM($O163:CF163),0))","v":0},{"$f":"IF(Oper!CH$10>=$C163,IF(ROUND(SUM($O163:CG163),4)=ROUND($G163,4),0,IF(Oper!CH$10=Inputs!$L$16,$G163-SUM($O163:CG163),$G163/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G163-SUM($O163:CG163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CI$10>=$C163,IF(ROUND(SUM($O163:CH163),4)=ROUND($G163,4),0,IF(Oper!CI$10=Inputs!$L$16,$G163-SUM($O163:CH163),$G163/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G163-SUM($O163:CH163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CJ$10>=$C163,IF(ROUND(SUM($O163:CI163),4)=ROUND($G163,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G163-SUM($O163:CI163),$G163/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G163-SUM($O163:CI163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CK$10>=$C163,IF(ROUND(SUM($O163:CJ163),4)=ROUND($G163,4),0,IF(Oper!CK$10=Inputs!$L$16,$G163-SUM($O163:CJ163),$G163/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G163-SUM($O163:CJ163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CL$10>=$C163,IF(ROUND(SUM($O163:CK163),4)=ROUND($G163,4),0,IF(Oper!CL$10=Inputs!$L$16,$G163-SUM($O163:CK163),$G163/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G163-SUM($O163:CK163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CM$10>=$C163,IF(ROUND(SUM($O163:CL163),4)=ROUND($G163,4),0,IF(Oper!CM$10=Inputs!$L$16,$G163-SUM($O163:CL163),$G163/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G163-SUM($O163:CL163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CN$10>=$C163,IF(ROUND(SUM($O163:CM163),4)=ROUND($G163,4),0,IF(Oper!CN$10=Inputs!$L$16,$G163-SUM($O163:CM163),$G163/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G163-SUM($O163:CM163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CO$10>=$C163,IF(ROUND(SUM($O163:CN163),4)=ROUND($G163,4),0,IF(Oper!CO$10=Inputs!$L$16,$G163-SUM($O163:CN163),$G163/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G163-SUM($O163:CN163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CP$10>=$C163,IF(ROUND(SUM($O163:CO163),4)=ROUND($G163,4),0,IF(Oper!CP$10=Inputs!$L$16,$G163-SUM($O163:CO163),$G163/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G163-SUM($O163:CO163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CQ$10>=$C163,IF(ROUND(SUM($O163:CP163),4)=ROUND($G163,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G163-SUM($O163:CP163),$G163/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G163-SUM($O163:CP163),0))","v":{"v":-12.475466756253926,"d":"(12.5)"}},{"$f":"IF(Oper!CR$10>=$C163,IF(ROUND(SUM($O163:CQ163),4)=ROUND($G163,4),0,IF(Oper!CR$10=Inputs!$L$16,$G163-SUM($O163:CQ163),$G163/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G163-SUM($O163:CQ163),0))","v":{"v":-124.7546675625393,"d":"(124.8)"}}]
[null,null,"2089-12-31",{"$nulls":3},{"v":-254.4995218275801,"d":"-254.5"},{"$nulls":3},"MCAD",null,{"v":-254.4995218275801,"d":"(254)"},null,null,{"$f":"IF(Oper!P$10>=$C164,IF(ROUND(SUM($O164:O164),4)=ROUND($G164,4),0,IF(Oper!P$10=Inputs!$L$16,$G164-SUM($O164:O164),$G164/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G164-SUM($O164:O164),0))","v":0},{"$f":"IF(Oper!Q$10>=$C164,IF(ROUND(SUM($O164:P164),4)=ROUND($G164,4),0,IF(Oper!Q$10=Inputs!$L$16,$G164-SUM($O164:P164),$G164/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G164-SUM($O164:P164),0))","v":0},{"$f":"IF(Oper!R$10>=$C164,IF(ROUND(SUM($O164:Q164),4)=ROUND($G164,4),0,IF(Oper!R$10=Inputs!$L$16,$G164-SUM($O164:Q164),$G164/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G164-SUM($O164:Q164),0))","v":0},{"$f":"IF(Oper!S$10>=$C164,IF(ROUND(SUM($O164:R164),4)=ROUND($G164,4),0,IF(Oper!S$10=Inputs!$L$16,$G164-SUM($O164:R164),$G164/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G164-SUM($O164:R164),0))","v":0},{"$f":"IF(Oper!T$10>=$C164,IF(ROUND(SUM($O164:S164),4)=ROUND($G164,4),0,IF(Oper!T$10=Inputs!$L$16,$G164-SUM($O164:S164),$G164/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G164-SUM($O164:S164),0))","v":0},{"$f":"IF(Oper!U$10>=$C164,IF(ROUND(SUM($O164:T164),4)=ROUND($G164,4),0,IF(Oper!U$10=Inputs!$L$16,$G164-SUM($O164:T164),$G164/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G164-SUM($O164:T164),0))","v":0},{"$f":"IF(Oper!V$10>=$C164,IF(ROUND(SUM($O164:U164),4)=ROUND($G164,4),0,IF(Oper!V$10=Inputs!$L$16,$G164-SUM($O164:U164),$G164/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G164-SUM($O164:U164),0))","v":0},{"$f":"IF(Oper!W$10>=$C164,IF(ROUND(SUM($O164:V164),4)=ROUND($G164,4),0,IF(Oper!W$10=Inputs!$L$16,$G164-SUM($O164:V164),$G164/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G164-SUM($O164:V164),0))","v":0},{"$f":"IF(Oper!X$10>=$C164,IF(ROUND(SUM($O164:W164),4)=ROUND($G164,4),0,IF(Oper!X$10=Inputs!$L$16,$G164-SUM($O164:W164),$G164/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G164-SUM($O164:W164),0))","v":0},{"$f":"IF(Oper!Y$10>=$C164,IF(ROUND(SUM($O164:X164),4)=ROUND($G164,4),0,IF(Oper!Y$10=Inputs!$L$16,$G164-SUM($O164:X164),$G164/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G164-SUM($O164:X164),0))","v":0},{"$f":"IF(Oper!Z$10>=$C164,IF(ROUND(SUM($O164:Y164),4)=ROUND($G164,4),0,IF(Oper!Z$10=Inputs!$L$16,$G164-SUM($O164:Y164),$G164/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G164-SUM($O164:Y164),0))","v":0},{"$f":"IF(Oper!AA$10>=$C164,IF(ROUND(SUM($O164:Z164),4)=ROUND($G164,4),0,IF(Oper!AA$10=Inputs!$L$16,$G164-SUM($O164:Z164),$G164/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G164-SUM($O164:Z164),0))","v":0},{"$f":"IF(Oper!AB$10>=$C164,IF(ROUND(SUM($O164:AA164),4)=ROUND($G164,4),0,IF(Oper!AB$10=Inputs!$L$16,$G164-SUM($O164:AA164),$G164/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G164-SUM($O164:AA164),0))","v":0},{"$f":"IF(Oper!AC$10>=$C164,IF(ROUND(SUM($O164:AB164),4)=ROUND($G164,4),0,IF(Oper!AC$10=Inputs!$L$16,$G164-SUM($O164:AB164),$G164/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G164-SUM($O164:AB164),0))","v":0},{"$f":"IF(Oper!AD$10>=$C164,IF(ROUND(SUM($O164:AC164),4)=ROUND($G164,4),0,IF(Oper!AD$10=Inputs!$L$16,$G164-SUM($O164:AC164),$G164/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G164-SUM($O164:AC164),0))","v":0},{"$f":"IF(Oper!AE$10>=$C164,IF(ROUND(SUM($O164:AD164),4)=ROUND($G164,4),0,IF(Oper!AE$10=Inputs!$L$16,$G164-SUM($O164:AD164),$G164/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G164-SUM($O164:AD164),0))","v":0},{"$f":"IF(Oper!AF$10>=$C164,IF(ROUND(SUM($O164:AE164),4)=ROUND($G164,4),0,IF(Oper!AF$10=Inputs!$L$16,$G164-SUM($O164:AE164),$G164/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G164-SUM($O164:AE164),0))","v":0},{"$f":"IF(Oper!AG$10>=$C164,IF(ROUND(SUM($O164:AF164),4)=ROUND($G164,4),0,IF(Oper!AG$10=Inputs!$L$16,$G164-SUM($O164:AF164),$G164/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G164-SUM($O164:AF164),0))","v":0},{"$f":"IF(Oper!AH$10>=$C164,IF(ROUND(SUM($O164:AG164),4)=ROUND($G164,4),0,IF(Oper!AH$10=Inputs!$L$16,$G164-SUM($O164:AG164),$G164/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G164-SUM($O164:AG164),0))","v":0},{"$f":"IF(Oper!AI$10>=$C164,IF(ROUND(SUM($O164:AH164),4)=ROUND($G164,4),0,IF(Oper!AI$10=Inputs!$L$16,$G164-SUM($O164:AH164),$G164/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G164-SUM($O164:AH164),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C164,IF(ROUND(SUM($O164:AI164),4)=ROUND($G164,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G164-SUM($O164:AI164),$G164/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G164-SUM($O164:AI164),0))","v":0},{"$f":"IF(Oper!AK$10>=$C164,IF(ROUND(SUM($O164:AJ164),4)=ROUND($G164,4),0,IF(Oper!AK$10=Inputs!$L$16,$G164-SUM($O164:AJ164),$G164/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G164-SUM($O164:AJ164),0))","v":0},{"$f":"IF(Oper!AL$10>=$C164,IF(ROUND(SUM($O164:AK164),4)=ROUND($G164,4),0,IF(Oper!AL$10=Inputs!$L$16,$G164-SUM($O164:AK164),$G164/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G164-SUM($O164:AK164),0))","v":0},{"$f":"IF(Oper!AM$10>=$C164,IF(ROUND(SUM($O164:AL164),4)=ROUND($G164,4),0,IF(Oper!AM$10=Inputs!$L$16,$G164-SUM($O164:AL164),$G164/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G164-SUM($O164:AL164),0))","v":0},{"$f":"IF(Oper!AN$10>=$C164,IF(ROUND(SUM($O164:AM164),4)=ROUND($G164,4),0,IF(Oper!AN$10=Inputs!$L$16,$G164-SUM($O164:AM164),$G164/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G164-SUM($O164:AM164),0))","v":0},{"$f":"IF(Oper!AO$10>=$C164,IF(ROUND(SUM($O164:AN164),4)=ROUND($G164,4),0,IF(Oper!AO$10=Inputs!$L$16,$G164-SUM($O164:AN164),$G164/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G164-SUM($O164:AN164),0))","v":0},{"$f":"IF(Oper!AP$10>=$C164,IF(ROUND(SUM($O164:AO164),4)=ROUND($G164,4),0,IF(Oper!AP$10=Inputs!$L$16,$G164-SUM($O164:AO164),$G164/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G164-SUM($O164:AO164),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C164,IF(ROUND(SUM($O164:AP164),4)=ROUND($G164,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G164-SUM($O164:AP164),$G164/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G164-SUM($O164:AP164),0))","v":0},{"$f":"IF(Oper!AR$10>=$C164,IF(ROUND(SUM($O164:AQ164),4)=ROUND($G164,4),0,IF(Oper!AR$10=Inputs!$L$16,$G164-SUM($O164:AQ164),$G164/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G164-SUM($O164:AQ164),0))","v":0},{"$f":"IF(Oper!AS$10>=$C164,IF(ROUND(SUM($O164:AR164),4)=ROUND($G164,4),0,IF(Oper!AS$10=Inputs!$L$16,$G164-SUM($O164:AR164),$G164/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G164-SUM($O164:AR164),0))","v":0},{"$f":"IF(Oper!AT$10>=$C164,IF(ROUND(SUM($O164:AS164),4)=ROUND($G164,4),0,IF(Oper!AT$10=Inputs!$L$16,$G164-SUM($O164:AS164),$G164/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G164-SUM($O164:AS164),0))","v":0},{"$f":"IF(Oper!AU$10>=$C164,IF(ROUND(SUM($O164:AT164),4)=ROUND($G164,4),0,IF(Oper!AU$10=Inputs!$L$16,$G164-SUM($O164:AT164),$G164/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G164-SUM($O164:AT164),0))","v":0},{"$f":"IF(Oper!AV$10>=$C164,IF(ROUND(SUM($O164:AU164),4)=ROUND($G164,4),0,IF(Oper!AV$10=Inputs!$L$16,$G164-SUM($O164:AU164),$G164/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G164-SUM($O164:AU164),0))","v":0},{"$f":"IF(Oper!AW$10>=$C164,IF(ROUND(SUM($O164:AV164),4)=ROUND($G164,4),0,IF(Oper!AW$10=Inputs!$L$16,$G164-SUM($O164:AV164),$G164/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G164-SUM($O164:AV164),0))","v":0},{"$f":"IF(Oper!AX$10>=$C164,IF(ROUND(SUM($O164:AW164),4)=ROUND($G164,4),0,IF(Oper!AX$10=Inputs!$L$16,$G164-SUM($O164:AW164),$G164/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G164-SUM($O164:AW164),0))","v":0},{"$f":"IF(Oper!AY$10>=$C164,IF(ROUND(SUM($O164:AX164),4)=ROUND($G164,4),0,IF(Oper!AY$10=Inputs!$L$16,$G164-SUM($O164:AX164),$G164/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G164-SUM($O164:AX164),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C164,IF(ROUND(SUM($O164:AY164),4)=ROUND($G164,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G164-SUM($O164:AY164),$G164/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G164-SUM($O164:AY164),0))","v":0},{"$f":"IF(Oper!BA$10>=$C164,IF(ROUND(SUM($O164:AZ164),4)=ROUND($G164,4),0,IF(Oper!BA$10=Inputs!$L$16,$G164-SUM($O164:AZ164),$G164/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G164-SUM($O164:AZ164),0))","v":0},{"$f":"IF(Oper!BB$10>=$C164,IF(ROUND(SUM($O164:BA164),4)=ROUND($G164,4),0,IF(Oper!BB$10=Inputs!$L$16,$G164-SUM($O164:BA164),$G164/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G164-SUM($O164:BA164),0))","v":0},{"$f":"IF(Oper!BC$10>=$C164,IF(ROUND(SUM($O164:BB164),4)=ROUND($G164,4),0,IF(Oper!BC$10=Inputs!$L$16,$G164-SUM($O164:BB164),$G164/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G164-SUM($O164:BB164),0))","v":0},{"$f":"IF(Oper!BD$10>=$C164,IF(ROUND(SUM($O164:BC164),4)=ROUND($G164,4),0,IF(Oper!BD$10=Inputs!$L$16,$G164-SUM($O164:BC164),$G164/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G164-SUM($O164:BC164),0))","v":0},{"$f":"IF(Oper!BE$10>=$C164,IF(ROUND(SUM($O164:BD164),4)=ROUND($G164,4),0,IF(Oper!BE$10=Inputs!$L$16,$G164-SUM($O164:BD164),$G164/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G164-SUM($O164:BD164),0))","v":0},{"$f":"IF(Oper!BF$10>=$C164,IF(ROUND(SUM($O164:BE164),4)=ROUND($G164,4),0,IF(Oper!BF$10=Inputs!$L$16,$G164-SUM($O164:BE164),$G164/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G164-SUM($O164:BE164),0))","v":0},{"$f":"IF(Oper!BG$10>=$C164,IF(ROUND(SUM($O164:BF164),4)=ROUND($G164,4),0,IF(Oper!BG$10=Inputs!$L$16,$G164-SUM($O164:BF164),$G164/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G164-SUM($O164:BF164),0))","v":0},{"$f":"IF(Oper!BH$10>=$C164,IF(ROUND(SUM($O164:BG164),4)=ROUND($G164,4),0,IF(Oper!BH$10=Inputs!$L$16,$G164-SUM($O164:BG164),$G164/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G164-SUM($O164:BG164),0))","v":0},{"$f":"IF(Oper!BI$10>=$C164,IF(ROUND(SUM($O164:BH164),4)=ROUND($G164,4),0,IF(Oper!BI$10=Inputs!$L$16,$G164-SUM($O164:BH164),$G164/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G164-SUM($O164:BH164),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C164,IF(ROUND(SUM($O164:BI164),4)=ROUND($G164,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G164-SUM($O164:BI164),$G164/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G164-SUM($O164:BI164),0))","v":0},{"$f":"IF(Oper!BK$10>=$C164,IF(ROUND(SUM($O164:BJ164),4)=ROUND($G164,4),0,IF(Oper!BK$10=Inputs!$L$16,$G164-SUM($O164:BJ164),$G164/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G164-SUM($O164:BJ164),0))","v":0},{"$f":"IF(Oper!BL$10>=$C164,IF(ROUND(SUM($O164:BK164),4)=ROUND($G164,4),0,IF(Oper!BL$10=Inputs!$L$16,$G164-SUM($O164:BK164),$G164/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G164-SUM($O164:BK164),0))","v":0},{"$f":"IF(Oper!BM$10>=$C164,IF(ROUND(SUM($O164:BL164),4)=ROUND($G164,4),0,IF(Oper!BM$10=Inputs!$L$16,$G164-SUM($O164:BL164),$G164/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G164-SUM($O164:BL164),0))","v":0},{"$f":"IF(Oper!BN$10>=$C164,IF(ROUND(SUM($O164:BM164),4)=ROUND($G164,4),0,IF(Oper!BN$10=Inputs!$L$16,$G164-SUM($O164:BM164),$G164/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G164-SUM($O164:BM164),0))","v":0},{"$f":"IF(Oper!BO$10>=$C164,IF(ROUND(SUM($O164:BN164),4)=ROUND($G164,4),0,IF(Oper!BO$10=Inputs!$L$16,$G164-SUM($O164:BN164),$G164/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G164-SUM($O164:BN164),0))","v":0},{"$f":"IF(Oper!BP$10>=$C164,IF(ROUND(SUM($O164:BO164),4)=ROUND($G164,4),0,IF(Oper!BP$10=Inputs!$L$16,$G164-SUM($O164:BO164),$G164/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G164-SUM($O164:BO164),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C164,IF(ROUND(SUM($O164:BP164),4)=ROUND($G164,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G164-SUM($O164:BP164),$G164/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G164-SUM($O164:BP164),0))","v":0},{"$f":"IF(Oper!BR$10>=$C164,IF(ROUND(SUM($O164:BQ164),4)=ROUND($G164,4),0,IF(Oper!BR$10=Inputs!$L$16,$G164-SUM($O164:BQ164),$G164/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G164-SUM($O164:BQ164),0))","v":0},{"$f":"IF(Oper!BS$10>=$C164,IF(ROUND(SUM($O164:BR164),4)=ROUND($G164,4),0,IF(Oper!BS$10=Inputs!$L$16,$G164-SUM($O164:BR164),$G164/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G164-SUM($O164:BR164),0))","v":0},{"$f":"IF(Oper!BT$10>=$C164,IF(ROUND(SUM($O164:BS164),4)=ROUND($G164,4),0,IF(Oper!BT$10=Inputs!$L$16,$G164-SUM($O164:BS164),$G164/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G164-SUM($O164:BS164),0))","v":0},{"$f":"IF(Oper!BU$10>=$C164,IF(ROUND(SUM($O164:BT164),4)=ROUND($G164,4),0,IF(Oper!BU$10=Inputs!$L$16,$G164-SUM($O164:BT164),$G164/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G164-SUM($O164:BT164),0))","v":0},{"$f":"IF(Oper!BV$10>=$C164,IF(ROUND(SUM($O164:BU164),4)=ROUND($G164,4),0,IF(Oper!BV$10=Inputs!$L$16,$G164-SUM($O164:BU164),$G164/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G164-SUM($O164:BU164),0))","v":0},{"$f":"IF(Oper!BW$10>=$C164,IF(ROUND(SUM($O164:BV164),4)=ROUND($G164,4),0,IF(Oper!BW$10=Inputs!$L$16,$G164-SUM($O164:BV164),$G164/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G164-SUM($O164:BV164),0))","v":0},{"$f":"IF(Oper!BX$10>=$C164,IF(ROUND(SUM($O164:BW164),4)=ROUND($G164,4),0,IF(Oper!BX$10=Inputs!$L$16,$G164-SUM($O164:BW164),$G164/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G164-SUM($O164:BW164),0))","v":0},{"$f":"IF(Oper!BY$10>=$C164,IF(ROUND(SUM($O164:BX164),4)=ROUND($G164,4),0,IF(Oper!BY$10=Inputs!$L$16,$G164-SUM($O164:BX164),$G164/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G164-SUM($O164:BX164),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C164,IF(ROUND(SUM($O164:BY164),4)=ROUND($G164,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G164-SUM($O164:BY164),$G164/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G164-SUM($O164:BY164),0))","v":0},{"$f":"IF(Oper!CA$10>=$C164,IF(ROUND(SUM($O164:BZ164),4)=ROUND($G164,4),0,IF(Oper!CA$10=Inputs!$L$16,$G164-SUM($O164:BZ164),$G164/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G164-SUM($O164:BZ164),0))","v":0},{"$f":"IF(Oper!CB$10>=$C164,IF(ROUND(SUM($O164:CA164),4)=ROUND($G164,4),0,IF(Oper!CB$10=Inputs!$L$16,$G164-SUM($O164:CA164),$G164/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G164-SUM($O164:CA164),0))","v":0},{"$f":"IF(Oper!CC$10>=$C164,IF(ROUND(SUM($O164:CB164),4)=ROUND($G164,4),0,IF(Oper!CC$10=Inputs!$L$16,$G164-SUM($O164:CB164),$G164/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G164-SUM($O164:CB164),0))","v":0},{"$f":"IF(Oper!CD$10>=$C164,IF(ROUND(SUM($O164:CC164),4)=ROUND($G164,4),0,IF(Oper!CD$10=Inputs!$L$16,$G164-SUM($O164:CC164),$G164/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G164-SUM($O164:CC164),0))","v":0},{"$f":"IF(Oper!CE$10>=$C164,IF(ROUND(SUM($O164:CD164),4)=ROUND($G164,4),0,IF(Oper!CE$10=Inputs!$L$16,$G164-SUM($O164:CD164),$G164/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G164-SUM($O164:CD164),0))","v":0},{"$f":"IF(Oper!CF$10>=$C164,IF(ROUND(SUM($O164:CE164),4)=ROUND($G164,4),0,IF(Oper!CF$10=Inputs!$L$16,$G164-SUM($O164:CE164),$G164/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G164-SUM($O164:CE164),0))","v":0},{"$f":"IF(Oper!CG$10>=$C164,IF(ROUND(SUM($O164:CF164),4)=ROUND($G164,4),0,IF(Oper!CG$10=Inputs!$L$16,$G164-SUM($O164:CF164),$G164/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G164-SUM($O164:CF164),0))","v":0},{"$f":"IF(Oper!CH$10>=$C164,IF(ROUND(SUM($O164:CG164),4)=ROUND($G164,4),0,IF(Oper!CH$10=Inputs!$L$16,$G164-SUM($O164:CG164),$G164/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G164-SUM($O164:CG164),0))","v":0},{"$f":"IF(Oper!CI$10>=$C164,IF(ROUND(SUM($O164:CH164),4)=ROUND($G164,4),0,IF(Oper!CI$10=Inputs!$L$16,$G164-SUM($O164:CH164),$G164/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G164-SUM($O164:CH164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CJ$10>=$C164,IF(ROUND(SUM($O164:CI164),4)=ROUND($G164,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G164-SUM($O164:CI164),$G164/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G164-SUM($O164:CI164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CK$10>=$C164,IF(ROUND(SUM($O164:CJ164),4)=ROUND($G164,4),0,IF(Oper!CK$10=Inputs!$L$16,$G164-SUM($O164:CJ164),$G164/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G164-SUM($O164:CJ164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CL$10>=$C164,IF(ROUND(SUM($O164:CK164),4)=ROUND($G164,4),0,IF(Oper!CL$10=Inputs!$L$16,$G164-SUM($O164:CK164),$G164/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G164-SUM($O164:CK164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CM$10>=$C164,IF(ROUND(SUM($O164:CL164),4)=ROUND($G164,4),0,IF(Oper!CM$10=Inputs!$L$16,$G164-SUM($O164:CL164),$G164/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G164-SUM($O164:CL164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CN$10>=$C164,IF(ROUND(SUM($O164:CM164),4)=ROUND($G164,4),0,IF(Oper!CN$10=Inputs!$L$16,$G164-SUM($O164:CM164),$G164/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G164-SUM($O164:CM164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CO$10>=$C164,IF(ROUND(SUM($O164:CN164),4)=ROUND($G164,4),0,IF(Oper!CO$10=Inputs!$L$16,$G164-SUM($O164:CN164),$G164/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G164-SUM($O164:CN164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CP$10>=$C164,IF(ROUND(SUM($O164:CO164),4)=ROUND($G164,4),0,IF(Oper!CP$10=Inputs!$L$16,$G164-SUM($O164:CO164),$G164/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G164-SUM($O164:CO164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CQ$10>=$C164,IF(ROUND(SUM($O164:CP164),4)=ROUND($G164,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G164-SUM($O164:CP164),$G164/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G164-SUM($O164:CP164),0))","v":{"v":-12.724976091379006,"d":"(12.7)"}},{"$f":"IF(Oper!CR$10>=$C164,IF(ROUND(SUM($O164:CQ164),4)=ROUND($G164,4),0,IF(Oper!CR$10=Inputs!$L$16,$G164-SUM($O164:CQ164),$G164/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G164-SUM($O164:CQ164),0))","v":{"v":-139.97473700516906,"d":"(140.0)"}}]
[null,null,"2090-12-31",{"$nulls":3},{"v":-259.58951226413177,"d":"-259.6"},{"$nulls":3},"MCAD",null,{"v":-259.58951226413177,"d":"(260)"},null,null,{"$f":"IF(Oper!P$10>=$C165,IF(ROUND(SUM($O165:O165),4)=ROUND($G165,4),0,IF(Oper!P$10=Inputs!$L$16,$G165-SUM($O165:O165),$G165/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G165-SUM($O165:O165),0))","v":0},{"$f":"IF(Oper!Q$10>=$C165,IF(ROUND(SUM($O165:P165),4)=ROUND($G165,4),0,IF(Oper!Q$10=Inputs!$L$16,$G165-SUM($O165:P165),$G165/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G165-SUM($O165:P165),0))","v":0},{"$f":"IF(Oper!R$10>=$C165,IF(ROUND(SUM($O165:Q165),4)=ROUND($G165,4),0,IF(Oper!R$10=Inputs!$L$16,$G165-SUM($O165:Q165),$G165/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G165-SUM($O165:Q165),0))","v":0},{"$f":"IF(Oper!S$10>=$C165,IF(ROUND(SUM($O165:R165),4)=ROUND($G165,4),0,IF(Oper!S$10=Inputs!$L$16,$G165-SUM($O165:R165),$G165/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G165-SUM($O165:R165),0))","v":0},{"$f":"IF(Oper!T$10>=$C165,IF(ROUND(SUM($O165:S165),4)=ROUND($G165,4),0,IF(Oper!T$10=Inputs!$L$16,$G165-SUM($O165:S165),$G165/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G165-SUM($O165:S165),0))","v":0},{"$f":"IF(Oper!U$10>=$C165,IF(ROUND(SUM($O165:T165),4)=ROUND($G165,4),0,IF(Oper!U$10=Inputs!$L$16,$G165-SUM($O165:T165),$G165/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G165-SUM($O165:T165),0))","v":0},{"$f":"IF(Oper!V$10>=$C165,IF(ROUND(SUM($O165:U165),4)=ROUND($G165,4),0,IF(Oper!V$10=Inputs!$L$16,$G165-SUM($O165:U165),$G165/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G165-SUM($O165:U165),0))","v":0},{"$f":"IF(Oper!W$10>=$C165,IF(ROUND(SUM($O165:V165),4)=ROUND($G165,4),0,IF(Oper!W$10=Inputs!$L$16,$G165-SUM($O165:V165),$G165/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G165-SUM($O165:V165),0))","v":0},{"$f":"IF(Oper!X$10>=$C165,IF(ROUND(SUM($O165:W165),4)=ROUND($G165,4),0,IF(Oper!X$10=Inputs!$L$16,$G165-SUM($O165:W165),$G165/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G165-SUM($O165:W165),0))","v":0},{"$f":"IF(Oper!Y$10>=$C165,IF(ROUND(SUM($O165:X165),4)=ROUND($G165,4),0,IF(Oper!Y$10=Inputs!$L$16,$G165-SUM($O165:X165),$G165/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G165-SUM($O165:X165),0))","v":0},{"$f":"IF(Oper!Z$10>=$C165,IF(ROUND(SUM($O165:Y165),4)=ROUND($G165,4),0,IF(Oper!Z$10=Inputs!$L$16,$G165-SUM($O165:Y165),$G165/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G165-SUM($O165:Y165),0))","v":0},{"$f":"IF(Oper!AA$10>=$C165,IF(ROUND(SUM($O165:Z165),4)=ROUND($G165,4),0,IF(Oper!AA$10=Inputs!$L$16,$G165-SUM($O165:Z165),$G165/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G165-SUM($O165:Z165),0))","v":0},{"$f":"IF(Oper!AB$10>=$C165,IF(ROUND(SUM($O165:AA165),4)=ROUND($G165,4),0,IF(Oper!AB$10=Inputs!$L$16,$G165-SUM($O165:AA165),$G165/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G165-SUM($O165:AA165),0))","v":0},{"$f":"IF(Oper!AC$10>=$C165,IF(ROUND(SUM($O165:AB165),4)=ROUND($G165,4),0,IF(Oper!AC$10=Inputs!$L$16,$G165-SUM($O165:AB165),$G165/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G165-SUM($O165:AB165),0))","v":0},{"$f":"IF(Oper!AD$10>=$C165,IF(ROUND(SUM($O165:AC165),4)=ROUND($G165,4),0,IF(Oper!AD$10=Inputs!$L$16,$G165-SUM($O165:AC165),$G165/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G165-SUM($O165:AC165),0))","v":0},{"$f":"IF(Oper!AE$10>=$C165,IF(ROUND(SUM($O165:AD165),4)=ROUND($G165,4),0,IF(Oper!AE$10=Inputs!$L$16,$G165-SUM($O165:AD165),$G165/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G165-SUM($O165:AD165),0))","v":0},{"$f":"IF(Oper!AF$10>=$C165,IF(ROUND(SUM($O165:AE165),4)=ROUND($G165,4),0,IF(Oper!AF$10=Inputs!$L$16,$G165-SUM($O165:AE165),$G165/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G165-SUM($O165:AE165),0))","v":0},{"$f":"IF(Oper!AG$10>=$C165,IF(ROUND(SUM($O165:AF165),4)=ROUND($G165,4),0,IF(Oper!AG$10=Inputs!$L$16,$G165-SUM($O165:AF165),$G165/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G165-SUM($O165:AF165),0))","v":0},{"$f":"IF(Oper!AH$10>=$C165,IF(ROUND(SUM($O165:AG165),4)=ROUND($G165,4),0,IF(Oper!AH$10=Inputs!$L$16,$G165-SUM($O165:AG165),$G165/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G165-SUM($O165:AG165),0))","v":0},{"$f":"IF(Oper!AI$10>=$C165,IF(ROUND(SUM($O165:AH165),4)=ROUND($G165,4),0,IF(Oper!AI$10=Inputs!$L$16,$G165-SUM($O165:AH165),$G165/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G165-SUM($O165:AH165),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C165,IF(ROUND(SUM($O165:AI165),4)=ROUND($G165,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G165-SUM($O165:AI165),$G165/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G165-SUM($O165:AI165),0))","v":0},{"$f":"IF(Oper!AK$10>=$C165,IF(ROUND(SUM($O165:AJ165),4)=ROUND($G165,4),0,IF(Oper!AK$10=Inputs!$L$16,$G165-SUM($O165:AJ165),$G165/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G165-SUM($O165:AJ165),0))","v":0},{"$f":"IF(Oper!AL$10>=$C165,IF(ROUND(SUM($O165:AK165),4)=ROUND($G165,4),0,IF(Oper!AL$10=Inputs!$L$16,$G165-SUM($O165:AK165),$G165/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G165-SUM($O165:AK165),0))","v":0},{"$f":"IF(Oper!AM$10>=$C165,IF(ROUND(SUM($O165:AL165),4)=ROUND($G165,4),0,IF(Oper!AM$10=Inputs!$L$16,$G165-SUM($O165:AL165),$G165/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G165-SUM($O165:AL165),0))","v":0},{"$f":"IF(Oper!AN$10>=$C165,IF(ROUND(SUM($O165:AM165),4)=ROUND($G165,4),0,IF(Oper!AN$10=Inputs!$L$16,$G165-SUM($O165:AM165),$G165/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G165-SUM($O165:AM165),0))","v":0},{"$f":"IF(Oper!AO$10>=$C165,IF(ROUND(SUM($O165:AN165),4)=ROUND($G165,4),0,IF(Oper!AO$10=Inputs!$L$16,$G165-SUM($O165:AN165),$G165/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G165-SUM($O165:AN165),0))","v":0},{"$f":"IF(Oper!AP$10>=$C165,IF(ROUND(SUM($O165:AO165),4)=ROUND($G165,4),0,IF(Oper!AP$10=Inputs!$L$16,$G165-SUM($O165:AO165),$G165/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G165-SUM($O165:AO165),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C165,IF(ROUND(SUM($O165:AP165),4)=ROUND($G165,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G165-SUM($O165:AP165),$G165/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G165-SUM($O165:AP165),0))","v":0},{"$f":"IF(Oper!AR$10>=$C165,IF(ROUND(SUM($O165:AQ165),4)=ROUND($G165,4),0,IF(Oper!AR$10=Inputs!$L$16,$G165-SUM($O165:AQ165),$G165/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G165-SUM($O165:AQ165),0))","v":0},{"$f":"IF(Oper!AS$10>=$C165,IF(ROUND(SUM($O165:AR165),4)=ROUND($G165,4),0,IF(Oper!AS$10=Inputs!$L$16,$G165-SUM($O165:AR165),$G165/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G165-SUM($O165:AR165),0))","v":0},{"$f":"IF(Oper!AT$10>=$C165,IF(ROUND(SUM($O165:AS165),4)=ROUND($G165,4),0,IF(Oper!AT$10=Inputs!$L$16,$G165-SUM($O165:AS165),$G165/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G165-SUM($O165:AS165),0))","v":0},{"$f":"IF(Oper!AU$10>=$C165,IF(ROUND(SUM($O165:AT165),4)=ROUND($G165,4),0,IF(Oper!AU$10=Inputs!$L$16,$G165-SUM($O165:AT165),$G165/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G165-SUM($O165:AT165),0))","v":0},{"$f":"IF(Oper!AV$10>=$C165,IF(ROUND(SUM($O165:AU165),4)=ROUND($G165,4),0,IF(Oper!AV$10=Inputs!$L$16,$G165-SUM($O165:AU165),$G165/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G165-SUM($O165:AU165),0))","v":0},{"$f":"IF(Oper!AW$10>=$C165,IF(ROUND(SUM($O165:AV165),4)=ROUND($G165,4),0,IF(Oper!AW$10=Inputs!$L$16,$G165-SUM($O165:AV165),$G165/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G165-SUM($O165:AV165),0))","v":0},{"$f":"IF(Oper!AX$10>=$C165,IF(ROUND(SUM($O165:AW165),4)=ROUND($G165,4),0,IF(Oper!AX$10=Inputs!$L$16,$G165-SUM($O165:AW165),$G165/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G165-SUM($O165:AW165),0))","v":0},{"$f":"IF(Oper!AY$10>=$C165,IF(ROUND(SUM($O165:AX165),4)=ROUND($G165,4),0,IF(Oper!AY$10=Inputs!$L$16,$G165-SUM($O165:AX165),$G165/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G165-SUM($O165:AX165),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C165,IF(ROUND(SUM($O165:AY165),4)=ROUND($G165,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G165-SUM($O165:AY165),$G165/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G165-SUM($O165:AY165),0))","v":0},{"$f":"IF(Oper!BA$10>=$C165,IF(ROUND(SUM($O165:AZ165),4)=ROUND($G165,4),0,IF(Oper!BA$10=Inputs!$L$16,$G165-SUM($O165:AZ165),$G165/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G165-SUM($O165:AZ165),0))","v":0},{"$f":"IF(Oper!BB$10>=$C165,IF(ROUND(SUM($O165:BA165),4)=ROUND($G165,4),0,IF(Oper!BB$10=Inputs!$L$16,$G165-SUM($O165:BA165),$G165/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G165-SUM($O165:BA165),0))","v":0},{"$f":"IF(Oper!BC$10>=$C165,IF(ROUND(SUM($O165:BB165),4)=ROUND($G165,4),0,IF(Oper!BC$10=Inputs!$L$16,$G165-SUM($O165:BB165),$G165/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G165-SUM($O165:BB165),0))","v":0},{"$f":"IF(Oper!BD$10>=$C165,IF(ROUND(SUM($O165:BC165),4)=ROUND($G165,4),0,IF(Oper!BD$10=Inputs!$L$16,$G165-SUM($O165:BC165),$G165/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G165-SUM($O165:BC165),0))","v":0},{"$f":"IF(Oper!BE$10>=$C165,IF(ROUND(SUM($O165:BD165),4)=ROUND($G165,4),0,IF(Oper!BE$10=Inputs!$L$16,$G165-SUM($O165:BD165),$G165/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G165-SUM($O165:BD165),0))","v":0},{"$f":"IF(Oper!BF$10>=$C165,IF(ROUND(SUM($O165:BE165),4)=ROUND($G165,4),0,IF(Oper!BF$10=Inputs!$L$16,$G165-SUM($O165:BE165),$G165/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G165-SUM($O165:BE165),0))","v":0},{"$f":"IF(Oper!BG$10>=$C165,IF(ROUND(SUM($O165:BF165),4)=ROUND($G165,4),0,IF(Oper!BG$10=Inputs!$L$16,$G165-SUM($O165:BF165),$G165/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G165-SUM($O165:BF165),0))","v":0},{"$f":"IF(Oper!BH$10>=$C165,IF(ROUND(SUM($O165:BG165),4)=ROUND($G165,4),0,IF(Oper!BH$10=Inputs!$L$16,$G165-SUM($O165:BG165),$G165/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G165-SUM($O165:BG165),0))","v":0},{"$f":"IF(Oper!BI$10>=$C165,IF(ROUND(SUM($O165:BH165),4)=ROUND($G165,4),0,IF(Oper!BI$10=Inputs!$L$16,$G165-SUM($O165:BH165),$G165/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G165-SUM($O165:BH165),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C165,IF(ROUND(SUM($O165:BI165),4)=ROUND($G165,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G165-SUM($O165:BI165),$G165/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G165-SUM($O165:BI165),0))","v":0},{"$f":"IF(Oper!BK$10>=$C165,IF(ROUND(SUM($O165:BJ165),4)=ROUND($G165,4),0,IF(Oper!BK$10=Inputs!$L$16,$G165-SUM($O165:BJ165),$G165/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G165-SUM($O165:BJ165),0))","v":0},{"$f":"IF(Oper!BL$10>=$C165,IF(ROUND(SUM($O165:BK165),4)=ROUND($G165,4),0,IF(Oper!BL$10=Inputs!$L$16,$G165-SUM($O165:BK165),$G165/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G165-SUM($O165:BK165),0))","v":0},{"$f":"IF(Oper!BM$10>=$C165,IF(ROUND(SUM($O165:BL165),4)=ROUND($G165,4),0,IF(Oper!BM$10=Inputs!$L$16,$G165-SUM($O165:BL165),$G165/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G165-SUM($O165:BL165),0))","v":0},{"$f":"IF(Oper!BN$10>=$C165,IF(ROUND(SUM($O165:BM165),4)=ROUND($G165,4),0,IF(Oper!BN$10=Inputs!$L$16,$G165-SUM($O165:BM165),$G165/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G165-SUM($O165:BM165),0))","v":0},{"$f":"IF(Oper!BO$10>=$C165,IF(ROUND(SUM($O165:BN165),4)=ROUND($G165,4),0,IF(Oper!BO$10=Inputs!$L$16,$G165-SUM($O165:BN165),$G165/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G165-SUM($O165:BN165),0))","v":0},{"$f":"IF(Oper!BP$10>=$C165,IF(ROUND(SUM($O165:BO165),4)=ROUND($G165,4),0,IF(Oper!BP$10=Inputs!$L$16,$G165-SUM($O165:BO165),$G165/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G165-SUM($O165:BO165),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C165,IF(ROUND(SUM($O165:BP165),4)=ROUND($G165,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G165-SUM($O165:BP165),$G165/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G165-SUM($O165:BP165),0))","v":0},{"$f":"IF(Oper!BR$10>=$C165,IF(ROUND(SUM($O165:BQ165),4)=ROUND($G165,4),0,IF(Oper!BR$10=Inputs!$L$16,$G165-SUM($O165:BQ165),$G165/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G165-SUM($O165:BQ165),0))","v":0},{"$f":"IF(Oper!BS$10>=$C165,IF(ROUND(SUM($O165:BR165),4)=ROUND($G165,4),0,IF(Oper!BS$10=Inputs!$L$16,$G165-SUM($O165:BR165),$G165/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G165-SUM($O165:BR165),0))","v":0},{"$f":"IF(Oper!BT$10>=$C165,IF(ROUND(SUM($O165:BS165),4)=ROUND($G165,4),0,IF(Oper!BT$10=Inputs!$L$16,$G165-SUM($O165:BS165),$G165/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G165-SUM($O165:BS165),0))","v":0},{"$f":"IF(Oper!BU$10>=$C165,IF(ROUND(SUM($O165:BT165),4)=ROUND($G165,4),0,IF(Oper!BU$10=Inputs!$L$16,$G165-SUM($O165:BT165),$G165/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G165-SUM($O165:BT165),0))","v":0},{"$f":"IF(Oper!BV$10>=$C165,IF(ROUND(SUM($O165:BU165),4)=ROUND($G165,4),0,IF(Oper!BV$10=Inputs!$L$16,$G165-SUM($O165:BU165),$G165/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G165-SUM($O165:BU165),0))","v":0},{"$f":"IF(Oper!BW$10>=$C165,IF(ROUND(SUM($O165:BV165),4)=ROUND($G165,4),0,IF(Oper!BW$10=Inputs!$L$16,$G165-SUM($O165:BV165),$G165/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G165-SUM($O165:BV165),0))","v":0},{"$f":"IF(Oper!BX$10>=$C165,IF(ROUND(SUM($O165:BW165),4)=ROUND($G165,4),0,IF(Oper!BX$10=Inputs!$L$16,$G165-SUM($O165:BW165),$G165/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G165-SUM($O165:BW165),0))","v":0},{"$f":"IF(Oper!BY$10>=$C165,IF(ROUND(SUM($O165:BX165),4)=ROUND($G165,4),0,IF(Oper!BY$10=Inputs!$L$16,$G165-SUM($O165:BX165),$G165/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G165-SUM($O165:BX165),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C165,IF(ROUND(SUM($O165:BY165),4)=ROUND($G165,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G165-SUM($O165:BY165),$G165/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G165-SUM($O165:BY165),0))","v":0},{"$f":"IF(Oper!CA$10>=$C165,IF(ROUND(SUM($O165:BZ165),4)=ROUND($G165,4),0,IF(Oper!CA$10=Inputs!$L$16,$G165-SUM($O165:BZ165),$G165/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G165-SUM($O165:BZ165),0))","v":0},{"$f":"IF(Oper!CB$10>=$C165,IF(ROUND(SUM($O165:CA165),4)=ROUND($G165,4),0,IF(Oper!CB$10=Inputs!$L$16,$G165-SUM($O165:CA165),$G165/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G165-SUM($O165:CA165),0))","v":0},{"$f":"IF(Oper!CC$10>=$C165,IF(ROUND(SUM($O165:CB165),4)=ROUND($G165,4),0,IF(Oper!CC$10=Inputs!$L$16,$G165-SUM($O165:CB165),$G165/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G165-SUM($O165:CB165),0))","v":0},{"$f":"IF(Oper!CD$10>=$C165,IF(ROUND(SUM($O165:CC165),4)=ROUND($G165,4),0,IF(Oper!CD$10=Inputs!$L$16,$G165-SUM($O165:CC165),$G165/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G165-SUM($O165:CC165),0))","v":0},{"$f":"IF(Oper!CE$10>=$C165,IF(ROUND(SUM($O165:CD165),4)=ROUND($G165,4),0,IF(Oper!CE$10=Inputs!$L$16,$G165-SUM($O165:CD165),$G165/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G165-SUM($O165:CD165),0))","v":0},{"$f":"IF(Oper!CF$10>=$C165,IF(ROUND(SUM($O165:CE165),4)=ROUND($G165,4),0,IF(Oper!CF$10=Inputs!$L$16,$G165-SUM($O165:CE165),$G165/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G165-SUM($O165:CE165),0))","v":0},{"$f":"IF(Oper!CG$10>=$C165,IF(ROUND(SUM($O165:CF165),4)=ROUND($G165,4),0,IF(Oper!CG$10=Inputs!$L$16,$G165-SUM($O165:CF165),$G165/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G165-SUM($O165:CF165),0))","v":0},{"$f":"IF(Oper!CH$10>=$C165,IF(ROUND(SUM($O165:CG165),4)=ROUND($G165,4),0,IF(Oper!CH$10=Inputs!$L$16,$G165-SUM($O165:CG165),$G165/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G165-SUM($O165:CG165),0))","v":0},{"$f":"IF(Oper!CI$10>=$C165,IF(ROUND(SUM($O165:CH165),4)=ROUND($G165,4),0,IF(Oper!CI$10=Inputs!$L$16,$G165-SUM($O165:CH165),$G165/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G165-SUM($O165:CH165),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C165,IF(ROUND(SUM($O165:CI165),4)=ROUND($G165,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G165-SUM($O165:CI165),$G165/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G165-SUM($O165:CI165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CK$10>=$C165,IF(ROUND(SUM($O165:CJ165),4)=ROUND($G165,4),0,IF(Oper!CK$10=Inputs!$L$16,$G165-SUM($O165:CJ165),$G165/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G165-SUM($O165:CJ165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CL$10>=$C165,IF(ROUND(SUM($O165:CK165),4)=ROUND($G165,4),0,IF(Oper!CL$10=Inputs!$L$16,$G165-SUM($O165:CK165),$G165/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G165-SUM($O165:CK165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CM$10>=$C165,IF(ROUND(SUM($O165:CL165),4)=ROUND($G165,4),0,IF(Oper!CM$10=Inputs!$L$16,$G165-SUM($O165:CL165),$G165/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G165-SUM($O165:CL165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CN$10>=$C165,IF(ROUND(SUM($O165:CM165),4)=ROUND($G165,4),0,IF(Oper!CN$10=Inputs!$L$16,$G165-SUM($O165:CM165),$G165/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G165-SUM($O165:CM165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CO$10>=$C165,IF(ROUND(SUM($O165:CN165),4)=ROUND($G165,4),0,IF(Oper!CO$10=Inputs!$L$16,$G165-SUM($O165:CN165),$G165/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G165-SUM($O165:CN165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CP$10>=$C165,IF(ROUND(SUM($O165:CO165),4)=ROUND($G165,4),0,IF(Oper!CP$10=Inputs!$L$16,$G165-SUM($O165:CO165),$G165/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G165-SUM($O165:CO165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CQ$10>=$C165,IF(ROUND(SUM($O165:CP165),4)=ROUND($G165,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G165-SUM($O165:CP165),$G165/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G165-SUM($O165:CP165),0))","v":{"v":-12.979475613206588,"d":"(13.0)"}},{"$f":"IF(Oper!CR$10>=$C165,IF(ROUND(SUM($O165:CQ165),4)=ROUND($G165,4),0,IF(Oper!CR$10=Inputs!$L$16,$G165-SUM($O165:CQ165),$G165/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G165-SUM($O165:CQ165),0))","v":{"v":-155.75370735847906,"d":"(155.8)"}}]
[null,null,"2091-12-31",{"$nulls":3},{"v":-264.7813025094144,"d":"-264.8"},{"$nulls":3},"MCAD",null,{"v":-264.7813025094144,"d":"(265)"},null,null,{"$f":"IF(Oper!P$10>=$C166,IF(ROUND(SUM($O166:O166),4)=ROUND($G166,4),0,IF(Oper!P$10=Inputs!$L$16,$G166-SUM($O166:O166),$G166/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G166-SUM($O166:O166),0))","v":0},{"$f":"IF(Oper!Q$10>=$C166,IF(ROUND(SUM($O166:P166),4)=ROUND($G166,4),0,IF(Oper!Q$10=Inputs!$L$16,$G166-SUM($O166:P166),$G166/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G166-SUM($O166:P166),0))","v":0},{"$f":"IF(Oper!R$10>=$C166,IF(ROUND(SUM($O166:Q166),4)=ROUND($G166,4),0,IF(Oper!R$10=Inputs!$L$16,$G166-SUM($O166:Q166),$G166/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G166-SUM($O166:Q166),0))","v":0},{"$f":"IF(Oper!S$10>=$C166,IF(ROUND(SUM($O166:R166),4)=ROUND($G166,4),0,IF(Oper!S$10=Inputs!$L$16,$G166-SUM($O166:R166),$G166/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G166-SUM($O166:R166),0))","v":0},{"$f":"IF(Oper!T$10>=$C166,IF(ROUND(SUM($O166:S166),4)=ROUND($G166,4),0,IF(Oper!T$10=Inputs!$L$16,$G166-SUM($O166:S166),$G166/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G166-SUM($O166:S166),0))","v":0},{"$f":"IF(Oper!U$10>=$C166,IF(ROUND(SUM($O166:T166),4)=ROUND($G166,4),0,IF(Oper!U$10=Inputs!$L$16,$G166-SUM($O166:T166),$G166/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G166-SUM($O166:T166),0))","v":0},{"$f":"IF(Oper!V$10>=$C166,IF(ROUND(SUM($O166:U166),4)=ROUND($G166,4),0,IF(Oper!V$10=Inputs!$L$16,$G166-SUM($O166:U166),$G166/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G166-SUM($O166:U166),0))","v":0},{"$f":"IF(Oper!W$10>=$C166,IF(ROUND(SUM($O166:V166),4)=ROUND($G166,4),0,IF(Oper!W$10=Inputs!$L$16,$G166-SUM($O166:V166),$G166/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G166-SUM($O166:V166),0))","v":0},{"$f":"IF(Oper!X$10>=$C166,IF(ROUND(SUM($O166:W166),4)=ROUND($G166,4),0,IF(Oper!X$10=Inputs!$L$16,$G166-SUM($O166:W166),$G166/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G166-SUM($O166:W166),0))","v":0},{"$f":"IF(Oper!Y$10>=$C166,IF(ROUND(SUM($O166:X166),4)=ROUND($G166,4),0,IF(Oper!Y$10=Inputs!$L$16,$G166-SUM($O166:X166),$G166/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G166-SUM($O166:X166),0))","v":0},{"$f":"IF(Oper!Z$10>=$C166,IF(ROUND(SUM($O166:Y166),4)=ROUND($G166,4),0,IF(Oper!Z$10=Inputs!$L$16,$G166-SUM($O166:Y166),$G166/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G166-SUM($O166:Y166),0))","v":0},{"$f":"IF(Oper!AA$10>=$C166,IF(ROUND(SUM($O166:Z166),4)=ROUND($G166,4),0,IF(Oper!AA$10=Inputs!$L$16,$G166-SUM($O166:Z166),$G166/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G166-SUM($O166:Z166),0))","v":0},{"$f":"IF(Oper!AB$10>=$C166,IF(ROUND(SUM($O166:AA166),4)=ROUND($G166,4),0,IF(Oper!AB$10=Inputs!$L$16,$G166-SUM($O166:AA166),$G166/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G166-SUM($O166:AA166),0))","v":0},{"$f":"IF(Oper!AC$10>=$C166,IF(ROUND(SUM($O166:AB166),4)=ROUND($G166,4),0,IF(Oper!AC$10=Inputs!$L$16,$G166-SUM($O166:AB166),$G166/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G166-SUM($O166:AB166),0))","v":0},{"$f":"IF(Oper!AD$10>=$C166,IF(ROUND(SUM($O166:AC166),4)=ROUND($G166,4),0,IF(Oper!AD$10=Inputs!$L$16,$G166-SUM($O166:AC166),$G166/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G166-SUM($O166:AC166),0))","v":0},{"$f":"IF(Oper!AE$10>=$C166,IF(ROUND(SUM($O166:AD166),4)=ROUND($G166,4),0,IF(Oper!AE$10=Inputs!$L$16,$G166-SUM($O166:AD166),$G166/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G166-SUM($O166:AD166),0))","v":0},{"$f":"IF(Oper!AF$10>=$C166,IF(ROUND(SUM($O166:AE166),4)=ROUND($G166,4),0,IF(Oper!AF$10=Inputs!$L$16,$G166-SUM($O166:AE166),$G166/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G166-SUM($O166:AE166),0))","v":0},{"$f":"IF(Oper!AG$10>=$C166,IF(ROUND(SUM($O166:AF166),4)=ROUND($G166,4),0,IF(Oper!AG$10=Inputs!$L$16,$G166-SUM($O166:AF166),$G166/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G166-SUM($O166:AF166),0))","v":0},{"$f":"IF(Oper!AH$10>=$C166,IF(ROUND(SUM($O166:AG166),4)=ROUND($G166,4),0,IF(Oper!AH$10=Inputs!$L$16,$G166-SUM($O166:AG166),$G166/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G166-SUM($O166:AG166),0))","v":0},{"$f":"IF(Oper!AI$10>=$C166,IF(ROUND(SUM($O166:AH166),4)=ROUND($G166,4),0,IF(Oper!AI$10=Inputs!$L$16,$G166-SUM($O166:AH166),$G166/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G166-SUM($O166:AH166),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C166,IF(ROUND(SUM($O166:AI166),4)=ROUND($G166,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G166-SUM($O166:AI166),$G166/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G166-SUM($O166:AI166),0))","v":0},{"$f":"IF(Oper!AK$10>=$C166,IF(ROUND(SUM($O166:AJ166),4)=ROUND($G166,4),0,IF(Oper!AK$10=Inputs!$L$16,$G166-SUM($O166:AJ166),$G166/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G166-SUM($O166:AJ166),0))","v":0},{"$f":"IF(Oper!AL$10>=$C166,IF(ROUND(SUM($O166:AK166),4)=ROUND($G166,4),0,IF(Oper!AL$10=Inputs!$L$16,$G166-SUM($O166:AK166),$G166/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G166-SUM($O166:AK166),0))","v":0},{"$f":"IF(Oper!AM$10>=$C166,IF(ROUND(SUM($O166:AL166),4)=ROUND($G166,4),0,IF(Oper!AM$10=Inputs!$L$16,$G166-SUM($O166:AL166),$G166/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G166-SUM($O166:AL166),0))","v":0},{"$f":"IF(Oper!AN$10>=$C166,IF(ROUND(SUM($O166:AM166),4)=ROUND($G166,4),0,IF(Oper!AN$10=Inputs!$L$16,$G166-SUM($O166:AM166),$G166/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G166-SUM($O166:AM166),0))","v":0},{"$f":"IF(Oper!AO$10>=$C166,IF(ROUND(SUM($O166:AN166),4)=ROUND($G166,4),0,IF(Oper!AO$10=Inputs!$L$16,$G166-SUM($O166:AN166),$G166/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G166-SUM($O166:AN166),0))","v":0},{"$f":"IF(Oper!AP$10>=$C166,IF(ROUND(SUM($O166:AO166),4)=ROUND($G166,4),0,IF(Oper!AP$10=Inputs!$L$16,$G166-SUM($O166:AO166),$G166/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G166-SUM($O166:AO166),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C166,IF(ROUND(SUM($O166:AP166),4)=ROUND($G166,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G166-SUM($O166:AP166),$G166/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G166-SUM($O166:AP166),0))","v":0},{"$f":"IF(Oper!AR$10>=$C166,IF(ROUND(SUM($O166:AQ166),4)=ROUND($G166,4),0,IF(Oper!AR$10=Inputs!$L$16,$G166-SUM($O166:AQ166),$G166/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G166-SUM($O166:AQ166),0))","v":0},{"$f":"IF(Oper!AS$10>=$C166,IF(ROUND(SUM($O166:AR166),4)=ROUND($G166,4),0,IF(Oper!AS$10=Inputs!$L$16,$G166-SUM($O166:AR166),$G166/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G166-SUM($O166:AR166),0))","v":0},{"$f":"IF(Oper!AT$10>=$C166,IF(ROUND(SUM($O166:AS166),4)=ROUND($G166,4),0,IF(Oper!AT$10=Inputs!$L$16,$G166-SUM($O166:AS166),$G166/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G166-SUM($O166:AS166),0))","v":0},{"$f":"IF(Oper!AU$10>=$C166,IF(ROUND(SUM($O166:AT166),4)=ROUND($G166,4),0,IF(Oper!AU$10=Inputs!$L$16,$G166-SUM($O166:AT166),$G166/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G166-SUM($O166:AT166),0))","v":0},{"$f":"IF(Oper!AV$10>=$C166,IF(ROUND(SUM($O166:AU166),4)=ROUND($G166,4),0,IF(Oper!AV$10=Inputs!$L$16,$G166-SUM($O166:AU166),$G166/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G166-SUM($O166:AU166),0))","v":0},{"$f":"IF(Oper!AW$10>=$C166,IF(ROUND(SUM($O166:AV166),4)=ROUND($G166,4),0,IF(Oper!AW$10=Inputs!$L$16,$G166-SUM($O166:AV166),$G166/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G166-SUM($O166:AV166),0))","v":0},{"$f":"IF(Oper!AX$10>=$C166,IF(ROUND(SUM($O166:AW166),4)=ROUND($G166,4),0,IF(Oper!AX$10=Inputs!$L$16,$G166-SUM($O166:AW166),$G166/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G166-SUM($O166:AW166),0))","v":0},{"$f":"IF(Oper!AY$10>=$C166,IF(ROUND(SUM($O166:AX166),4)=ROUND($G166,4),0,IF(Oper!AY$10=Inputs!$L$16,$G166-SUM($O166:AX166),$G166/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G166-SUM($O166:AX166),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C166,IF(ROUND(SUM($O166:AY166),4)=ROUND($G166,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G166-SUM($O166:AY166),$G166/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G166-SUM($O166:AY166),0))","v":0},{"$f":"IF(Oper!BA$10>=$C166,IF(ROUND(SUM($O166:AZ166),4)=ROUND($G166,4),0,IF(Oper!BA$10=Inputs!$L$16,$G166-SUM($O166:AZ166),$G166/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G166-SUM($O166:AZ166),0))","v":0},{"$f":"IF(Oper!BB$10>=$C166,IF(ROUND(SUM($O166:BA166),4)=ROUND($G166,4),0,IF(Oper!BB$10=Inputs!$L$16,$G166-SUM($O166:BA166),$G166/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G166-SUM($O166:BA166),0))","v":0},{"$f":"IF(Oper!BC$10>=$C166,IF(ROUND(SUM($O166:BB166),4)=ROUND($G166,4),0,IF(Oper!BC$10=Inputs!$L$16,$G166-SUM($O166:BB166),$G166/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G166-SUM($O166:BB166),0))","v":0},{"$f":"IF(Oper!BD$10>=$C166,IF(ROUND(SUM($O166:BC166),4)=ROUND($G166,4),0,IF(Oper!BD$10=Inputs!$L$16,$G166-SUM($O166:BC166),$G166/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G166-SUM($O166:BC166),0))","v":0},{"$f":"IF(Oper!BE$10>=$C166,IF(ROUND(SUM($O166:BD166),4)=ROUND($G166,4),0,IF(Oper!BE$10=Inputs!$L$16,$G166-SUM($O166:BD166),$G166/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G166-SUM($O166:BD166),0))","v":0},{"$f":"IF(Oper!BF$10>=$C166,IF(ROUND(SUM($O166:BE166),4)=ROUND($G166,4),0,IF(Oper!BF$10=Inputs!$L$16,$G166-SUM($O166:BE166),$G166/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G166-SUM($O166:BE166),0))","v":0},{"$f":"IF(Oper!BG$10>=$C166,IF(ROUND(SUM($O166:BF166),4)=ROUND($G166,4),0,IF(Oper!BG$10=Inputs!$L$16,$G166-SUM($O166:BF166),$G166/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G166-SUM($O166:BF166),0))","v":0},{"$f":"IF(Oper!BH$10>=$C166,IF(ROUND(SUM($O166:BG166),4)=ROUND($G166,4),0,IF(Oper!BH$10=Inputs!$L$16,$G166-SUM($O166:BG166),$G166/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G166-SUM($O166:BG166),0))","v":0},{"$f":"IF(Oper!BI$10>=$C166,IF(ROUND(SUM($O166:BH166),4)=ROUND($G166,4),0,IF(Oper!BI$10=Inputs!$L$16,$G166-SUM($O166:BH166),$G166/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G166-SUM($O166:BH166),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C166,IF(ROUND(SUM($O166:BI166),4)=ROUND($G166,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G166-SUM($O166:BI166),$G166/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G166-SUM($O166:BI166),0))","v":0},{"$f":"IF(Oper!BK$10>=$C166,IF(ROUND(SUM($O166:BJ166),4)=ROUND($G166,4),0,IF(Oper!BK$10=Inputs!$L$16,$G166-SUM($O166:BJ166),$G166/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G166-SUM($O166:BJ166),0))","v":0},{"$f":"IF(Oper!BL$10>=$C166,IF(ROUND(SUM($O166:BK166),4)=ROUND($G166,4),0,IF(Oper!BL$10=Inputs!$L$16,$G166-SUM($O166:BK166),$G166/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G166-SUM($O166:BK166),0))","v":0},{"$f":"IF(Oper!BM$10>=$C166,IF(ROUND(SUM($O166:BL166),4)=ROUND($G166,4),0,IF(Oper!BM$10=Inputs!$L$16,$G166-SUM($O166:BL166),$G166/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G166-SUM($O166:BL166),0))","v":0},{"$f":"IF(Oper!BN$10>=$C166,IF(ROUND(SUM($O166:BM166),4)=ROUND($G166,4),0,IF(Oper!BN$10=Inputs!$L$16,$G166-SUM($O166:BM166),$G166/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G166-SUM($O166:BM166),0))","v":0},{"$f":"IF(Oper!BO$10>=$C166,IF(ROUND(SUM($O166:BN166),4)=ROUND($G166,4),0,IF(Oper!BO$10=Inputs!$L$16,$G166-SUM($O166:BN166),$G166/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G166-SUM($O166:BN166),0))","v":0},{"$f":"IF(Oper!BP$10>=$C166,IF(ROUND(SUM($O166:BO166),4)=ROUND($G166,4),0,IF(Oper!BP$10=Inputs!$L$16,$G166-SUM($O166:BO166),$G166/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G166-SUM($O166:BO166),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C166,IF(ROUND(SUM($O166:BP166),4)=ROUND($G166,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G166-SUM($O166:BP166),$G166/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G166-SUM($O166:BP166),0))","v":0},{"$f":"IF(Oper!BR$10>=$C166,IF(ROUND(SUM($O166:BQ166),4)=ROUND($G166,4),0,IF(Oper!BR$10=Inputs!$L$16,$G166-SUM($O166:BQ166),$G166/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G166-SUM($O166:BQ166),0))","v":0},{"$f":"IF(Oper!BS$10>=$C166,IF(ROUND(SUM($O166:BR166),4)=ROUND($G166,4),0,IF(Oper!BS$10=Inputs!$L$16,$G166-SUM($O166:BR166),$G166/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G166-SUM($O166:BR166),0))","v":0},{"$f":"IF(Oper!BT$10>=$C166,IF(ROUND(SUM($O166:BS166),4)=ROUND($G166,4),0,IF(Oper!BT$10=Inputs!$L$16,$G166-SUM($O166:BS166),$G166/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G166-SUM($O166:BS166),0))","v":0},{"$f":"IF(Oper!BU$10>=$C166,IF(ROUND(SUM($O166:BT166),4)=ROUND($G166,4),0,IF(Oper!BU$10=Inputs!$L$16,$G166-SUM($O166:BT166),$G166/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G166-SUM($O166:BT166),0))","v":0},{"$f":"IF(Oper!BV$10>=$C166,IF(ROUND(SUM($O166:BU166),4)=ROUND($G166,4),0,IF(Oper!BV$10=Inputs!$L$16,$G166-SUM($O166:BU166),$G166/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G166-SUM($O166:BU166),0))","v":0},{"$f":"IF(Oper!BW$10>=$C166,IF(ROUND(SUM($O166:BV166),4)=ROUND($G166,4),0,IF(Oper!BW$10=Inputs!$L$16,$G166-SUM($O166:BV166),$G166/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G166-SUM($O166:BV166),0))","v":0},{"$f":"IF(Oper!BX$10>=$C166,IF(ROUND(SUM($O166:BW166),4)=ROUND($G166,4),0,IF(Oper!BX$10=Inputs!$L$16,$G166-SUM($O166:BW166),$G166/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G166-SUM($O166:BW166),0))","v":0},{"$f":"IF(Oper!BY$10>=$C166,IF(ROUND(SUM($O166:BX166),4)=ROUND($G166,4),0,IF(Oper!BY$10=Inputs!$L$16,$G166-SUM($O166:BX166),$G166/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G166-SUM($O166:BX166),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C166,IF(ROUND(SUM($O166:BY166),4)=ROUND($G166,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G166-SUM($O166:BY166),$G166/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G166-SUM($O166:BY166),0))","v":0},{"$f":"IF(Oper!CA$10>=$C166,IF(ROUND(SUM($O166:BZ166),4)=ROUND($G166,4),0,IF(Oper!CA$10=Inputs!$L$16,$G166-SUM($O166:BZ166),$G166/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G166-SUM($O166:BZ166),0))","v":0},{"$f":"IF(Oper!CB$10>=$C166,IF(ROUND(SUM($O166:CA166),4)=ROUND($G166,4),0,IF(Oper!CB$10=Inputs!$L$16,$G166-SUM($O166:CA166),$G166/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G166-SUM($O166:CA166),0))","v":0},{"$f":"IF(Oper!CC$10>=$C166,IF(ROUND(SUM($O166:CB166),4)=ROUND($G166,4),0,IF(Oper!CC$10=Inputs!$L$16,$G166-SUM($O166:CB166),$G166/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G166-SUM($O166:CB166),0))","v":0},{"$f":"IF(Oper!CD$10>=$C166,IF(ROUND(SUM($O166:CC166),4)=ROUND($G166,4),0,IF(Oper!CD$10=Inputs!$L$16,$G166-SUM($O166:CC166),$G166/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G166-SUM($O166:CC166),0))","v":0},{"$f":"IF(Oper!CE$10>=$C166,IF(ROUND(SUM($O166:CD166),4)=ROUND($G166,4),0,IF(Oper!CE$10=Inputs!$L$16,$G166-SUM($O166:CD166),$G166/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G166-SUM($O166:CD166),0))","v":0},{"$f":"IF(Oper!CF$10>=$C166,IF(ROUND(SUM($O166:CE166),4)=ROUND($G166,4),0,IF(Oper!CF$10=Inputs!$L$16,$G166-SUM($O166:CE166),$G166/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G166-SUM($O166:CE166),0))","v":0},{"$f":"IF(Oper!CG$10>=$C166,IF(ROUND(SUM($O166:CF166),4)=ROUND($G166,4),0,IF(Oper!CG$10=Inputs!$L$16,$G166-SUM($O166:CF166),$G166/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G166-SUM($O166:CF166),0))","v":0},{"$f":"IF(Oper!CH$10>=$C166,IF(ROUND(SUM($O166:CG166),4)=ROUND($G166,4),0,IF(Oper!CH$10=Inputs!$L$16,$G166-SUM($O166:CG166),$G166/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G166-SUM($O166:CG166),0))","v":0},{"$f":"IF(Oper!CI$10>=$C166,IF(ROUND(SUM($O166:CH166),4)=ROUND($G166,4),0,IF(Oper!CI$10=Inputs!$L$16,$G166-SUM($O166:CH166),$G166/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G166-SUM($O166:CH166),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C166,IF(ROUND(SUM($O166:CI166),4)=ROUND($G166,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G166-SUM($O166:CI166),$G166/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G166-SUM($O166:CI166),0))","v":0},{"$f":"IF(Oper!CK$10>=$C166,IF(ROUND(SUM($O166:CJ166),4)=ROUND($G166,4),0,IF(Oper!CK$10=Inputs!$L$16,$G166-SUM($O166:CJ166),$G166/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G166-SUM($O166:CJ166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CL$10>=$C166,IF(ROUND(SUM($O166:CK166),4)=ROUND($G166,4),0,IF(Oper!CL$10=Inputs!$L$16,$G166-SUM($O166:CK166),$G166/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G166-SUM($O166:CK166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CM$10>=$C166,IF(ROUND(SUM($O166:CL166),4)=ROUND($G166,4),0,IF(Oper!CM$10=Inputs!$L$16,$G166-SUM($O166:CL166),$G166/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G166-SUM($O166:CL166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CN$10>=$C166,IF(ROUND(SUM($O166:CM166),4)=ROUND($G166,4),0,IF(Oper!CN$10=Inputs!$L$16,$G166-SUM($O166:CM166),$G166/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G166-SUM($O166:CM166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CO$10>=$C166,IF(ROUND(SUM($O166:CN166),4)=ROUND($G166,4),0,IF(Oper!CO$10=Inputs!$L$16,$G166-SUM($O166:CN166),$G166/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G166-SUM($O166:CN166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CP$10>=$C166,IF(ROUND(SUM($O166:CO166),4)=ROUND($G166,4),0,IF(Oper!CP$10=Inputs!$L$16,$G166-SUM($O166:CO166),$G166/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G166-SUM($O166:CO166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CQ$10>=$C166,IF(ROUND(SUM($O166:CP166),4)=ROUND($G166,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G166-SUM($O166:CP166),$G166/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G166-SUM($O166:CP166),0))","v":{"v":-13.23906512547072,"d":"(13.2)"}},{"$f":"IF(Oper!CR$10>=$C166,IF(ROUND(SUM($O166:CQ166),4)=ROUND($G166,4),0,IF(Oper!CR$10=Inputs!$L$16,$G166-SUM($O166:CQ166),$G166/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G166-SUM($O166:CQ166),0))","v":{"v":-172.10784663111934,"d":"(172.1)"}}]
[null,null,"2092-12-31",{"$nulls":3},{"v":-270.07692855960266,"d":"-270.1"},{"$nulls":3},"MCAD",null,{"v":-270.07692855960266,"d":"(270)"},null,null,{"$f":"IF(Oper!P$10>=$C167,IF(ROUND(SUM($O167:O167),4)=ROUND($G167,4),0,IF(Oper!P$10=Inputs!$L$16,$G167-SUM($O167:O167),$G167/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G167-SUM($O167:O167),0))","v":0},{"$f":"IF(Oper!Q$10>=$C167,IF(ROUND(SUM($O167:P167),4)=ROUND($G167,4),0,IF(Oper!Q$10=Inputs!$L$16,$G167-SUM($O167:P167),$G167/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G167-SUM($O167:P167),0))","v":0},{"$f":"IF(Oper!R$10>=$C167,IF(ROUND(SUM($O167:Q167),4)=ROUND($G167,4),0,IF(Oper!R$10=Inputs!$L$16,$G167-SUM($O167:Q167),$G167/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G167-SUM($O167:Q167),0))","v":0},{"$f":"IF(Oper!S$10>=$C167,IF(ROUND(SUM($O167:R167),4)=ROUND($G167,4),0,IF(Oper!S$10=Inputs!$L$16,$G167-SUM($O167:R167),$G167/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G167-SUM($O167:R167),0))","v":0},{"$f":"IF(Oper!T$10>=$C167,IF(ROUND(SUM($O167:S167),4)=ROUND($G167,4),0,IF(Oper!T$10=Inputs!$L$16,$G167-SUM($O167:S167),$G167/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G167-SUM($O167:S167),0))","v":0},{"$f":"IF(Oper!U$10>=$C167,IF(ROUND(SUM($O167:T167),4)=ROUND($G167,4),0,IF(Oper!U$10=Inputs!$L$16,$G167-SUM($O167:T167),$G167/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G167-SUM($O167:T167),0))","v":0},{"$f":"IF(Oper!V$10>=$C167,IF(ROUND(SUM($O167:U167),4)=ROUND($G167,4),0,IF(Oper!V$10=Inputs!$L$16,$G167-SUM($O167:U167),$G167/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G167-SUM($O167:U167),0))","v":0},{"$f":"IF(Oper!W$10>=$C167,IF(ROUND(SUM($O167:V167),4)=ROUND($G167,4),0,IF(Oper!W$10=Inputs!$L$16,$G167-SUM($O167:V167),$G167/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G167-SUM($O167:V167),0))","v":0},{"$f":"IF(Oper!X$10>=$C167,IF(ROUND(SUM($O167:W167),4)=ROUND($G167,4),0,IF(Oper!X$10=Inputs!$L$16,$G167-SUM($O167:W167),$G167/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G167-SUM($O167:W167),0))","v":0},{"$f":"IF(Oper!Y$10>=$C167,IF(ROUND(SUM($O167:X167),4)=ROUND($G167,4),0,IF(Oper!Y$10=Inputs!$L$16,$G167-SUM($O167:X167),$G167/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G167-SUM($O167:X167),0))","v":0},{"$f":"IF(Oper!Z$10>=$C167,IF(ROUND(SUM($O167:Y167),4)=ROUND($G167,4),0,IF(Oper!Z$10=Inputs!$L$16,$G167-SUM($O167:Y167),$G167/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G167-SUM($O167:Y167),0))","v":0},{"$f":"IF(Oper!AA$10>=$C167,IF(ROUND(SUM($O167:Z167),4)=ROUND($G167,4),0,IF(Oper!AA$10=Inputs!$L$16,$G167-SUM($O167:Z167),$G167/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G167-SUM($O167:Z167),0))","v":0},{"$f":"IF(Oper!AB$10>=$C167,IF(ROUND(SUM($O167:AA167),4)=ROUND($G167,4),0,IF(Oper!AB$10=Inputs!$L$16,$G167-SUM($O167:AA167),$G167/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G167-SUM($O167:AA167),0))","v":0},{"$f":"IF(Oper!AC$10>=$C167,IF(ROUND(SUM($O167:AB167),4)=ROUND($G167,4),0,IF(Oper!AC$10=Inputs!$L$16,$G167-SUM($O167:AB167),$G167/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G167-SUM($O167:AB167),0))","v":0},{"$f":"IF(Oper!AD$10>=$C167,IF(ROUND(SUM($O167:AC167),4)=ROUND($G167,4),0,IF(Oper!AD$10=Inputs!$L$16,$G167-SUM($O167:AC167),$G167/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G167-SUM($O167:AC167),0))","v":0},{"$f":"IF(Oper!AE$10>=$C167,IF(ROUND(SUM($O167:AD167),4)=ROUND($G167,4),0,IF(Oper!AE$10=Inputs!$L$16,$G167-SUM($O167:AD167),$G167/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G167-SUM($O167:AD167),0))","v":0},{"$f":"IF(Oper!AF$10>=$C167,IF(ROUND(SUM($O167:AE167),4)=ROUND($G167,4),0,IF(Oper!AF$10=Inputs!$L$16,$G167-SUM($O167:AE167),$G167/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G167-SUM($O167:AE167),0))","v":0},{"$f":"IF(Oper!AG$10>=$C167,IF(ROUND(SUM($O167:AF167),4)=ROUND($G167,4),0,IF(Oper!AG$10=Inputs!$L$16,$G167-SUM($O167:AF167),$G167/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G167-SUM($O167:AF167),0))","v":0},{"$f":"IF(Oper!AH$10>=$C167,IF(ROUND(SUM($O167:AG167),4)=ROUND($G167,4),0,IF(Oper!AH$10=Inputs!$L$16,$G167-SUM($O167:AG167),$G167/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G167-SUM($O167:AG167),0))","v":0},{"$f":"IF(Oper!AI$10>=$C167,IF(ROUND(SUM($O167:AH167),4)=ROUND($G167,4),0,IF(Oper!AI$10=Inputs!$L$16,$G167-SUM($O167:AH167),$G167/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G167-SUM($O167:AH167),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C167,IF(ROUND(SUM($O167:AI167),4)=ROUND($G167,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G167-SUM($O167:AI167),$G167/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G167-SUM($O167:AI167),0))","v":0},{"$f":"IF(Oper!AK$10>=$C167,IF(ROUND(SUM($O167:AJ167),4)=ROUND($G167,4),0,IF(Oper!AK$10=Inputs!$L$16,$G167-SUM($O167:AJ167),$G167/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G167-SUM($O167:AJ167),0))","v":0},{"$f":"IF(Oper!AL$10>=$C167,IF(ROUND(SUM($O167:AK167),4)=ROUND($G167,4),0,IF(Oper!AL$10=Inputs!$L$16,$G167-SUM($O167:AK167),$G167/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G167-SUM($O167:AK167),0))","v":0},{"$f":"IF(Oper!AM$10>=$C167,IF(ROUND(SUM($O167:AL167),4)=ROUND($G167,4),0,IF(Oper!AM$10=Inputs!$L$16,$G167-SUM($O167:AL167),$G167/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G167-SUM($O167:AL167),0))","v":0},{"$f":"IF(Oper!AN$10>=$C167,IF(ROUND(SUM($O167:AM167),4)=ROUND($G167,4),0,IF(Oper!AN$10=Inputs!$L$16,$G167-SUM($O167:AM167),$G167/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G167-SUM($O167:AM167),0))","v":0},{"$f":"IF(Oper!AO$10>=$C167,IF(ROUND(SUM($O167:AN167),4)=ROUND($G167,4),0,IF(Oper!AO$10=Inputs!$L$16,$G167-SUM($O167:AN167),$G167/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G167-SUM($O167:AN167),0))","v":0},{"$f":"IF(Oper!AP$10>=$C167,IF(ROUND(SUM($O167:AO167),4)=ROUND($G167,4),0,IF(Oper!AP$10=Inputs!$L$16,$G167-SUM($O167:AO167),$G167/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G167-SUM($O167:AO167),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C167,IF(ROUND(SUM($O167:AP167),4)=ROUND($G167,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G167-SUM($O167:AP167),$G167/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G167-SUM($O167:AP167),0))","v":0},{"$f":"IF(Oper!AR$10>=$C167,IF(ROUND(SUM($O167:AQ167),4)=ROUND($G167,4),0,IF(Oper!AR$10=Inputs!$L$16,$G167-SUM($O167:AQ167),$G167/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G167-SUM($O167:AQ167),0))","v":0},{"$f":"IF(Oper!AS$10>=$C167,IF(ROUND(SUM($O167:AR167),4)=ROUND($G167,4),0,IF(Oper!AS$10=Inputs!$L$16,$G167-SUM($O167:AR167),$G167/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G167-SUM($O167:AR167),0))","v":0},{"$f":"IF(Oper!AT$10>=$C167,IF(ROUND(SUM($O167:AS167),4)=ROUND($G167,4),0,IF(Oper!AT$10=Inputs!$L$16,$G167-SUM($O167:AS167),$G167/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G167-SUM($O167:AS167),0))","v":0},{"$f":"IF(Oper!AU$10>=$C167,IF(ROUND(SUM($O167:AT167),4)=ROUND($G167,4),0,IF(Oper!AU$10=Inputs!$L$16,$G167-SUM($O167:AT167),$G167/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G167-SUM($O167:AT167),0))","v":0},{"$f":"IF(Oper!AV$10>=$C167,IF(ROUND(SUM($O167:AU167),4)=ROUND($G167,4),0,IF(Oper!AV$10=Inputs!$L$16,$G167-SUM($O167:AU167),$G167/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G167-SUM($O167:AU167),0))","v":0},{"$f":"IF(Oper!AW$10>=$C167,IF(ROUND(SUM($O167:AV167),4)=ROUND($G167,4),0,IF(Oper!AW$10=Inputs!$L$16,$G167-SUM($O167:AV167),$G167/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G167-SUM($O167:AV167),0))","v":0},{"$f":"IF(Oper!AX$10>=$C167,IF(ROUND(SUM($O167:AW167),4)=ROUND($G167,4),0,IF(Oper!AX$10=Inputs!$L$16,$G167-SUM($O167:AW167),$G167/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G167-SUM($O167:AW167),0))","v":0},{"$f":"IF(Oper!AY$10>=$C167,IF(ROUND(SUM($O167:AX167),4)=ROUND($G167,4),0,IF(Oper!AY$10=Inputs!$L$16,$G167-SUM($O167:AX167),$G167/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G167-SUM($O167:AX167),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C167,IF(ROUND(SUM($O167:AY167),4)=ROUND($G167,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G167-SUM($O167:AY167),$G167/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G167-SUM($O167:AY167),0))","v":0},{"$f":"IF(Oper!BA$10>=$C167,IF(ROUND(SUM($O167:AZ167),4)=ROUND($G167,4),0,IF(Oper!BA$10=Inputs!$L$16,$G167-SUM($O167:AZ167),$G167/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G167-SUM($O167:AZ167),0))","v":0},{"$f":"IF(Oper!BB$10>=$C167,IF(ROUND(SUM($O167:BA167),4)=ROUND($G167,4),0,IF(Oper!BB$10=Inputs!$L$16,$G167-SUM($O167:BA167),$G167/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G167-SUM($O167:BA167),0))","v":0},{"$f":"IF(Oper!BC$10>=$C167,IF(ROUND(SUM($O167:BB167),4)=ROUND($G167,4),0,IF(Oper!BC$10=Inputs!$L$16,$G167-SUM($O167:BB167),$G167/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G167-SUM($O167:BB167),0))","v":0},{"$f":"IF(Oper!BD$10>=$C167,IF(ROUND(SUM($O167:BC167),4)=ROUND($G167,4),0,IF(Oper!BD$10=Inputs!$L$16,$G167-SUM($O167:BC167),$G167/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G167-SUM($O167:BC167),0))","v":0},{"$f":"IF(Oper!BE$10>=$C167,IF(ROUND(SUM($O167:BD167),4)=ROUND($G167,4),0,IF(Oper!BE$10=Inputs!$L$16,$G167-SUM($O167:BD167),$G167/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G167-SUM($O167:BD167),0))","v":0},{"$f":"IF(Oper!BF$10>=$C167,IF(ROUND(SUM($O167:BE167),4)=ROUND($G167,4),0,IF(Oper!BF$10=Inputs!$L$16,$G167-SUM($O167:BE167),$G167/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G167-SUM($O167:BE167),0))","v":0},{"$f":"IF(Oper!BG$10>=$C167,IF(ROUND(SUM($O167:BF167),4)=ROUND($G167,4),0,IF(Oper!BG$10=Inputs!$L$16,$G167-SUM($O167:BF167),$G167/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G167-SUM($O167:BF167),0))","v":0},{"$f":"IF(Oper!BH$10>=$C167,IF(ROUND(SUM($O167:BG167),4)=ROUND($G167,4),0,IF(Oper!BH$10=Inputs!$L$16,$G167-SUM($O167:BG167),$G167/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G167-SUM($O167:BG167),0))","v":0},{"$f":"IF(Oper!BI$10>=$C167,IF(ROUND(SUM($O167:BH167),4)=ROUND($G167,4),0,IF(Oper!BI$10=Inputs!$L$16,$G167-SUM($O167:BH167),$G167/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G167-SUM($O167:BH167),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C167,IF(ROUND(SUM($O167:BI167),4)=ROUND($G167,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G167-SUM($O167:BI167),$G167/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G167-SUM($O167:BI167),0))","v":0},{"$f":"IF(Oper!BK$10>=$C167,IF(ROUND(SUM($O167:BJ167),4)=ROUND($G167,4),0,IF(Oper!BK$10=Inputs!$L$16,$G167-SUM($O167:BJ167),$G167/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G167-SUM($O167:BJ167),0))","v":0},{"$f":"IF(Oper!BL$10>=$C167,IF(ROUND(SUM($O167:BK167),4)=ROUND($G167,4),0,IF(Oper!BL$10=Inputs!$L$16,$G167-SUM($O167:BK167),$G167/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G167-SUM($O167:BK167),0))","v":0},{"$f":"IF(Oper!BM$10>=$C167,IF(ROUND(SUM($O167:BL167),4)=ROUND($G167,4),0,IF(Oper!BM$10=Inputs!$L$16,$G167-SUM($O167:BL167),$G167/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G167-SUM($O167:BL167),0))","v":0},{"$f":"IF(Oper!BN$10>=$C167,IF(ROUND(SUM($O167:BM167),4)=ROUND($G167,4),0,IF(Oper!BN$10=Inputs!$L$16,$G167-SUM($O167:BM167),$G167/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G167-SUM($O167:BM167),0))","v":0},{"$f":"IF(Oper!BO$10>=$C167,IF(ROUND(SUM($O167:BN167),4)=ROUND($G167,4),0,IF(Oper!BO$10=Inputs!$L$16,$G167-SUM($O167:BN167),$G167/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G167-SUM($O167:BN167),0))","v":0},{"$f":"IF(Oper!BP$10>=$C167,IF(ROUND(SUM($O167:BO167),4)=ROUND($G167,4),0,IF(Oper!BP$10=Inputs!$L$16,$G167-SUM($O167:BO167),$G167/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G167-SUM($O167:BO167),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C167,IF(ROUND(SUM($O167:BP167),4)=ROUND($G167,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G167-SUM($O167:BP167),$G167/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G167-SUM($O167:BP167),0))","v":0},{"$f":"IF(Oper!BR$10>=$C167,IF(ROUND(SUM($O167:BQ167),4)=ROUND($G167,4),0,IF(Oper!BR$10=Inputs!$L$16,$G167-SUM($O167:BQ167),$G167/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G167-SUM($O167:BQ167),0))","v":0},{"$f":"IF(Oper!BS$10>=$C167,IF(ROUND(SUM($O167:BR167),4)=ROUND($G167,4),0,IF(Oper!BS$10=Inputs!$L$16,$G167-SUM($O167:BR167),$G167/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G167-SUM($O167:BR167),0))","v":0},{"$f":"IF(Oper!BT$10>=$C167,IF(ROUND(SUM($O167:BS167),4)=ROUND($G167,4),0,IF(Oper!BT$10=Inputs!$L$16,$G167-SUM($O167:BS167),$G167/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G167-SUM($O167:BS167),0))","v":0},{"$f":"IF(Oper!BU$10>=$C167,IF(ROUND(SUM($O167:BT167),4)=ROUND($G167,4),0,IF(Oper!BU$10=Inputs!$L$16,$G167-SUM($O167:BT167),$G167/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G167-SUM($O167:BT167),0))","v":0},{"$f":"IF(Oper!BV$10>=$C167,IF(ROUND(SUM($O167:BU167),4)=ROUND($G167,4),0,IF(Oper!BV$10=Inputs!$L$16,$G167-SUM($O167:BU167),$G167/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G167-SUM($O167:BU167),0))","v":0},{"$f":"IF(Oper!BW$10>=$C167,IF(ROUND(SUM($O167:BV167),4)=ROUND($G167,4),0,IF(Oper!BW$10=Inputs!$L$16,$G167-SUM($O167:BV167),$G167/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G167-SUM($O167:BV167),0))","v":0},{"$f":"IF(Oper!BX$10>=$C167,IF(ROUND(SUM($O167:BW167),4)=ROUND($G167,4),0,IF(Oper!BX$10=Inputs!$L$16,$G167-SUM($O167:BW167),$G167/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G167-SUM($O167:BW167),0))","v":0},{"$f":"IF(Oper!BY$10>=$C167,IF(ROUND(SUM($O167:BX167),4)=ROUND($G167,4),0,IF(Oper!BY$10=Inputs!$L$16,$G167-SUM($O167:BX167),$G167/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G167-SUM($O167:BX167),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C167,IF(ROUND(SUM($O167:BY167),4)=ROUND($G167,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G167-SUM($O167:BY167),$G167/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G167-SUM($O167:BY167),0))","v":0},{"$f":"IF(Oper!CA$10>=$C167,IF(ROUND(SUM($O167:BZ167),4)=ROUND($G167,4),0,IF(Oper!CA$10=Inputs!$L$16,$G167-SUM($O167:BZ167),$G167/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G167-SUM($O167:BZ167),0))","v":0},{"$f":"IF(Oper!CB$10>=$C167,IF(ROUND(SUM($O167:CA167),4)=ROUND($G167,4),0,IF(Oper!CB$10=Inputs!$L$16,$G167-SUM($O167:CA167),$G167/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G167-SUM($O167:CA167),0))","v":0},{"$f":"IF(Oper!CC$10>=$C167,IF(ROUND(SUM($O167:CB167),4)=ROUND($G167,4),0,IF(Oper!CC$10=Inputs!$L$16,$G167-SUM($O167:CB167),$G167/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G167-SUM($O167:CB167),0))","v":0},{"$f":"IF(Oper!CD$10>=$C167,IF(ROUND(SUM($O167:CC167),4)=ROUND($G167,4),0,IF(Oper!CD$10=Inputs!$L$16,$G167-SUM($O167:CC167),$G167/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G167-SUM($O167:CC167),0))","v":0},{"$f":"IF(Oper!CE$10>=$C167,IF(ROUND(SUM($O167:CD167),4)=ROUND($G167,4),0,IF(Oper!CE$10=Inputs!$L$16,$G167-SUM($O167:CD167),$G167/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G167-SUM($O167:CD167),0))","v":0},{"$f":"IF(Oper!CF$10>=$C167,IF(ROUND(SUM($O167:CE167),4)=ROUND($G167,4),0,IF(Oper!CF$10=Inputs!$L$16,$G167-SUM($O167:CE167),$G167/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G167-SUM($O167:CE167),0))","v":0},{"$f":"IF(Oper!CG$10>=$C167,IF(ROUND(SUM($O167:CF167),4)=ROUND($G167,4),0,IF(Oper!CG$10=Inputs!$L$16,$G167-SUM($O167:CF167),$G167/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G167-SUM($O167:CF167),0))","v":0},{"$f":"IF(Oper!CH$10>=$C167,IF(ROUND(SUM($O167:CG167),4)=ROUND($G167,4),0,IF(Oper!CH$10=Inputs!$L$16,$G167-SUM($O167:CG167),$G167/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G167-SUM($O167:CG167),0))","v":0},{"$f":"IF(Oper!CI$10>=$C167,IF(ROUND(SUM($O167:CH167),4)=ROUND($G167,4),0,IF(Oper!CI$10=Inputs!$L$16,$G167-SUM($O167:CH167),$G167/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G167-SUM($O167:CH167),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C167,IF(ROUND(SUM($O167:CI167),4)=ROUND($G167,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G167-SUM($O167:CI167),$G167/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G167-SUM($O167:CI167),0))","v":0},{"$f":"IF(Oper!CK$10>=$C167,IF(ROUND(SUM($O167:CJ167),4)=ROUND($G167,4),0,IF(Oper!CK$10=Inputs!$L$16,$G167-SUM($O167:CJ167),$G167/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G167-SUM($O167:CJ167),0))","v":0},{"$f":"IF(Oper!CL$10>=$C167,IF(ROUND(SUM($O167:CK167),4)=ROUND($G167,4),0,IF(Oper!CL$10=Inputs!$L$16,$G167-SUM($O167:CK167),$G167/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G167-SUM($O167:CK167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CM$10>=$C167,IF(ROUND(SUM($O167:CL167),4)=ROUND($G167,4),0,IF(Oper!CM$10=Inputs!$L$16,$G167-SUM($O167:CL167),$G167/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G167-SUM($O167:CL167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CN$10>=$C167,IF(ROUND(SUM($O167:CM167),4)=ROUND($G167,4),0,IF(Oper!CN$10=Inputs!$L$16,$G167-SUM($O167:CM167),$G167/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G167-SUM($O167:CM167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CO$10>=$C167,IF(ROUND(SUM($O167:CN167),4)=ROUND($G167,4),0,IF(Oper!CO$10=Inputs!$L$16,$G167-SUM($O167:CN167),$G167/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G167-SUM($O167:CN167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CP$10>=$C167,IF(ROUND(SUM($O167:CO167),4)=ROUND($G167,4),0,IF(Oper!CP$10=Inputs!$L$16,$G167-SUM($O167:CO167),$G167/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G167-SUM($O167:CO167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CQ$10>=$C167,IF(ROUND(SUM($O167:CP167),4)=ROUND($G167,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G167-SUM($O167:CP167),$G167/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G167-SUM($O167:CP167),0))","v":{"v":-13.503846427980132,"d":"(13.5)"}},{"$f":"IF(Oper!CR$10>=$C167,IF(ROUND(SUM($O167:CQ167),4)=ROUND($G167,4),0,IF(Oper!CR$10=Inputs!$L$16,$G167-SUM($O167:CQ167),$G167/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G167-SUM($O167:CQ167),0))","v":{"v":-189.05384999172185,"d":"(189.1)"}}]
[null,null,"2093-12-31",{"$nulls":3},{"v":-275.47846713079474,"d":"-275.5"},{"$nulls":3},"MCAD",null,{"v":-275.47846713079474,"d":"(275)"},null,null,{"$f":"IF(Oper!P$10>=$C168,IF(ROUND(SUM($O168:O168),4)=ROUND($G168,4),0,IF(Oper!P$10=Inputs!$L$16,$G168-SUM($O168:O168),$G168/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G168-SUM($O168:O168),0))","v":0},{"$f":"IF(Oper!Q$10>=$C168,IF(ROUND(SUM($O168:P168),4)=ROUND($G168,4),0,IF(Oper!Q$10=Inputs!$L$16,$G168-SUM($O168:P168),$G168/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G168-SUM($O168:P168),0))","v":0},{"$f":"IF(Oper!R$10>=$C168,IF(ROUND(SUM($O168:Q168),4)=ROUND($G168,4),0,IF(Oper!R$10=Inputs!$L$16,$G168-SUM($O168:Q168),$G168/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G168-SUM($O168:Q168),0))","v":0},{"$f":"IF(Oper!S$10>=$C168,IF(ROUND(SUM($O168:R168),4)=ROUND($G168,4),0,IF(Oper!S$10=Inputs!$L$16,$G168-SUM($O168:R168),$G168/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G168-SUM($O168:R168),0))","v":0},{"$f":"IF(Oper!T$10>=$C168,IF(ROUND(SUM($O168:S168),4)=ROUND($G168,4),0,IF(Oper!T$10=Inputs!$L$16,$G168-SUM($O168:S168),$G168/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G168-SUM($O168:S168),0))","v":0},{"$f":"IF(Oper!U$10>=$C168,IF(ROUND(SUM($O168:T168),4)=ROUND($G168,4),0,IF(Oper!U$10=Inputs!$L$16,$G168-SUM($O168:T168),$G168/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G168-SUM($O168:T168),0))","v":0},{"$f":"IF(Oper!V$10>=$C168,IF(ROUND(SUM($O168:U168),4)=ROUND($G168,4),0,IF(Oper!V$10=Inputs!$L$16,$G168-SUM($O168:U168),$G168/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G168-SUM($O168:U168),0))","v":0},{"$f":"IF(Oper!W$10>=$C168,IF(ROUND(SUM($O168:V168),4)=ROUND($G168,4),0,IF(Oper!W$10=Inputs!$L$16,$G168-SUM($O168:V168),$G168/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G168-SUM($O168:V168),0))","v":0},{"$f":"IF(Oper!X$10>=$C168,IF(ROUND(SUM($O168:W168),4)=ROUND($G168,4),0,IF(Oper!X$10=Inputs!$L$16,$G168-SUM($O168:W168),$G168/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G168-SUM($O168:W168),0))","v":0},{"$f":"IF(Oper!Y$10>=$C168,IF(ROUND(SUM($O168:X168),4)=ROUND($G168,4),0,IF(Oper!Y$10=Inputs!$L$16,$G168-SUM($O168:X168),$G168/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G168-SUM($O168:X168),0))","v":0},{"$f":"IF(Oper!Z$10>=$C168,IF(ROUND(SUM($O168:Y168),4)=ROUND($G168,4),0,IF(Oper!Z$10=Inputs!$L$16,$G168-SUM($O168:Y168),$G168/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G168-SUM($O168:Y168),0))","v":0},{"$f":"IF(Oper!AA$10>=$C168,IF(ROUND(SUM($O168:Z168),4)=ROUND($G168,4),0,IF(Oper!AA$10=Inputs!$L$16,$G168-SUM($O168:Z168),$G168/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G168-SUM($O168:Z168),0))","v":0},{"$f":"IF(Oper!AB$10>=$C168,IF(ROUND(SUM($O168:AA168),4)=ROUND($G168,4),0,IF(Oper!AB$10=Inputs!$L$16,$G168-SUM($O168:AA168),$G168/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G168-SUM($O168:AA168),0))","v":0},{"$f":"IF(Oper!AC$10>=$C168,IF(ROUND(SUM($O168:AB168),4)=ROUND($G168,4),0,IF(Oper!AC$10=Inputs!$L$16,$G168-SUM($O168:AB168),$G168/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G168-SUM($O168:AB168),0))","v":0},{"$f":"IF(Oper!AD$10>=$C168,IF(ROUND(SUM($O168:AC168),4)=ROUND($G168,4),0,IF(Oper!AD$10=Inputs!$L$16,$G168-SUM($O168:AC168),$G168/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G168-SUM($O168:AC168),0))","v":0},{"$f":"IF(Oper!AE$10>=$C168,IF(ROUND(SUM($O168:AD168),4)=ROUND($G168,4),0,IF(Oper!AE$10=Inputs!$L$16,$G168-SUM($O168:AD168),$G168/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G168-SUM($O168:AD168),0))","v":0},{"$f":"IF(Oper!AF$10>=$C168,IF(ROUND(SUM($O168:AE168),4)=ROUND($G168,4),0,IF(Oper!AF$10=Inputs!$L$16,$G168-SUM($O168:AE168),$G168/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G168-SUM($O168:AE168),0))","v":0},{"$f":"IF(Oper!AG$10>=$C168,IF(ROUND(SUM($O168:AF168),4)=ROUND($G168,4),0,IF(Oper!AG$10=Inputs!$L$16,$G168-SUM($O168:AF168),$G168/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G168-SUM($O168:AF168),0))","v":0},{"$f":"IF(Oper!AH$10>=$C168,IF(ROUND(SUM($O168:AG168),4)=ROUND($G168,4),0,IF(Oper!AH$10=Inputs!$L$16,$G168-SUM($O168:AG168),$G168/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G168-SUM($O168:AG168),0))","v":0},{"$f":"IF(Oper!AI$10>=$C168,IF(ROUND(SUM($O168:AH168),4)=ROUND($G168,4),0,IF(Oper!AI$10=Inputs!$L$16,$G168-SUM($O168:AH168),$G168/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G168-SUM($O168:AH168),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C168,IF(ROUND(SUM($O168:AI168),4)=ROUND($G168,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G168-SUM($O168:AI168),$G168/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G168-SUM($O168:AI168),0))","v":0},{"$f":"IF(Oper!AK$10>=$C168,IF(ROUND(SUM($O168:AJ168),4)=ROUND($G168,4),0,IF(Oper!AK$10=Inputs!$L$16,$G168-SUM($O168:AJ168),$G168/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G168-SUM($O168:AJ168),0))","v":0},{"$f":"IF(Oper!AL$10>=$C168,IF(ROUND(SUM($O168:AK168),4)=ROUND($G168,4),0,IF(Oper!AL$10=Inputs!$L$16,$G168-SUM($O168:AK168),$G168/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G168-SUM($O168:AK168),0))","v":0},{"$f":"IF(Oper!AM$10>=$C168,IF(ROUND(SUM($O168:AL168),4)=ROUND($G168,4),0,IF(Oper!AM$10=Inputs!$L$16,$G168-SUM($O168:AL168),$G168/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G168-SUM($O168:AL168),0))","v":0},{"$f":"IF(Oper!AN$10>=$C168,IF(ROUND(SUM($O168:AM168),4)=ROUND($G168,4),0,IF(Oper!AN$10=Inputs!$L$16,$G168-SUM($O168:AM168),$G168/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G168-SUM($O168:AM168),0))","v":0},{"$f":"IF(Oper!AO$10>=$C168,IF(ROUND(SUM($O168:AN168),4)=ROUND($G168,4),0,IF(Oper!AO$10=Inputs!$L$16,$G168-SUM($O168:AN168),$G168/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G168-SUM($O168:AN168),0))","v":0},{"$f":"IF(Oper!AP$10>=$C168,IF(ROUND(SUM($O168:AO168),4)=ROUND($G168,4),0,IF(Oper!AP$10=Inputs!$L$16,$G168-SUM($O168:AO168),$G168/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G168-SUM($O168:AO168),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C168,IF(ROUND(SUM($O168:AP168),4)=ROUND($G168,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G168-SUM($O168:AP168),$G168/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G168-SUM($O168:AP168),0))","v":0},{"$f":"IF(Oper!AR$10>=$C168,IF(ROUND(SUM($O168:AQ168),4)=ROUND($G168,4),0,IF(Oper!AR$10=Inputs!$L$16,$G168-SUM($O168:AQ168),$G168/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G168-SUM($O168:AQ168),0))","v":0},{"$f":"IF(Oper!AS$10>=$C168,IF(ROUND(SUM($O168:AR168),4)=ROUND($G168,4),0,IF(Oper!AS$10=Inputs!$L$16,$G168-SUM($O168:AR168),$G168/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G168-SUM($O168:AR168),0))","v":0},{"$f":"IF(Oper!AT$10>=$C168,IF(ROUND(SUM($O168:AS168),4)=ROUND($G168,4),0,IF(Oper!AT$10=Inputs!$L$16,$G168-SUM($O168:AS168),$G168/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G168-SUM($O168:AS168),0))","v":0},{"$f":"IF(Oper!AU$10>=$C168,IF(ROUND(SUM($O168:AT168),4)=ROUND($G168,4),0,IF(Oper!AU$10=Inputs!$L$16,$G168-SUM($O168:AT168),$G168/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G168-SUM($O168:AT168),0))","v":0},{"$f":"IF(Oper!AV$10>=$C168,IF(ROUND(SUM($O168:AU168),4)=ROUND($G168,4),0,IF(Oper!AV$10=Inputs!$L$16,$G168-SUM($O168:AU168),$G168/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G168-SUM($O168:AU168),0))","v":0},{"$f":"IF(Oper!AW$10>=$C168,IF(ROUND(SUM($O168:AV168),4)=ROUND($G168,4),0,IF(Oper!AW$10=Inputs!$L$16,$G168-SUM($O168:AV168),$G168/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G168-SUM($O168:AV168),0))","v":0},{"$f":"IF(Oper!AX$10>=$C168,IF(ROUND(SUM($O168:AW168),4)=ROUND($G168,4),0,IF(Oper!AX$10=Inputs!$L$16,$G168-SUM($O168:AW168),$G168/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G168-SUM($O168:AW168),0))","v":0},{"$f":"IF(Oper!AY$10>=$C168,IF(ROUND(SUM($O168:AX168),4)=ROUND($G168,4),0,IF(Oper!AY$10=Inputs!$L$16,$G168-SUM($O168:AX168),$G168/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G168-SUM($O168:AX168),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C168,IF(ROUND(SUM($O168:AY168),4)=ROUND($G168,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G168-SUM($O168:AY168),$G168/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G168-SUM($O168:AY168),0))","v":0},{"$f":"IF(Oper!BA$10>=$C168,IF(ROUND(SUM($O168:AZ168),4)=ROUND($G168,4),0,IF(Oper!BA$10=Inputs!$L$16,$G168-SUM($O168:AZ168),$G168/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G168-SUM($O168:AZ168),0))","v":0},{"$f":"IF(Oper!BB$10>=$C168,IF(ROUND(SUM($O168:BA168),4)=ROUND($G168,4),0,IF(Oper!BB$10=Inputs!$L$16,$G168-SUM($O168:BA168),$G168/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G168-SUM($O168:BA168),0))","v":0},{"$f":"IF(Oper!BC$10>=$C168,IF(ROUND(SUM($O168:BB168),4)=ROUND($G168,4),0,IF(Oper!BC$10=Inputs!$L$16,$G168-SUM($O168:BB168),$G168/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G168-SUM($O168:BB168),0))","v":0},{"$f":"IF(Oper!BD$10>=$C168,IF(ROUND(SUM($O168:BC168),4)=ROUND($G168,4),0,IF(Oper!BD$10=Inputs!$L$16,$G168-SUM($O168:BC168),$G168/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G168-SUM($O168:BC168),0))","v":0},{"$f":"IF(Oper!BE$10>=$C168,IF(ROUND(SUM($O168:BD168),4)=ROUND($G168,4),0,IF(Oper!BE$10=Inputs!$L$16,$G168-SUM($O168:BD168),$G168/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G168-SUM($O168:BD168),0))","v":0},{"$f":"IF(Oper!BF$10>=$C168,IF(ROUND(SUM($O168:BE168),4)=ROUND($G168,4),0,IF(Oper!BF$10=Inputs!$L$16,$G168-SUM($O168:BE168),$G168/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G168-SUM($O168:BE168),0))","v":0},{"$f":"IF(Oper!BG$10>=$C168,IF(ROUND(SUM($O168:BF168),4)=ROUND($G168,4),0,IF(Oper!BG$10=Inputs!$L$16,$G168-SUM($O168:BF168),$G168/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G168-SUM($O168:BF168),0))","v":0},{"$f":"IF(Oper!BH$10>=$C168,IF(ROUND(SUM($O168:BG168),4)=ROUND($G168,4),0,IF(Oper!BH$10=Inputs!$L$16,$G168-SUM($O168:BG168),$G168/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G168-SUM($O168:BG168),0))","v":0},{"$f":"IF(Oper!BI$10>=$C168,IF(ROUND(SUM($O168:BH168),4)=ROUND($G168,4),0,IF(Oper!BI$10=Inputs!$L$16,$G168-SUM($O168:BH168),$G168/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G168-SUM($O168:BH168),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C168,IF(ROUND(SUM($O168:BI168),4)=ROUND($G168,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G168-SUM($O168:BI168),$G168/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G168-SUM($O168:BI168),0))","v":0},{"$f":"IF(Oper!BK$10>=$C168,IF(ROUND(SUM($O168:BJ168),4)=ROUND($G168,4),0,IF(Oper!BK$10=Inputs!$L$16,$G168-SUM($O168:BJ168),$G168/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G168-SUM($O168:BJ168),0))","v":0},{"$f":"IF(Oper!BL$10>=$C168,IF(ROUND(SUM($O168:BK168),4)=ROUND($G168,4),0,IF(Oper!BL$10=Inputs!$L$16,$G168-SUM($O168:BK168),$G168/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G168-SUM($O168:BK168),0))","v":0},{"$f":"IF(Oper!BM$10>=$C168,IF(ROUND(SUM($O168:BL168),4)=ROUND($G168,4),0,IF(Oper!BM$10=Inputs!$L$16,$G168-SUM($O168:BL168),$G168/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G168-SUM($O168:BL168),0))","v":0},{"$f":"IF(Oper!BN$10>=$C168,IF(ROUND(SUM($O168:BM168),4)=ROUND($G168,4),0,IF(Oper!BN$10=Inputs!$L$16,$G168-SUM($O168:BM168),$G168/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G168-SUM($O168:BM168),0))","v":0},{"$f":"IF(Oper!BO$10>=$C168,IF(ROUND(SUM($O168:BN168),4)=ROUND($G168,4),0,IF(Oper!BO$10=Inputs!$L$16,$G168-SUM($O168:BN168),$G168/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G168-SUM($O168:BN168),0))","v":0},{"$f":"IF(Oper!BP$10>=$C168,IF(ROUND(SUM($O168:BO168),4)=ROUND($G168,4),0,IF(Oper!BP$10=Inputs!$L$16,$G168-SUM($O168:BO168),$G168/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G168-SUM($O168:BO168),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C168,IF(ROUND(SUM($O168:BP168),4)=ROUND($G168,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G168-SUM($O168:BP168),$G168/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G168-SUM($O168:BP168),0))","v":0},{"$f":"IF(Oper!BR$10>=$C168,IF(ROUND(SUM($O168:BQ168),4)=ROUND($G168,4),0,IF(Oper!BR$10=Inputs!$L$16,$G168-SUM($O168:BQ168),$G168/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G168-SUM($O168:BQ168),0))","v":0},{"$f":"IF(Oper!BS$10>=$C168,IF(ROUND(SUM($O168:BR168),4)=ROUND($G168,4),0,IF(Oper!BS$10=Inputs!$L$16,$G168-SUM($O168:BR168),$G168/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G168-SUM($O168:BR168),0))","v":0},{"$f":"IF(Oper!BT$10>=$C168,IF(ROUND(SUM($O168:BS168),4)=ROUND($G168,4),0,IF(Oper!BT$10=Inputs!$L$16,$G168-SUM($O168:BS168),$G168/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G168-SUM($O168:BS168),0))","v":0},{"$f":"IF(Oper!BU$10>=$C168,IF(ROUND(SUM($O168:BT168),4)=ROUND($G168,4),0,IF(Oper!BU$10=Inputs!$L$16,$G168-SUM($O168:BT168),$G168/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G168-SUM($O168:BT168),0))","v":0},{"$f":"IF(Oper!BV$10>=$C168,IF(ROUND(SUM($O168:BU168),4)=ROUND($G168,4),0,IF(Oper!BV$10=Inputs!$L$16,$G168-SUM($O168:BU168),$G168/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G168-SUM($O168:BU168),0))","v":0},{"$f":"IF(Oper!BW$10>=$C168,IF(ROUND(SUM($O168:BV168),4)=ROUND($G168,4),0,IF(Oper!BW$10=Inputs!$L$16,$G168-SUM($O168:BV168),$G168/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G168-SUM($O168:BV168),0))","v":0},{"$f":"IF(Oper!BX$10>=$C168,IF(ROUND(SUM($O168:BW168),4)=ROUND($G168,4),0,IF(Oper!BX$10=Inputs!$L$16,$G168-SUM($O168:BW168),$G168/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G168-SUM($O168:BW168),0))","v":0},{"$f":"IF(Oper!BY$10>=$C168,IF(ROUND(SUM($O168:BX168),4)=ROUND($G168,4),0,IF(Oper!BY$10=Inputs!$L$16,$G168-SUM($O168:BX168),$G168/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G168-SUM($O168:BX168),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C168,IF(ROUND(SUM($O168:BY168),4)=ROUND($G168,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G168-SUM($O168:BY168),$G168/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G168-SUM($O168:BY168),0))","v":0},{"$f":"IF(Oper!CA$10>=$C168,IF(ROUND(SUM($O168:BZ168),4)=ROUND($G168,4),0,IF(Oper!CA$10=Inputs!$L$16,$G168-SUM($O168:BZ168),$G168/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G168-SUM($O168:BZ168),0))","v":0},{"$f":"IF(Oper!CB$10>=$C168,IF(ROUND(SUM($O168:CA168),4)=ROUND($G168,4),0,IF(Oper!CB$10=Inputs!$L$16,$G168-SUM($O168:CA168),$G168/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G168-SUM($O168:CA168),0))","v":0},{"$f":"IF(Oper!CC$10>=$C168,IF(ROUND(SUM($O168:CB168),4)=ROUND($G168,4),0,IF(Oper!CC$10=Inputs!$L$16,$G168-SUM($O168:CB168),$G168/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G168-SUM($O168:CB168),0))","v":0},{"$f":"IF(Oper!CD$10>=$C168,IF(ROUND(SUM($O168:CC168),4)=ROUND($G168,4),0,IF(Oper!CD$10=Inputs!$L$16,$G168-SUM($O168:CC168),$G168/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G168-SUM($O168:CC168),0))","v":0},{"$f":"IF(Oper!CE$10>=$C168,IF(ROUND(SUM($O168:CD168),4)=ROUND($G168,4),0,IF(Oper!CE$10=Inputs!$L$16,$G168-SUM($O168:CD168),$G168/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G168-SUM($O168:CD168),0))","v":0},{"$f":"IF(Oper!CF$10>=$C168,IF(ROUND(SUM($O168:CE168),4)=ROUND($G168,4),0,IF(Oper!CF$10=Inputs!$L$16,$G168-SUM($O168:CE168),$G168/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G168-SUM($O168:CE168),0))","v":0},{"$f":"IF(Oper!CG$10>=$C168,IF(ROUND(SUM($O168:CF168),4)=ROUND($G168,4),0,IF(Oper!CG$10=Inputs!$L$16,$G168-SUM($O168:CF168),$G168/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G168-SUM($O168:CF168),0))","v":0},{"$f":"IF(Oper!CH$10>=$C168,IF(ROUND(SUM($O168:CG168),4)=ROUND($G168,4),0,IF(Oper!CH$10=Inputs!$L$16,$G168-SUM($O168:CG168),$G168/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G168-SUM($O168:CG168),0))","v":0},{"$f":"IF(Oper!CI$10>=$C168,IF(ROUND(SUM($O168:CH168),4)=ROUND($G168,4),0,IF(Oper!CI$10=Inputs!$L$16,$G168-SUM($O168:CH168),$G168/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G168-SUM($O168:CH168),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C168,IF(ROUND(SUM($O168:CI168),4)=ROUND($G168,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G168-SUM($O168:CI168),$G168/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G168-SUM($O168:CI168),0))","v":0},{"$f":"IF(Oper!CK$10>=$C168,IF(ROUND(SUM($O168:CJ168),4)=ROUND($G168,4),0,IF(Oper!CK$10=Inputs!$L$16,$G168-SUM($O168:CJ168),$G168/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G168-SUM($O168:CJ168),0))","v":0},{"$f":"IF(Oper!CL$10>=$C168,IF(ROUND(SUM($O168:CK168),4)=ROUND($G168,4),0,IF(Oper!CL$10=Inputs!$L$16,$G168-SUM($O168:CK168),$G168/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G168-SUM($O168:CK168),0))","v":0},{"$f":"IF(Oper!CM$10>=$C168,IF(ROUND(SUM($O168:CL168),4)=ROUND($G168,4),0,IF(Oper!CM$10=Inputs!$L$16,$G168-SUM($O168:CL168),$G168/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G168-SUM($O168:CL168),0))","v":{"v":-13.773923356539736,"d":"(13.8)"}},{"$f":"IF(Oper!CN$10>=$C168,IF(ROUND(SUM($O168:CM168),4)=ROUND($G168,4),0,IF(Oper!CN$10=Inputs!$L$16,$G168-SUM($O168:CM168),$G168/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G168-SUM($O168:CM168),0))","v":{"v":-13.773923356539736,"d":"(13.8)"}},{"$f":"IF(Oper!CO$10>=$C168,IF(ROUND(SUM($O168:CN168),4)=ROUND($G168,4),0,IF(Oper!CO$10=Inputs!$L$16,$G168-SUM($O168:CN168),$G168/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G168-SUM($O168:CN168),0))","v":{"v":-13.773923356539736,"d":"(13.8)"}},{"$f":"IF(Oper!CP$10>=$C168,IF(ROUND(SUM($O168:CO168),4)=ROUND($G168,4),0,IF(Oper!CP$10=Inputs!$L$16,$G168-SUM($O168:CO168),$G168/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G168-SUM($O168:CO168),0))","v":{"v":-13.773923356539736,"d":"(13.8)"}},{"$f":"IF(Oper!CQ$10>=$C168,IF(ROUND(SUM($O168:CP168),4)=ROUND($G168,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G168-SUM($O168:CP168),$G168/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G168-SUM($O168:CP168),0))","v":{"v":-13.773923356539736,"d":"(13.8)"}},{"$f":"IF(Oper!CR$10>=$C168,IF(ROUND(SUM($O168:CQ168),4)=ROUND($G168,4),0,IF(Oper!CR$10=Inputs!$L$16,$G168-SUM($O168:CQ168),$G168/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G168-SUM($O168:CQ168),0))","v":{"v":-206.60885034809604,"d":"(206.6)"}}]
[null,null,"2094-12-31",{"$nulls":3},{"v":-280.98803647341066,"d":"-281.0"},{"$nulls":3},"MCAD",null,{"v":-280.98803647341066,"d":"(281)"},null,null,{"$f":"IF(Oper!P$10>=$C169,IF(ROUND(SUM($O169:O169),4)=ROUND($G169,4),0,IF(Oper!P$10=Inputs!$L$16,$G169-SUM($O169:O169),$G169/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G169-SUM($O169:O169),0))","v":0},{"$f":"IF(Oper!Q$10>=$C169,IF(ROUND(SUM($O169:P169),4)=ROUND($G169,4),0,IF(Oper!Q$10=Inputs!$L$16,$G169-SUM($O169:P169),$G169/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G169-SUM($O169:P169),0))","v":0},{"$f":"IF(Oper!R$10>=$C169,IF(ROUND(SUM($O169:Q169),4)=ROUND($G169,4),0,IF(Oper!R$10=Inputs!$L$16,$G169-SUM($O169:Q169),$G169/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G169-SUM($O169:Q169),0))","v":0},{"$f":"IF(Oper!S$10>=$C169,IF(ROUND(SUM($O169:R169),4)=ROUND($G169,4),0,IF(Oper!S$10=Inputs!$L$16,$G169-SUM($O169:R169),$G169/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G169-SUM($O169:R169),0))","v":0},{"$f":"IF(Oper!T$10>=$C169,IF(ROUND(SUM($O169:S169),4)=ROUND($G169,4),0,IF(Oper!T$10=Inputs!$L$16,$G169-SUM($O169:S169),$G169/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G169-SUM($O169:S169),0))","v":0},{"$f":"IF(Oper!U$10>=$C169,IF(ROUND(SUM($O169:T169),4)=ROUND($G169,4),0,IF(Oper!U$10=Inputs!$L$16,$G169-SUM($O169:T169),$G169/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G169-SUM($O169:T169),0))","v":0},{"$f":"IF(Oper!V$10>=$C169,IF(ROUND(SUM($O169:U169),4)=ROUND($G169,4),0,IF(Oper!V$10=Inputs!$L$16,$G169-SUM($O169:U169),$G169/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G169-SUM($O169:U169),0))","v":0},{"$f":"IF(Oper!W$10>=$C169,IF(ROUND(SUM($O169:V169),4)=ROUND($G169,4),0,IF(Oper!W$10=Inputs!$L$16,$G169-SUM($O169:V169),$G169/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G169-SUM($O169:V169),0))","v":0},{"$f":"IF(Oper!X$10>=$C169,IF(ROUND(SUM($O169:W169),4)=ROUND($G169,4),0,IF(Oper!X$10=Inputs!$L$16,$G169-SUM($O169:W169),$G169/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G169-SUM($O169:W169),0))","v":0},{"$f":"IF(Oper!Y$10>=$C169,IF(ROUND(SUM($O169:X169),4)=ROUND($G169,4),0,IF(Oper!Y$10=Inputs!$L$16,$G169-SUM($O169:X169),$G169/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G169-SUM($O169:X169),0))","v":0},{"$f":"IF(Oper!Z$10>=$C169,IF(ROUND(SUM($O169:Y169),4)=ROUND($G169,4),0,IF(Oper!Z$10=Inputs!$L$16,$G169-SUM($O169:Y169),$G169/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G169-SUM($O169:Y169),0))","v":0},{"$f":"IF(Oper!AA$10>=$C169,IF(ROUND(SUM($O169:Z169),4)=ROUND($G169,4),0,IF(Oper!AA$10=Inputs!$L$16,$G169-SUM($O169:Z169),$G169/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G169-SUM($O169:Z169),0))","v":0},{"$f":"IF(Oper!AB$10>=$C169,IF(ROUND(SUM($O169:AA169),4)=ROUND($G169,4),0,IF(Oper!AB$10=Inputs!$L$16,$G169-SUM($O169:AA169),$G169/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G169-SUM($O169:AA169),0))","v":0},{"$f":"IF(Oper!AC$10>=$C169,IF(ROUND(SUM($O169:AB169),4)=ROUND($G169,4),0,IF(Oper!AC$10=Inputs!$L$16,$G169-SUM($O169:AB169),$G169/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G169-SUM($O169:AB169),0))","v":0},{"$f":"IF(Oper!AD$10>=$C169,IF(ROUND(SUM($O169:AC169),4)=ROUND($G169,4),0,IF(Oper!AD$10=Inputs!$L$16,$G169-SUM($O169:AC169),$G169/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G169-SUM($O169:AC169),0))","v":0},{"$f":"IF(Oper!AE$10>=$C169,IF(ROUND(SUM($O169:AD169),4)=ROUND($G169,4),0,IF(Oper!AE$10=Inputs!$L$16,$G169-SUM($O169:AD169),$G169/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G169-SUM($O169:AD169),0))","v":0},{"$f":"IF(Oper!AF$10>=$C169,IF(ROUND(SUM($O169:AE169),4)=ROUND($G169,4),0,IF(Oper!AF$10=Inputs!$L$16,$G169-SUM($O169:AE169),$G169/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G169-SUM($O169:AE169),0))","v":0},{"$f":"IF(Oper!AG$10>=$C169,IF(ROUND(SUM($O169:AF169),4)=ROUND($G169,4),0,IF(Oper!AG$10=Inputs!$L$16,$G169-SUM($O169:AF169),$G169/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G169-SUM($O169:AF169),0))","v":0},{"$f":"IF(Oper!AH$10>=$C169,IF(ROUND(SUM($O169:AG169),4)=ROUND($G169,4),0,IF(Oper!AH$10=Inputs!$L$16,$G169-SUM($O169:AG169),$G169/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G169-SUM($O169:AG169),0))","v":0},{"$f":"IF(Oper!AI$10>=$C169,IF(ROUND(SUM($O169:AH169),4)=ROUND($G169,4),0,IF(Oper!AI$10=Inputs!$L$16,$G169-SUM($O169:AH169),$G169/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G169-SUM($O169:AH169),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C169,IF(ROUND(SUM($O169:AI169),4)=ROUND($G169,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G169-SUM($O169:AI169),$G169/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G169-SUM($O169:AI169),0))","v":0},{"$f":"IF(Oper!AK$10>=$C169,IF(ROUND(SUM($O169:AJ169),4)=ROUND($G169,4),0,IF(Oper!AK$10=Inputs!$L$16,$G169-SUM($O169:AJ169),$G169/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G169-SUM($O169:AJ169),0))","v":0},{"$f":"IF(Oper!AL$10>=$C169,IF(ROUND(SUM($O169:AK169),4)=ROUND($G169,4),0,IF(Oper!AL$10=Inputs!$L$16,$G169-SUM($O169:AK169),$G169/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G169-SUM($O169:AK169),0))","v":0},{"$f":"IF(Oper!AM$10>=$C169,IF(ROUND(SUM($O169:AL169),4)=ROUND($G169,4),0,IF(Oper!AM$10=Inputs!$L$16,$G169-SUM($O169:AL169),$G169/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G169-SUM($O169:AL169),0))","v":0},{"$f":"IF(Oper!AN$10>=$C169,IF(ROUND(SUM($O169:AM169),4)=ROUND($G169,4),0,IF(Oper!AN$10=Inputs!$L$16,$G169-SUM($O169:AM169),$G169/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G169-SUM($O169:AM169),0))","v":0},{"$f":"IF(Oper!AO$10>=$C169,IF(ROUND(SUM($O169:AN169),4)=ROUND($G169,4),0,IF(Oper!AO$10=Inputs!$L$16,$G169-SUM($O169:AN169),$G169/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G169-SUM($O169:AN169),0))","v":0},{"$f":"IF(Oper!AP$10>=$C169,IF(ROUND(SUM($O169:AO169),4)=ROUND($G169,4),0,IF(Oper!AP$10=Inputs!$L$16,$G169-SUM($O169:AO169),$G169/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G169-SUM($O169:AO169),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C169,IF(ROUND(SUM($O169:AP169),4)=ROUND($G169,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G169-SUM($O169:AP169),$G169/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G169-SUM($O169:AP169),0))","v":0},{"$f":"IF(Oper!AR$10>=$C169,IF(ROUND(SUM($O169:AQ169),4)=ROUND($G169,4),0,IF(Oper!AR$10=Inputs!$L$16,$G169-SUM($O169:AQ169),$G169/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G169-SUM($O169:AQ169),0))","v":0},{"$f":"IF(Oper!AS$10>=$C169,IF(ROUND(SUM($O169:AR169),4)=ROUND($G169,4),0,IF(Oper!AS$10=Inputs!$L$16,$G169-SUM($O169:AR169),$G169/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G169-SUM($O169:AR169),0))","v":0},{"$f":"IF(Oper!AT$10>=$C169,IF(ROUND(SUM($O169:AS169),4)=ROUND($G169,4),0,IF(Oper!AT$10=Inputs!$L$16,$G169-SUM($O169:AS169),$G169/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G169-SUM($O169:AS169),0))","v":0},{"$f":"IF(Oper!AU$10>=$C169,IF(ROUND(SUM($O169:AT169),4)=ROUND($G169,4),0,IF(Oper!AU$10=Inputs!$L$16,$G169-SUM($O169:AT169),$G169/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G169-SUM($O169:AT169),0))","v":0},{"$f":"IF(Oper!AV$10>=$C169,IF(ROUND(SUM($O169:AU169),4)=ROUND($G169,4),0,IF(Oper!AV$10=Inputs!$L$16,$G169-SUM($O169:AU169),$G169/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G169-SUM($O169:AU169),0))","v":0},{"$f":"IF(Oper!AW$10>=$C169,IF(ROUND(SUM($O169:AV169),4)=ROUND($G169,4),0,IF(Oper!AW$10=Inputs!$L$16,$G169-SUM($O169:AV169),$G169/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G169-SUM($O169:AV169),0))","v":0},{"$f":"IF(Oper!AX$10>=$C169,IF(ROUND(SUM($O169:AW169),4)=ROUND($G169,4),0,IF(Oper!AX$10=Inputs!$L$16,$G169-SUM($O169:AW169),$G169/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G169-SUM($O169:AW169),0))","v":0},{"$f":"IF(Oper!AY$10>=$C169,IF(ROUND(SUM($O169:AX169),4)=ROUND($G169,4),0,IF(Oper!AY$10=Inputs!$L$16,$G169-SUM($O169:AX169),$G169/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G169-SUM($O169:AX169),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C169,IF(ROUND(SUM($O169:AY169),4)=ROUND($G169,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G169-SUM($O169:AY169),$G169/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G169-SUM($O169:AY169),0))","v":0},{"$f":"IF(Oper!BA$10>=$C169,IF(ROUND(SUM($O169:AZ169),4)=ROUND($G169,4),0,IF(Oper!BA$10=Inputs!$L$16,$G169-SUM($O169:AZ169),$G169/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G169-SUM($O169:AZ169),0))","v":0},{"$f":"IF(Oper!BB$10>=$C169,IF(ROUND(SUM($O169:BA169),4)=ROUND($G169,4),0,IF(Oper!BB$10=Inputs!$L$16,$G169-SUM($O169:BA169),$G169/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G169-SUM($O169:BA169),0))","v":0},{"$f":"IF(Oper!BC$10>=$C169,IF(ROUND(SUM($O169:BB169),4)=ROUND($G169,4),0,IF(Oper!BC$10=Inputs!$L$16,$G169-SUM($O169:BB169),$G169/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G169-SUM($O169:BB169),0))","v":0},{"$f":"IF(Oper!BD$10>=$C169,IF(ROUND(SUM($O169:BC169),4)=ROUND($G169,4),0,IF(Oper!BD$10=Inputs!$L$16,$G169-SUM($O169:BC169),$G169/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G169-SUM($O169:BC169),0))","v":0},{"$f":"IF(Oper!BE$10>=$C169,IF(ROUND(SUM($O169:BD169),4)=ROUND($G169,4),0,IF(Oper!BE$10=Inputs!$L$16,$G169-SUM($O169:BD169),$G169/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G169-SUM($O169:BD169),0))","v":0},{"$f":"IF(Oper!BF$10>=$C169,IF(ROUND(SUM($O169:BE169),4)=ROUND($G169,4),0,IF(Oper!BF$10=Inputs!$L$16,$G169-SUM($O169:BE169),$G169/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G169-SUM($O169:BE169),0))","v":0},{"$f":"IF(Oper!BG$10>=$C169,IF(ROUND(SUM($O169:BF169),4)=ROUND($G169,4),0,IF(Oper!BG$10=Inputs!$L$16,$G169-SUM($O169:BF169),$G169/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G169-SUM($O169:BF169),0))","v":0},{"$f":"IF(Oper!BH$10>=$C169,IF(ROUND(SUM($O169:BG169),4)=ROUND($G169,4),0,IF(Oper!BH$10=Inputs!$L$16,$G169-SUM($O169:BG169),$G169/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G169-SUM($O169:BG169),0))","v":0},{"$f":"IF(Oper!BI$10>=$C169,IF(ROUND(SUM($O169:BH169),4)=ROUND($G169,4),0,IF(Oper!BI$10=Inputs!$L$16,$G169-SUM($O169:BH169),$G169/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G169-SUM($O169:BH169),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C169,IF(ROUND(SUM($O169:BI169),4)=ROUND($G169,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G169-SUM($O169:BI169),$G169/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G169-SUM($O169:BI169),0))","v":0},{"$f":"IF(Oper!BK$10>=$C169,IF(ROUND(SUM($O169:BJ169),4)=ROUND($G169,4),0,IF(Oper!BK$10=Inputs!$L$16,$G169-SUM($O169:BJ169),$G169/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G169-SUM($O169:BJ169),0))","v":0},{"$f":"IF(Oper!BL$10>=$C169,IF(ROUND(SUM($O169:BK169),4)=ROUND($G169,4),0,IF(Oper!BL$10=Inputs!$L$16,$G169-SUM($O169:BK169),$G169/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G169-SUM($O169:BK169),0))","v":0},{"$f":"IF(Oper!BM$10>=$C169,IF(ROUND(SUM($O169:BL169),4)=ROUND($G169,4),0,IF(Oper!BM$10=Inputs!$L$16,$G169-SUM($O169:BL169),$G169/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G169-SUM($O169:BL169),0))","v":0},{"$f":"IF(Oper!BN$10>=$C169,IF(ROUND(SUM($O169:BM169),4)=ROUND($G169,4),0,IF(Oper!BN$10=Inputs!$L$16,$G169-SUM($O169:BM169),$G169/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G169-SUM($O169:BM169),0))","v":0},{"$f":"IF(Oper!BO$10>=$C169,IF(ROUND(SUM($O169:BN169),4)=ROUND($G169,4),0,IF(Oper!BO$10=Inputs!$L$16,$G169-SUM($O169:BN169),$G169/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G169-SUM($O169:BN169),0))","v":0},{"$f":"IF(Oper!BP$10>=$C169,IF(ROUND(SUM($O169:BO169),4)=ROUND($G169,4),0,IF(Oper!BP$10=Inputs!$L$16,$G169-SUM($O169:BO169),$G169/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G169-SUM($O169:BO169),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C169,IF(ROUND(SUM($O169:BP169),4)=ROUND($G169,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G169-SUM($O169:BP169),$G169/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G169-SUM($O169:BP169),0))","v":0},{"$f":"IF(Oper!BR$10>=$C169,IF(ROUND(SUM($O169:BQ169),4)=ROUND($G169,4),0,IF(Oper!BR$10=Inputs!$L$16,$G169-SUM($O169:BQ169),$G169/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G169-SUM($O169:BQ169),0))","v":0},{"$f":"IF(Oper!BS$10>=$C169,IF(ROUND(SUM($O169:BR169),4)=ROUND($G169,4),0,IF(Oper!BS$10=Inputs!$L$16,$G169-SUM($O169:BR169),$G169/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G169-SUM($O169:BR169),0))","v":0},{"$f":"IF(Oper!BT$10>=$C169,IF(ROUND(SUM($O169:BS169),4)=ROUND($G169,4),0,IF(Oper!BT$10=Inputs!$L$16,$G169-SUM($O169:BS169),$G169/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G169-SUM($O169:BS169),0))","v":0},{"$f":"IF(Oper!BU$10>=$C169,IF(ROUND(SUM($O169:BT169),4)=ROUND($G169,4),0,IF(Oper!BU$10=Inputs!$L$16,$G169-SUM($O169:BT169),$G169/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G169-SUM($O169:BT169),0))","v":0},{"$f":"IF(Oper!BV$10>=$C169,IF(ROUND(SUM($O169:BU169),4)=ROUND($G169,4),0,IF(Oper!BV$10=Inputs!$L$16,$G169-SUM($O169:BU169),$G169/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G169-SUM($O169:BU169),0))","v":0},{"$f":"IF(Oper!BW$10>=$C169,IF(ROUND(SUM($O169:BV169),4)=ROUND($G169,4),0,IF(Oper!BW$10=Inputs!$L$16,$G169-SUM($O169:BV169),$G169/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G169-SUM($O169:BV169),0))","v":0},{"$f":"IF(Oper!BX$10>=$C169,IF(ROUND(SUM($O169:BW169),4)=ROUND($G169,4),0,IF(Oper!BX$10=Inputs!$L$16,$G169-SUM($O169:BW169),$G169/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G169-SUM($O169:BW169),0))","v":0},{"$f":"IF(Oper!BY$10>=$C169,IF(ROUND(SUM($O169:BX169),4)=ROUND($G169,4),0,IF(Oper!BY$10=Inputs!$L$16,$G169-SUM($O169:BX169),$G169/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G169-SUM($O169:BX169),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C169,IF(ROUND(SUM($O169:BY169),4)=ROUND($G169,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G169-SUM($O169:BY169),$G169/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G169-SUM($O169:BY169),0))","v":0},{"$f":"IF(Oper!CA$10>=$C169,IF(ROUND(SUM($O169:BZ169),4)=ROUND($G169,4),0,IF(Oper!CA$10=Inputs!$L$16,$G169-SUM($O169:BZ169),$G169/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G169-SUM($O169:BZ169),0))","v":0},{"$f":"IF(Oper!CB$10>=$C169,IF(ROUND(SUM($O169:CA169),4)=ROUND($G169,4),0,IF(Oper!CB$10=Inputs!$L$16,$G169-SUM($O169:CA169),$G169/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G169-SUM($O169:CA169),0))","v":0},{"$f":"IF(Oper!CC$10>=$C169,IF(ROUND(SUM($O169:CB169),4)=ROUND($G169,4),0,IF(Oper!CC$10=Inputs!$L$16,$G169-SUM($O169:CB169),$G169/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G169-SUM($O169:CB169),0))","v":0},{"$f":"IF(Oper!CD$10>=$C169,IF(ROUND(SUM($O169:CC169),4)=ROUND($G169,4),0,IF(Oper!CD$10=Inputs!$L$16,$G169-SUM($O169:CC169),$G169/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G169-SUM($O169:CC169),0))","v":0},{"$f":"IF(Oper!CE$10>=$C169,IF(ROUND(SUM($O169:CD169),4)=ROUND($G169,4),0,IF(Oper!CE$10=Inputs!$L$16,$G169-SUM($O169:CD169),$G169/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G169-SUM($O169:CD169),0))","v":0},{"$f":"IF(Oper!CF$10>=$C169,IF(ROUND(SUM($O169:CE169),4)=ROUND($G169,4),0,IF(Oper!CF$10=Inputs!$L$16,$G169-SUM($O169:CE169),$G169/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G169-SUM($O169:CE169),0))","v":0},{"$f":"IF(Oper!CG$10>=$C169,IF(ROUND(SUM($O169:CF169),4)=ROUND($G169,4),0,IF(Oper!CG$10=Inputs!$L$16,$G169-SUM($O169:CF169),$G169/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G169-SUM($O169:CF169),0))","v":0},{"$f":"IF(Oper!CH$10>=$C169,IF(ROUND(SUM($O169:CG169),4)=ROUND($G169,4),0,IF(Oper!CH$10=Inputs!$L$16,$G169-SUM($O169:CG169),$G169/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G169-SUM($O169:CG169),0))","v":0},{"$f":"IF(Oper!CI$10>=$C169,IF(ROUND(SUM($O169:CH169),4)=ROUND($G169,4),0,IF(Oper!CI$10=Inputs!$L$16,$G169-SUM($O169:CH169),$G169/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G169-SUM($O169:CH169),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C169,IF(ROUND(SUM($O169:CI169),4)=ROUND($G169,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G169-SUM($O169:CI169),$G169/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G169-SUM($O169:CI169),0))","v":0},{"$f":"IF(Oper!CK$10>=$C169,IF(ROUND(SUM($O169:CJ169),4)=ROUND($G169,4),0,IF(Oper!CK$10=Inputs!$L$16,$G169-SUM($O169:CJ169),$G169/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G169-SUM($O169:CJ169),0))","v":0},{"$f":"IF(Oper!CL$10>=$C169,IF(ROUND(SUM($O169:CK169),4)=ROUND($G169,4),0,IF(Oper!CL$10=Inputs!$L$16,$G169-SUM($O169:CK169),$G169/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G169-SUM($O169:CK169),0))","v":0},{"$f":"IF(Oper!CM$10>=$C169,IF(ROUND(SUM($O169:CL169),4)=ROUND($G169,4),0,IF(Oper!CM$10=Inputs!$L$16,$G169-SUM($O169:CL169),$G169/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G169-SUM($O169:CL169),0))","v":0},{"$f":"IF(Oper!CN$10>=$C169,IF(ROUND(SUM($O169:CM169),4)=ROUND($G169,4),0,IF(Oper!CN$10=Inputs!$L$16,$G169-SUM($O169:CM169),$G169/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G169-SUM($O169:CM169),0))","v":{"v":-14.049401823670532,"d":"(14.0)"}},{"$f":"IF(Oper!CO$10>=$C169,IF(ROUND(SUM($O169:CN169),4)=ROUND($G169,4),0,IF(Oper!CO$10=Inputs!$L$16,$G169-SUM($O169:CN169),$G169/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G169-SUM($O169:CN169),0))","v":{"v":-14.049401823670532,"d":"(14.0)"}},{"$f":"IF(Oper!CP$10>=$C169,IF(ROUND(SUM($O169:CO169),4)=ROUND($G169,4),0,IF(Oper!CP$10=Inputs!$L$16,$G169-SUM($O169:CO169),$G169/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G169-SUM($O169:CO169),0))","v":{"v":-14.049401823670532,"d":"(14.0)"}},{"$f":"IF(Oper!CQ$10>=$C169,IF(ROUND(SUM($O169:CP169),4)=ROUND($G169,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G169-SUM($O169:CP169),$G169/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G169-SUM($O169:CP169),0))","v":{"v":-14.049401823670532,"d":"(14.0)"}},{"$f":"IF(Oper!CR$10>=$C169,IF(ROUND(SUM($O169:CQ169),4)=ROUND($G169,4),0,IF(Oper!CR$10=Inputs!$L$16,$G169-SUM($O169:CQ169),$G169/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G169-SUM($O169:CQ169),0))","v":{"v":-224.79042917872852,"d":"(224.8)"}}]
[null,null,"2095-12-31",{"$nulls":3},{"v":-286.6077972028788,"d":"-286.6"},{"$nulls":3},"MCAD",null,{"v":-286.6077972028788,"d":"(287)"},null,null,{"$f":"IF(Oper!P$10>=$C170,IF(ROUND(SUM($O170:O170),4)=ROUND($G170,4),0,IF(Oper!P$10=Inputs!$L$16,$G170-SUM($O170:O170),$G170/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G170-SUM($O170:O170),0))","v":0},{"$f":"IF(Oper!Q$10>=$C170,IF(ROUND(SUM($O170:P170),4)=ROUND($G170,4),0,IF(Oper!Q$10=Inputs!$L$16,$G170-SUM($O170:P170),$G170/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G170-SUM($O170:P170),0))","v":0},{"$f":"IF(Oper!R$10>=$C170,IF(ROUND(SUM($O170:Q170),4)=ROUND($G170,4),0,IF(Oper!R$10=Inputs!$L$16,$G170-SUM($O170:Q170),$G170/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G170-SUM($O170:Q170),0))","v":0},{"$f":"IF(Oper!S$10>=$C170,IF(ROUND(SUM($O170:R170),4)=ROUND($G170,4),0,IF(Oper!S$10=Inputs!$L$16,$G170-SUM($O170:R170),$G170/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G170-SUM($O170:R170),0))","v":0},{"$f":"IF(Oper!T$10>=$C170,IF(ROUND(SUM($O170:S170),4)=ROUND($G170,4),0,IF(Oper!T$10=Inputs!$L$16,$G170-SUM($O170:S170),$G170/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G170-SUM($O170:S170),0))","v":0},{"$f":"IF(Oper!U$10>=$C170,IF(ROUND(SUM($O170:T170),4)=ROUND($G170,4),0,IF(Oper!U$10=Inputs!$L$16,$G170-SUM($O170:T170),$G170/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G170-SUM($O170:T170),0))","v":0},{"$f":"IF(Oper!V$10>=$C170,IF(ROUND(SUM($O170:U170),4)=ROUND($G170,4),0,IF(Oper!V$10=Inputs!$L$16,$G170-SUM($O170:U170),$G170/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G170-SUM($O170:U170),0))","v":0},{"$f":"IF(Oper!W$10>=$C170,IF(ROUND(SUM($O170:V170),4)=ROUND($G170,4),0,IF(Oper!W$10=Inputs!$L$16,$G170-SUM($O170:V170),$G170/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G170-SUM($O170:V170),0))","v":0},{"$f":"IF(Oper!X$10>=$C170,IF(ROUND(SUM($O170:W170),4)=ROUND($G170,4),0,IF(Oper!X$10=Inputs!$L$16,$G170-SUM($O170:W170),$G170/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G170-SUM($O170:W170),0))","v":0},{"$f":"IF(Oper!Y$10>=$C170,IF(ROUND(SUM($O170:X170),4)=ROUND($G170,4),0,IF(Oper!Y$10=Inputs!$L$16,$G170-SUM($O170:X170),$G170/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G170-SUM($O170:X170),0))","v":0},{"$f":"IF(Oper!Z$10>=$C170,IF(ROUND(SUM($O170:Y170),4)=ROUND($G170,4),0,IF(Oper!Z$10=Inputs!$L$16,$G170-SUM($O170:Y170),$G170/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G170-SUM($O170:Y170),0))","v":0},{"$f":"IF(Oper!AA$10>=$C170,IF(ROUND(SUM($O170:Z170),4)=ROUND($G170,4),0,IF(Oper!AA$10=Inputs!$L$16,$G170-SUM($O170:Z170),$G170/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G170-SUM($O170:Z170),0))","v":0},{"$f":"IF(Oper!AB$10>=$C170,IF(ROUND(SUM($O170:AA170),4)=ROUND($G170,4),0,IF(Oper!AB$10=Inputs!$L$16,$G170-SUM($O170:AA170),$G170/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G170-SUM($O170:AA170),0))","v":0},{"$f":"IF(Oper!AC$10>=$C170,IF(ROUND(SUM($O170:AB170),4)=ROUND($G170,4),0,IF(Oper!AC$10=Inputs!$L$16,$G170-SUM($O170:AB170),$G170/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G170-SUM($O170:AB170),0))","v":0},{"$f":"IF(Oper!AD$10>=$C170,IF(ROUND(SUM($O170:AC170),4)=ROUND($G170,4),0,IF(Oper!AD$10=Inputs!$L$16,$G170-SUM($O170:AC170),$G170/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G170-SUM($O170:AC170),0))","v":0},{"$f":"IF(Oper!AE$10>=$C170,IF(ROUND(SUM($O170:AD170),4)=ROUND($G170,4),0,IF(Oper!AE$10=Inputs!$L$16,$G170-SUM($O170:AD170),$G170/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G170-SUM($O170:AD170),0))","v":0},{"$f":"IF(Oper!AF$10>=$C170,IF(ROUND(SUM($O170:AE170),4)=ROUND($G170,4),0,IF(Oper!AF$10=Inputs!$L$16,$G170-SUM($O170:AE170),$G170/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G170-SUM($O170:AE170),0))","v":0},{"$f":"IF(Oper!AG$10>=$C170,IF(ROUND(SUM($O170:AF170),4)=ROUND($G170,4),0,IF(Oper!AG$10=Inputs!$L$16,$G170-SUM($O170:AF170),$G170/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G170-SUM($O170:AF170),0))","v":0},{"$f":"IF(Oper!AH$10>=$C170,IF(ROUND(SUM($O170:AG170),4)=ROUND($G170,4),0,IF(Oper!AH$10=Inputs!$L$16,$G170-SUM($O170:AG170),$G170/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G170-SUM($O170:AG170),0))","v":0},{"$f":"IF(Oper!AI$10>=$C170,IF(ROUND(SUM($O170:AH170),4)=ROUND($G170,4),0,IF(Oper!AI$10=Inputs!$L$16,$G170-SUM($O170:AH170),$G170/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G170-SUM($O170:AH170),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C170,IF(ROUND(SUM($O170:AI170),4)=ROUND($G170,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G170-SUM($O170:AI170),$G170/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G170-SUM($O170:AI170),0))","v":0},{"$f":"IF(Oper!AK$10>=$C170,IF(ROUND(SUM($O170:AJ170),4)=ROUND($G170,4),0,IF(Oper!AK$10=Inputs!$L$16,$G170-SUM($O170:AJ170),$G170/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G170-SUM($O170:AJ170),0))","v":0},{"$f":"IF(Oper!AL$10>=$C170,IF(ROUND(SUM($O170:AK170),4)=ROUND($G170,4),0,IF(Oper!AL$10=Inputs!$L$16,$G170-SUM($O170:AK170),$G170/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G170-SUM($O170:AK170),0))","v":0},{"$f":"IF(Oper!AM$10>=$C170,IF(ROUND(SUM($O170:AL170),4)=ROUND($G170,4),0,IF(Oper!AM$10=Inputs!$L$16,$G170-SUM($O170:AL170),$G170/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G170-SUM($O170:AL170),0))","v":0},{"$f":"IF(Oper!AN$10>=$C170,IF(ROUND(SUM($O170:AM170),4)=ROUND($G170,4),0,IF(Oper!AN$10=Inputs!$L$16,$G170-SUM($O170:AM170),$G170/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G170-SUM($O170:AM170),0))","v":0},{"$f":"IF(Oper!AO$10>=$C170,IF(ROUND(SUM($O170:AN170),4)=ROUND($G170,4),0,IF(Oper!AO$10=Inputs!$L$16,$G170-SUM($O170:AN170),$G170/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G170-SUM($O170:AN170),0))","v":0},{"$f":"IF(Oper!AP$10>=$C170,IF(ROUND(SUM($O170:AO170),4)=ROUND($G170,4),0,IF(Oper!AP$10=Inputs!$L$16,$G170-SUM($O170:AO170),$G170/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G170-SUM($O170:AO170),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C170,IF(ROUND(SUM($O170:AP170),4)=ROUND($G170,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G170-SUM($O170:AP170),$G170/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G170-SUM($O170:AP170),0))","v":0},{"$f":"IF(Oper!AR$10>=$C170,IF(ROUND(SUM($O170:AQ170),4)=ROUND($G170,4),0,IF(Oper!AR$10=Inputs!$L$16,$G170-SUM($O170:AQ170),$G170/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G170-SUM($O170:AQ170),0))","v":0},{"$f":"IF(Oper!AS$10>=$C170,IF(ROUND(SUM($O170:AR170),4)=ROUND($G170,4),0,IF(Oper!AS$10=Inputs!$L$16,$G170-SUM($O170:AR170),$G170/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G170-SUM($O170:AR170),0))","v":0},{"$f":"IF(Oper!AT$10>=$C170,IF(ROUND(SUM($O170:AS170),4)=ROUND($G170,4),0,IF(Oper!AT$10=Inputs!$L$16,$G170-SUM($O170:AS170),$G170/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G170-SUM($O170:AS170),0))","v":0},{"$f":"IF(Oper!AU$10>=$C170,IF(ROUND(SUM($O170:AT170),4)=ROUND($G170,4),0,IF(Oper!AU$10=Inputs!$L$16,$G170-SUM($O170:AT170),$G170/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G170-SUM($O170:AT170),0))","v":0},{"$f":"IF(Oper!AV$10>=$C170,IF(ROUND(SUM($O170:AU170),4)=ROUND($G170,4),0,IF(Oper!AV$10=Inputs!$L$16,$G170-SUM($O170:AU170),$G170/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G170-SUM($O170:AU170),0))","v":0},{"$f":"IF(Oper!AW$10>=$C170,IF(ROUND(SUM($O170:AV170),4)=ROUND($G170,4),0,IF(Oper!AW$10=Inputs!$L$16,$G170-SUM($O170:AV170),$G170/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G170-SUM($O170:AV170),0))","v":0},{"$f":"IF(Oper!AX$10>=$C170,IF(ROUND(SUM($O170:AW170),4)=ROUND($G170,4),0,IF(Oper!AX$10=Inputs!$L$16,$G170-SUM($O170:AW170),$G170/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G170-SUM($O170:AW170),0))","v":0},{"$f":"IF(Oper!AY$10>=$C170,IF(ROUND(SUM($O170:AX170),4)=ROUND($G170,4),0,IF(Oper!AY$10=Inputs!$L$16,$G170-SUM($O170:AX170),$G170/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G170-SUM($O170:AX170),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C170,IF(ROUND(SUM($O170:AY170),4)=ROUND($G170,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G170-SUM($O170:AY170),$G170/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G170-SUM($O170:AY170),0))","v":0},{"$f":"IF(Oper!BA$10>=$C170,IF(ROUND(SUM($O170:AZ170),4)=ROUND($G170,4),0,IF(Oper!BA$10=Inputs!$L$16,$G170-SUM($O170:AZ170),$G170/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G170-SUM($O170:AZ170),0))","v":0},{"$f":"IF(Oper!BB$10>=$C170,IF(ROUND(SUM($O170:BA170),4)=ROUND($G170,4),0,IF(Oper!BB$10=Inputs!$L$16,$G170-SUM($O170:BA170),$G170/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G170-SUM($O170:BA170),0))","v":0},{"$f":"IF(Oper!BC$10>=$C170,IF(ROUND(SUM($O170:BB170),4)=ROUND($G170,4),0,IF(Oper!BC$10=Inputs!$L$16,$G170-SUM($O170:BB170),$G170/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G170-SUM($O170:BB170),0))","v":0},{"$f":"IF(Oper!BD$10>=$C170,IF(ROUND(SUM($O170:BC170),4)=ROUND($G170,4),0,IF(Oper!BD$10=Inputs!$L$16,$G170-SUM($O170:BC170),$G170/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G170-SUM($O170:BC170),0))","v":0},{"$f":"IF(Oper!BE$10>=$C170,IF(ROUND(SUM($O170:BD170),4)=ROUND($G170,4),0,IF(Oper!BE$10=Inputs!$L$16,$G170-SUM($O170:BD170),$G170/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G170-SUM($O170:BD170),0))","v":0},{"$f":"IF(Oper!BF$10>=$C170,IF(ROUND(SUM($O170:BE170),4)=ROUND($G170,4),0,IF(Oper!BF$10=Inputs!$L$16,$G170-SUM($O170:BE170),$G170/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G170-SUM($O170:BE170),0))","v":0},{"$f":"IF(Oper!BG$10>=$C170,IF(ROUND(SUM($O170:BF170),4)=ROUND($G170,4),0,IF(Oper!BG$10=Inputs!$L$16,$G170-SUM($O170:BF170),$G170/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G170-SUM($O170:BF170),0))","v":0},{"$f":"IF(Oper!BH$10>=$C170,IF(ROUND(SUM($O170:BG170),4)=ROUND($G170,4),0,IF(Oper!BH$10=Inputs!$L$16,$G170-SUM($O170:BG170),$G170/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G170-SUM($O170:BG170),0))","v":0},{"$f":"IF(Oper!BI$10>=$C170,IF(ROUND(SUM($O170:BH170),4)=ROUND($G170,4),0,IF(Oper!BI$10=Inputs!$L$16,$G170-SUM($O170:BH170),$G170/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G170-SUM($O170:BH170),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C170,IF(ROUND(SUM($O170:BI170),4)=ROUND($G170,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G170-SUM($O170:BI170),$G170/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G170-SUM($O170:BI170),0))","v":0},{"$f":"IF(Oper!BK$10>=$C170,IF(ROUND(SUM($O170:BJ170),4)=ROUND($G170,4),0,IF(Oper!BK$10=Inputs!$L$16,$G170-SUM($O170:BJ170),$G170/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G170-SUM($O170:BJ170),0))","v":0},{"$f":"IF(Oper!BL$10>=$C170,IF(ROUND(SUM($O170:BK170),4)=ROUND($G170,4),0,IF(Oper!BL$10=Inputs!$L$16,$G170-SUM($O170:BK170),$G170/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G170-SUM($O170:BK170),0))","v":0},{"$f":"IF(Oper!BM$10>=$C170,IF(ROUND(SUM($O170:BL170),4)=ROUND($G170,4),0,IF(Oper!BM$10=Inputs!$L$16,$G170-SUM($O170:BL170),$G170/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G170-SUM($O170:BL170),0))","v":0},{"$f":"IF(Oper!BN$10>=$C170,IF(ROUND(SUM($O170:BM170),4)=ROUND($G170,4),0,IF(Oper!BN$10=Inputs!$L$16,$G170-SUM($O170:BM170),$G170/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G170-SUM($O170:BM170),0))","v":0},{"$f":"IF(Oper!BO$10>=$C170,IF(ROUND(SUM($O170:BN170),4)=ROUND($G170,4),0,IF(Oper!BO$10=Inputs!$L$16,$G170-SUM($O170:BN170),$G170/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G170-SUM($O170:BN170),0))","v":0},{"$f":"IF(Oper!BP$10>=$C170,IF(ROUND(SUM($O170:BO170),4)=ROUND($G170,4),0,IF(Oper!BP$10=Inputs!$L$16,$G170-SUM($O170:BO170),$G170/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G170-SUM($O170:BO170),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C170,IF(ROUND(SUM($O170:BP170),4)=ROUND($G170,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G170-SUM($O170:BP170),$G170/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G170-SUM($O170:BP170),0))","v":0},{"$f":"IF(Oper!BR$10>=$C170,IF(ROUND(SUM($O170:BQ170),4)=ROUND($G170,4),0,IF(Oper!BR$10=Inputs!$L$16,$G170-SUM($O170:BQ170),$G170/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G170-SUM($O170:BQ170),0))","v":0},{"$f":"IF(Oper!BS$10>=$C170,IF(ROUND(SUM($O170:BR170),4)=ROUND($G170,4),0,IF(Oper!BS$10=Inputs!$L$16,$G170-SUM($O170:BR170),$G170/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G170-SUM($O170:BR170),0))","v":0},{"$f":"IF(Oper!BT$10>=$C170,IF(ROUND(SUM($O170:BS170),4)=ROUND($G170,4),0,IF(Oper!BT$10=Inputs!$L$16,$G170-SUM($O170:BS170),$G170/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G170-SUM($O170:BS170),0))","v":0},{"$f":"IF(Oper!BU$10>=$C170,IF(ROUND(SUM($O170:BT170),4)=ROUND($G170,4),0,IF(Oper!BU$10=Inputs!$L$16,$G170-SUM($O170:BT170),$G170/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G170-SUM($O170:BT170),0))","v":0},{"$f":"IF(Oper!BV$10>=$C170,IF(ROUND(SUM($O170:BU170),4)=ROUND($G170,4),0,IF(Oper!BV$10=Inputs!$L$16,$G170-SUM($O170:BU170),$G170/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G170-SUM($O170:BU170),0))","v":0},{"$f":"IF(Oper!BW$10>=$C170,IF(ROUND(SUM($O170:BV170),4)=ROUND($G170,4),0,IF(Oper!BW$10=Inputs!$L$16,$G170-SUM($O170:BV170),$G170/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G170-SUM($O170:BV170),0))","v":0},{"$f":"IF(Oper!BX$10>=$C170,IF(ROUND(SUM($O170:BW170),4)=ROUND($G170,4),0,IF(Oper!BX$10=Inputs!$L$16,$G170-SUM($O170:BW170),$G170/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G170-SUM($O170:BW170),0))","v":0},{"$f":"IF(Oper!BY$10>=$C170,IF(ROUND(SUM($O170:BX170),4)=ROUND($G170,4),0,IF(Oper!BY$10=Inputs!$L$16,$G170-SUM($O170:BX170),$G170/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G170-SUM($O170:BX170),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C170,IF(ROUND(SUM($O170:BY170),4)=ROUND($G170,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G170-SUM($O170:BY170),$G170/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G170-SUM($O170:BY170),0))","v":0},{"$f":"IF(Oper!CA$10>=$C170,IF(ROUND(SUM($O170:BZ170),4)=ROUND($G170,4),0,IF(Oper!CA$10=Inputs!$L$16,$G170-SUM($O170:BZ170),$G170/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G170-SUM($O170:BZ170),0))","v":0},{"$f":"IF(Oper!CB$10>=$C170,IF(ROUND(SUM($O170:CA170),4)=ROUND($G170,4),0,IF(Oper!CB$10=Inputs!$L$16,$G170-SUM($O170:CA170),$G170/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G170-SUM($O170:CA170),0))","v":0},{"$f":"IF(Oper!CC$10>=$C170,IF(ROUND(SUM($O170:CB170),4)=ROUND($G170,4),0,IF(Oper!CC$10=Inputs!$L$16,$G170-SUM($O170:CB170),$G170/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G170-SUM($O170:CB170),0))","v":0},{"$f":"IF(Oper!CD$10>=$C170,IF(ROUND(SUM($O170:CC170),4)=ROUND($G170,4),0,IF(Oper!CD$10=Inputs!$L$16,$G170-SUM($O170:CC170),$G170/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G170-SUM($O170:CC170),0))","v":0},{"$f":"IF(Oper!CE$10>=$C170,IF(ROUND(SUM($O170:CD170),4)=ROUND($G170,4),0,IF(Oper!CE$10=Inputs!$L$16,$G170-SUM($O170:CD170),$G170/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G170-SUM($O170:CD170),0))","v":0},{"$f":"IF(Oper!CF$10>=$C170,IF(ROUND(SUM($O170:CE170),4)=ROUND($G170,4),0,IF(Oper!CF$10=Inputs!$L$16,$G170-SUM($O170:CE170),$G170/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G170-SUM($O170:CE170),0))","v":0},{"$f":"IF(Oper!CG$10>=$C170,IF(ROUND(SUM($O170:CF170),4)=ROUND($G170,4),0,IF(Oper!CG$10=Inputs!$L$16,$G170-SUM($O170:CF170),$G170/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G170-SUM($O170:CF170),0))","v":0},{"$f":"IF(Oper!CH$10>=$C170,IF(ROUND(SUM($O170:CG170),4)=ROUND($G170,4),0,IF(Oper!CH$10=Inputs!$L$16,$G170-SUM($O170:CG170),$G170/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G170-SUM($O170:CG170),0))","v":0},{"$f":"IF(Oper!CI$10>=$C170,IF(ROUND(SUM($O170:CH170),4)=ROUND($G170,4),0,IF(Oper!CI$10=Inputs!$L$16,$G170-SUM($O170:CH170),$G170/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G170-SUM($O170:CH170),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C170,IF(ROUND(SUM($O170:CI170),4)=ROUND($G170,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G170-SUM($O170:CI170),$G170/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G170-SUM($O170:CI170),0))","v":0},{"$f":"IF(Oper!CK$10>=$C170,IF(ROUND(SUM($O170:CJ170),4)=ROUND($G170,4),0,IF(Oper!CK$10=Inputs!$L$16,$G170-SUM($O170:CJ170),$G170/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G170-SUM($O170:CJ170),0))","v":0},{"$f":"IF(Oper!CL$10>=$C170,IF(ROUND(SUM($O170:CK170),4)=ROUND($G170,4),0,IF(Oper!CL$10=Inputs!$L$16,$G170-SUM($O170:CK170),$G170/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G170-SUM($O170:CK170),0))","v":0},{"$f":"IF(Oper!CM$10>=$C170,IF(ROUND(SUM($O170:CL170),4)=ROUND($G170,4),0,IF(Oper!CM$10=Inputs!$L$16,$G170-SUM($O170:CL170),$G170/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G170-SUM($O170:CL170),0))","v":0},{"$f":"IF(Oper!CN$10>=$C170,IF(ROUND(SUM($O170:CM170),4)=ROUND($G170,4),0,IF(Oper!CN$10=Inputs!$L$16,$G170-SUM($O170:CM170),$G170/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G170-SUM($O170:CM170),0))","v":0},{"$f":"IF(Oper!CO$10>=$C170,IF(ROUND(SUM($O170:CN170),4)=ROUND($G170,4),0,IF(Oper!CO$10=Inputs!$L$16,$G170-SUM($O170:CN170),$G170/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G170-SUM($O170:CN170),0))","v":{"v":-14.330389860143942,"d":"(14.3)"}},{"$f":"IF(Oper!CP$10>=$C170,IF(ROUND(SUM($O170:CO170),4)=ROUND($G170,4),0,IF(Oper!CP$10=Inputs!$L$16,$G170-SUM($O170:CO170),$G170/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G170-SUM($O170:CO170),0))","v":{"v":-14.330389860143942,"d":"(14.3)"}},{"$f":"IF(Oper!CQ$10>=$C170,IF(ROUND(SUM($O170:CP170),4)=ROUND($G170,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G170-SUM($O170:CP170),$G170/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G170-SUM($O170:CP170),0))","v":{"v":-14.330389860143942,"d":"(14.3)"}},{"$f":"IF(Oper!CR$10>=$C170,IF(ROUND(SUM($O170:CQ170),4)=ROUND($G170,4),0,IF(Oper!CR$10=Inputs!$L$16,$G170-SUM($O170:CQ170),$G170/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G170-SUM($O170:CQ170),0))","v":{"v":-243.616627622447,"d":"(243.6)"}}]
[null,null,"2096-12-31",{"$nulls":3},{"v":-292.3399531469364,"d":"-292.3"},{"$nulls":3},"MCAD",null,{"v":-292.3399531469364,"d":"(292)"},null,null,{"$f":"IF(Oper!P$10>=$C171,IF(ROUND(SUM($O171:O171),4)=ROUND($G171,4),0,IF(Oper!P$10=Inputs!$L$16,$G171-SUM($O171:O171),$G171/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G171-SUM($O171:O171),0))","v":0},{"$f":"IF(Oper!Q$10>=$C171,IF(ROUND(SUM($O171:P171),4)=ROUND($G171,4),0,IF(Oper!Q$10=Inputs!$L$16,$G171-SUM($O171:P171),$G171/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G171-SUM($O171:P171),0))","v":0},{"$f":"IF(Oper!R$10>=$C171,IF(ROUND(SUM($O171:Q171),4)=ROUND($G171,4),0,IF(Oper!R$10=Inputs!$L$16,$G171-SUM($O171:Q171),$G171/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G171-SUM($O171:Q171),0))","v":0},{"$f":"IF(Oper!S$10>=$C171,IF(ROUND(SUM($O171:R171),4)=ROUND($G171,4),0,IF(Oper!S$10=Inputs!$L$16,$G171-SUM($O171:R171),$G171/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G171-SUM($O171:R171),0))","v":0},{"$f":"IF(Oper!T$10>=$C171,IF(ROUND(SUM($O171:S171),4)=ROUND($G171,4),0,IF(Oper!T$10=Inputs!$L$16,$G171-SUM($O171:S171),$G171/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G171-SUM($O171:S171),0))","v":0},{"$f":"IF(Oper!U$10>=$C171,IF(ROUND(SUM($O171:T171),4)=ROUND($G171,4),0,IF(Oper!U$10=Inputs!$L$16,$G171-SUM($O171:T171),$G171/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G171-SUM($O171:T171),0))","v":0},{"$f":"IF(Oper!V$10>=$C171,IF(ROUND(SUM($O171:U171),4)=ROUND($G171,4),0,IF(Oper!V$10=Inputs!$L$16,$G171-SUM($O171:U171),$G171/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G171-SUM($O171:U171),0))","v":0},{"$f":"IF(Oper!W$10>=$C171,IF(ROUND(SUM($O171:V171),4)=ROUND($G171,4),0,IF(Oper!W$10=Inputs!$L$16,$G171-SUM($O171:V171),$G171/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G171-SUM($O171:V171),0))","v":0},{"$f":"IF(Oper!X$10>=$C171,IF(ROUND(SUM($O171:W171),4)=ROUND($G171,4),0,IF(Oper!X$10=Inputs!$L$16,$G171-SUM($O171:W171),$G171/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G171-SUM($O171:W171),0))","v":0},{"$f":"IF(Oper!Y$10>=$C171,IF(ROUND(SUM($O171:X171),4)=ROUND($G171,4),0,IF(Oper!Y$10=Inputs!$L$16,$G171-SUM($O171:X171),$G171/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G171-SUM($O171:X171),0))","v":0},{"$f":"IF(Oper!Z$10>=$C171,IF(ROUND(SUM($O171:Y171),4)=ROUND($G171,4),0,IF(Oper!Z$10=Inputs!$L$16,$G171-SUM($O171:Y171),$G171/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G171-SUM($O171:Y171),0))","v":0},{"$f":"IF(Oper!AA$10>=$C171,IF(ROUND(SUM($O171:Z171),4)=ROUND($G171,4),0,IF(Oper!AA$10=Inputs!$L$16,$G171-SUM($O171:Z171),$G171/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G171-SUM($O171:Z171),0))","v":0},{"$f":"IF(Oper!AB$10>=$C171,IF(ROUND(SUM($O171:AA171),4)=ROUND($G171,4),0,IF(Oper!AB$10=Inputs!$L$16,$G171-SUM($O171:AA171),$G171/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G171-SUM($O171:AA171),0))","v":0},{"$f":"IF(Oper!AC$10>=$C171,IF(ROUND(SUM($O171:AB171),4)=ROUND($G171,4),0,IF(Oper!AC$10=Inputs!$L$16,$G171-SUM($O171:AB171),$G171/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G171-SUM($O171:AB171),0))","v":0},{"$f":"IF(Oper!AD$10>=$C171,IF(ROUND(SUM($O171:AC171),4)=ROUND($G171,4),0,IF(Oper!AD$10=Inputs!$L$16,$G171-SUM($O171:AC171),$G171/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G171-SUM($O171:AC171),0))","v":0},{"$f":"IF(Oper!AE$10>=$C171,IF(ROUND(SUM($O171:AD171),4)=ROUND($G171,4),0,IF(Oper!AE$10=Inputs!$L$16,$G171-SUM($O171:AD171),$G171/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G171-SUM($O171:AD171),0))","v":0},{"$f":"IF(Oper!AF$10>=$C171,IF(ROUND(SUM($O171:AE171),4)=ROUND($G171,4),0,IF(Oper!AF$10=Inputs!$L$16,$G171-SUM($O171:AE171),$G171/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G171-SUM($O171:AE171),0))","v":0},{"$f":"IF(Oper!AG$10>=$C171,IF(ROUND(SUM($O171:AF171),4)=ROUND($G171,4),0,IF(Oper!AG$10=Inputs!$L$16,$G171-SUM($O171:AF171),$G171/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G171-SUM($O171:AF171),0))","v":0},{"$f":"IF(Oper!AH$10>=$C171,IF(ROUND(SUM($O171:AG171),4)=ROUND($G171,4),0,IF(Oper!AH$10=Inputs!$L$16,$G171-SUM($O171:AG171),$G171/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G171-SUM($O171:AG171),0))","v":0},{"$f":"IF(Oper!AI$10>=$C171,IF(ROUND(SUM($O171:AH171),4)=ROUND($G171,4),0,IF(Oper!AI$10=Inputs!$L$16,$G171-SUM($O171:AH171),$G171/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G171-SUM($O171:AH171),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C171,IF(ROUND(SUM($O171:AI171),4)=ROUND($G171,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G171-SUM($O171:AI171),$G171/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G171-SUM($O171:AI171),0))","v":0},{"$f":"IF(Oper!AK$10>=$C171,IF(ROUND(SUM($O171:AJ171),4)=ROUND($G171,4),0,IF(Oper!AK$10=Inputs!$L$16,$G171-SUM($O171:AJ171),$G171/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G171-SUM($O171:AJ171),0))","v":0},{"$f":"IF(Oper!AL$10>=$C171,IF(ROUND(SUM($O171:AK171),4)=ROUND($G171,4),0,IF(Oper!AL$10=Inputs!$L$16,$G171-SUM($O171:AK171),$G171/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G171-SUM($O171:AK171),0))","v":0},{"$f":"IF(Oper!AM$10>=$C171,IF(ROUND(SUM($O171:AL171),4)=ROUND($G171,4),0,IF(Oper!AM$10=Inputs!$L$16,$G171-SUM($O171:AL171),$G171/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G171-SUM($O171:AL171),0))","v":0},{"$f":"IF(Oper!AN$10>=$C171,IF(ROUND(SUM($O171:AM171),4)=ROUND($G171,4),0,IF(Oper!AN$10=Inputs!$L$16,$G171-SUM($O171:AM171),$G171/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G171-SUM($O171:AM171),0))","v":0},{"$f":"IF(Oper!AO$10>=$C171,IF(ROUND(SUM($O171:AN171),4)=ROUND($G171,4),0,IF(Oper!AO$10=Inputs!$L$16,$G171-SUM($O171:AN171),$G171/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G171-SUM($O171:AN171),0))","v":0},{"$f":"IF(Oper!AP$10>=$C171,IF(ROUND(SUM($O171:AO171),4)=ROUND($G171,4),0,IF(Oper!AP$10=Inputs!$L$16,$G171-SUM($O171:AO171),$G171/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G171-SUM($O171:AO171),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C171,IF(ROUND(SUM($O171:AP171),4)=ROUND($G171,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G171-SUM($O171:AP171),$G171/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G171-SUM($O171:AP171),0))","v":0},{"$f":"IF(Oper!AR$10>=$C171,IF(ROUND(SUM($O171:AQ171),4)=ROUND($G171,4),0,IF(Oper!AR$10=Inputs!$L$16,$G171-SUM($O171:AQ171),$G171/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G171-SUM($O171:AQ171),0))","v":0},{"$f":"IF(Oper!AS$10>=$C171,IF(ROUND(SUM($O171:AR171),4)=ROUND($G171,4),0,IF(Oper!AS$10=Inputs!$L$16,$G171-SUM($O171:AR171),$G171/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G171-SUM($O171:AR171),0))","v":0},{"$f":"IF(Oper!AT$10>=$C171,IF(ROUND(SUM($O171:AS171),4)=ROUND($G171,4),0,IF(Oper!AT$10=Inputs!$L$16,$G171-SUM($O171:AS171),$G171/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G171-SUM($O171:AS171),0))","v":0},{"$f":"IF(Oper!AU$10>=$C171,IF(ROUND(SUM($O171:AT171),4)=ROUND($G171,4),0,IF(Oper!AU$10=Inputs!$L$16,$G171-SUM($O171:AT171),$G171/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G171-SUM($O171:AT171),0))","v":0},{"$f":"IF(Oper!AV$10>=$C171,IF(ROUND(SUM($O171:AU171),4)=ROUND($G171,4),0,IF(Oper!AV$10=Inputs!$L$16,$G171-SUM($O171:AU171),$G171/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G171-SUM($O171:AU171),0))","v":0},{"$f":"IF(Oper!AW$10>=$C171,IF(ROUND(SUM($O171:AV171),4)=ROUND($G171,4),0,IF(Oper!AW$10=Inputs!$L$16,$G171-SUM($O171:AV171),$G171/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G171-SUM($O171:AV171),0))","v":0},{"$f":"IF(Oper!AX$10>=$C171,IF(ROUND(SUM($O171:AW171),4)=ROUND($G171,4),0,IF(Oper!AX$10=Inputs!$L$16,$G171-SUM($O171:AW171),$G171/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G171-SUM($O171:AW171),0))","v":0},{"$f":"IF(Oper!AY$10>=$C171,IF(ROUND(SUM($O171:AX171),4)=ROUND($G171,4),0,IF(Oper!AY$10=Inputs!$L$16,$G171-SUM($O171:AX171),$G171/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G171-SUM($O171:AX171),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C171,IF(ROUND(SUM($O171:AY171),4)=ROUND($G171,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G171-SUM($O171:AY171),$G171/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G171-SUM($O171:AY171),0))","v":0},{"$f":"IF(Oper!BA$10>=$C171,IF(ROUND(SUM($O171:AZ171),4)=ROUND($G171,4),0,IF(Oper!BA$10=Inputs!$L$16,$G171-SUM($O171:AZ171),$G171/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G171-SUM($O171:AZ171),0))","v":0},{"$f":"IF(Oper!BB$10>=$C171,IF(ROUND(SUM($O171:BA171),4)=ROUND($G171,4),0,IF(Oper!BB$10=Inputs!$L$16,$G171-SUM($O171:BA171),$G171/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G171-SUM($O171:BA171),0))","v":0},{"$f":"IF(Oper!BC$10>=$C171,IF(ROUND(SUM($O171:BB171),4)=ROUND($G171,4),0,IF(Oper!BC$10=Inputs!$L$16,$G171-SUM($O171:BB171),$G171/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G171-SUM($O171:BB171),0))","v":0},{"$f":"IF(Oper!BD$10>=$C171,IF(ROUND(SUM($O171:BC171),4)=ROUND($G171,4),0,IF(Oper!BD$10=Inputs!$L$16,$G171-SUM($O171:BC171),$G171/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G171-SUM($O171:BC171),0))","v":0},{"$f":"IF(Oper!BE$10>=$C171,IF(ROUND(SUM($O171:BD171),4)=ROUND($G171,4),0,IF(Oper!BE$10=Inputs!$L$16,$G171-SUM($O171:BD171),$G171/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G171-SUM($O171:BD171),0))","v":0},{"$f":"IF(Oper!BF$10>=$C171,IF(ROUND(SUM($O171:BE171),4)=ROUND($G171,4),0,IF(Oper!BF$10=Inputs!$L$16,$G171-SUM($O171:BE171),$G171/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G171-SUM($O171:BE171),0))","v":0},{"$f":"IF(Oper!BG$10>=$C171,IF(ROUND(SUM($O171:BF171),4)=ROUND($G171,4),0,IF(Oper!BG$10=Inputs!$L$16,$G171-SUM($O171:BF171),$G171/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G171-SUM($O171:BF171),0))","v":0},{"$f":"IF(Oper!BH$10>=$C171,IF(ROUND(SUM($O171:BG171),4)=ROUND($G171,4),0,IF(Oper!BH$10=Inputs!$L$16,$G171-SUM($O171:BG171),$G171/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G171-SUM($O171:BG171),0))","v":0},{"$f":"IF(Oper!BI$10>=$C171,IF(ROUND(SUM($O171:BH171),4)=ROUND($G171,4),0,IF(Oper!BI$10=Inputs!$L$16,$G171-SUM($O171:BH171),$G171/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G171-SUM($O171:BH171),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C171,IF(ROUND(SUM($O171:BI171),4)=ROUND($G171,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G171-SUM($O171:BI171),$G171/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G171-SUM($O171:BI171),0))","v":0},{"$f":"IF(Oper!BK$10>=$C171,IF(ROUND(SUM($O171:BJ171),4)=ROUND($G171,4),0,IF(Oper!BK$10=Inputs!$L$16,$G171-SUM($O171:BJ171),$G171/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G171-SUM($O171:BJ171),0))","v":0},{"$f":"IF(Oper!BL$10>=$C171,IF(ROUND(SUM($O171:BK171),4)=ROUND($G171,4),0,IF(Oper!BL$10=Inputs!$L$16,$G171-SUM($O171:BK171),$G171/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G171-SUM($O171:BK171),0))","v":0},{"$f":"IF(Oper!BM$10>=$C171,IF(ROUND(SUM($O171:BL171),4)=ROUND($G171,4),0,IF(Oper!BM$10=Inputs!$L$16,$G171-SUM($O171:BL171),$G171/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G171-SUM($O171:BL171),0))","v":0},{"$f":"IF(Oper!BN$10>=$C171,IF(ROUND(SUM($O171:BM171),4)=ROUND($G171,4),0,IF(Oper!BN$10=Inputs!$L$16,$G171-SUM($O171:BM171),$G171/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G171-SUM($O171:BM171),0))","v":0},{"$f":"IF(Oper!BO$10>=$C171,IF(ROUND(SUM($O171:BN171),4)=ROUND($G171,4),0,IF(Oper!BO$10=Inputs!$L$16,$G171-SUM($O171:BN171),$G171/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G171-SUM($O171:BN171),0))","v":0},{"$f":"IF(Oper!BP$10>=$C171,IF(ROUND(SUM($O171:BO171),4)=ROUND($G171,4),0,IF(Oper!BP$10=Inputs!$L$16,$G171-SUM($O171:BO171),$G171/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G171-SUM($O171:BO171),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C171,IF(ROUND(SUM($O171:BP171),4)=ROUND($G171,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G171-SUM($O171:BP171),$G171/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G171-SUM($O171:BP171),0))","v":0},{"$f":"IF(Oper!BR$10>=$C171,IF(ROUND(SUM($O171:BQ171),4)=ROUND($G171,4),0,IF(Oper!BR$10=Inputs!$L$16,$G171-SUM($O171:BQ171),$G171/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G171-SUM($O171:BQ171),0))","v":0},{"$f":"IF(Oper!BS$10>=$C171,IF(ROUND(SUM($O171:BR171),4)=ROUND($G171,4),0,IF(Oper!BS$10=Inputs!$L$16,$G171-SUM($O171:BR171),$G171/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G171-SUM($O171:BR171),0))","v":0},{"$f":"IF(Oper!BT$10>=$C171,IF(ROUND(SUM($O171:BS171),4)=ROUND($G171,4),0,IF(Oper!BT$10=Inputs!$L$16,$G171-SUM($O171:BS171),$G171/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G171-SUM($O171:BS171),0))","v":0},{"$f":"IF(Oper!BU$10>=$C171,IF(ROUND(SUM($O171:BT171),4)=ROUND($G171,4),0,IF(Oper!BU$10=Inputs!$L$16,$G171-SUM($O171:BT171),$G171/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G171-SUM($O171:BT171),0))","v":0},{"$f":"IF(Oper!BV$10>=$C171,IF(ROUND(SUM($O171:BU171),4)=ROUND($G171,4),0,IF(Oper!BV$10=Inputs!$L$16,$G171-SUM($O171:BU171),$G171/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G171-SUM($O171:BU171),0))","v":0},{"$f":"IF(Oper!BW$10>=$C171,IF(ROUND(SUM($O171:BV171),4)=ROUND($G171,4),0,IF(Oper!BW$10=Inputs!$L$16,$G171-SUM($O171:BV171),$G171/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G171-SUM($O171:BV171),0))","v":0},{"$f":"IF(Oper!BX$10>=$C171,IF(ROUND(SUM($O171:BW171),4)=ROUND($G171,4),0,IF(Oper!BX$10=Inputs!$L$16,$G171-SUM($O171:BW171),$G171/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G171-SUM($O171:BW171),0))","v":0},{"$f":"IF(Oper!BY$10>=$C171,IF(ROUND(SUM($O171:BX171),4)=ROUND($G171,4),0,IF(Oper!BY$10=Inputs!$L$16,$G171-SUM($O171:BX171),$G171/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G171-SUM($O171:BX171),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C171,IF(ROUND(SUM($O171:BY171),4)=ROUND($G171,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G171-SUM($O171:BY171),$G171/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G171-SUM($O171:BY171),0))","v":0},{"$f":"IF(Oper!CA$10>=$C171,IF(ROUND(SUM($O171:BZ171),4)=ROUND($G171,4),0,IF(Oper!CA$10=Inputs!$L$16,$G171-SUM($O171:BZ171),$G171/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G171-SUM($O171:BZ171),0))","v":0},{"$f":"IF(Oper!CB$10>=$C171,IF(ROUND(SUM($O171:CA171),4)=ROUND($G171,4),0,IF(Oper!CB$10=Inputs!$L$16,$G171-SUM($O171:CA171),$G171/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G171-SUM($O171:CA171),0))","v":0},{"$f":"IF(Oper!CC$10>=$C171,IF(ROUND(SUM($O171:CB171),4)=ROUND($G171,4),0,IF(Oper!CC$10=Inputs!$L$16,$G171-SUM($O171:CB171),$G171/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G171-SUM($O171:CB171),0))","v":0},{"$f":"IF(Oper!CD$10>=$C171,IF(ROUND(SUM($O171:CC171),4)=ROUND($G171,4),0,IF(Oper!CD$10=Inputs!$L$16,$G171-SUM($O171:CC171),$G171/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G171-SUM($O171:CC171),0))","v":0},{"$f":"IF(Oper!CE$10>=$C171,IF(ROUND(SUM($O171:CD171),4)=ROUND($G171,4),0,IF(Oper!CE$10=Inputs!$L$16,$G171-SUM($O171:CD171),$G171/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G171-SUM($O171:CD171),0))","v":0},{"$f":"IF(Oper!CF$10>=$C171,IF(ROUND(SUM($O171:CE171),4)=ROUND($G171,4),0,IF(Oper!CF$10=Inputs!$L$16,$G171-SUM($O171:CE171),$G171/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G171-SUM($O171:CE171),0))","v":0},{"$f":"IF(Oper!CG$10>=$C171,IF(ROUND(SUM($O171:CF171),4)=ROUND($G171,4),0,IF(Oper!CG$10=Inputs!$L$16,$G171-SUM($O171:CF171),$G171/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G171-SUM($O171:CF171),0))","v":0},{"$f":"IF(Oper!CH$10>=$C171,IF(ROUND(SUM($O171:CG171),4)=ROUND($G171,4),0,IF(Oper!CH$10=Inputs!$L$16,$G171-SUM($O171:CG171),$G171/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G171-SUM($O171:CG171),0))","v":0},{"$f":"IF(Oper!CI$10>=$C171,IF(ROUND(SUM($O171:CH171),4)=ROUND($G171,4),0,IF(Oper!CI$10=Inputs!$L$16,$G171-SUM($O171:CH171),$G171/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G171-SUM($O171:CH171),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C171,IF(ROUND(SUM($O171:CI171),4)=ROUND($G171,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G171-SUM($O171:CI171),$G171/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G171-SUM($O171:CI171),0))","v":0},{"$f":"IF(Oper!CK$10>=$C171,IF(ROUND(SUM($O171:CJ171),4)=ROUND($G171,4),0,IF(Oper!CK$10=Inputs!$L$16,$G171-SUM($O171:CJ171),$G171/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G171-SUM($O171:CJ171),0))","v":0},{"$f":"IF(Oper!CL$10>=$C171,IF(ROUND(SUM($O171:CK171),4)=ROUND($G171,4),0,IF(Oper!CL$10=Inputs!$L$16,$G171-SUM($O171:CK171),$G171/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G171-SUM($O171:CK171),0))","v":0},{"$f":"IF(Oper!CM$10>=$C171,IF(ROUND(SUM($O171:CL171),4)=ROUND($G171,4),0,IF(Oper!CM$10=Inputs!$L$16,$G171-SUM($O171:CL171),$G171/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G171-SUM($O171:CL171),0))","v":0},{"$f":"IF(Oper!CN$10>=$C171,IF(ROUND(SUM($O171:CM171),4)=ROUND($G171,4),0,IF(Oper!CN$10=Inputs!$L$16,$G171-SUM($O171:CM171),$G171/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G171-SUM($O171:CM171),0))","v":0},{"$f":"IF(Oper!CO$10>=$C171,IF(ROUND(SUM($O171:CN171),4)=ROUND($G171,4),0,IF(Oper!CO$10=Inputs!$L$16,$G171-SUM($O171:CN171),$G171/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G171-SUM($O171:CN171),0))","v":0},{"$f":"IF(Oper!CP$10>=$C171,IF(ROUND(SUM($O171:CO171),4)=ROUND($G171,4),0,IF(Oper!CP$10=Inputs!$L$16,$G171-SUM($O171:CO171),$G171/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G171-SUM($O171:CO171),0))","v":{"v":-14.61699765734682,"d":"(14.6)"}},{"$f":"IF(Oper!CQ$10>=$C171,IF(ROUND(SUM($O171:CP171),4)=ROUND($G171,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G171-SUM($O171:CP171),$G171/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G171-SUM($O171:CP171),0))","v":{"v":-14.61699765734682,"d":"(14.6)"}},{"$f":"IF(Oper!CR$10>=$C171,IF(ROUND(SUM($O171:CQ171),4)=ROUND($G171,4),0,IF(Oper!CR$10=Inputs!$L$16,$G171-SUM($O171:CQ171),$G171/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G171-SUM($O171:CQ171),0))","v":{"v":-263.1059578322428,"d":"(263.1)"}}]
[null,null,"2097-12-31",{"$nulls":3},{"v":-298.1867522098752,"d":"-298.2"},{"$nulls":3},"MCAD",null,{"v":-298.1867522098752,"d":"(298)"},null,null,{"$f":"IF(Oper!P$10>=$C172,IF(ROUND(SUM($O172:O172),4)=ROUND($G172,4),0,IF(Oper!P$10=Inputs!$L$16,$G172-SUM($O172:O172),$G172/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G172-SUM($O172:O172),0))","v":0},{"$f":"IF(Oper!Q$10>=$C172,IF(ROUND(SUM($O172:P172),4)=ROUND($G172,4),0,IF(Oper!Q$10=Inputs!$L$16,$G172-SUM($O172:P172),$G172/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G172-SUM($O172:P172),0))","v":0},{"$f":"IF(Oper!R$10>=$C172,IF(ROUND(SUM($O172:Q172),4)=ROUND($G172,4),0,IF(Oper!R$10=Inputs!$L$16,$G172-SUM($O172:Q172),$G172/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G172-SUM($O172:Q172),0))","v":0},{"$f":"IF(Oper!S$10>=$C172,IF(ROUND(SUM($O172:R172),4)=ROUND($G172,4),0,IF(Oper!S$10=Inputs!$L$16,$G172-SUM($O172:R172),$G172/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G172-SUM($O172:R172),0))","v":0},{"$f":"IF(Oper!T$10>=$C172,IF(ROUND(SUM($O172:S172),4)=ROUND($G172,4),0,IF(Oper!T$10=Inputs!$L$16,$G172-SUM($O172:S172),$G172/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G172-SUM($O172:S172),0))","v":0},{"$f":"IF(Oper!U$10>=$C172,IF(ROUND(SUM($O172:T172),4)=ROUND($G172,4),0,IF(Oper!U$10=Inputs!$L$16,$G172-SUM($O172:T172),$G172/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G172-SUM($O172:T172),0))","v":0},{"$f":"IF(Oper!V$10>=$C172,IF(ROUND(SUM($O172:U172),4)=ROUND($G172,4),0,IF(Oper!V$10=Inputs!$L$16,$G172-SUM($O172:U172),$G172/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G172-SUM($O172:U172),0))","v":0},{"$f":"IF(Oper!W$10>=$C172,IF(ROUND(SUM($O172:V172),4)=ROUND($G172,4),0,IF(Oper!W$10=Inputs!$L$16,$G172-SUM($O172:V172),$G172/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G172-SUM($O172:V172),0))","v":0},{"$f":"IF(Oper!X$10>=$C172,IF(ROUND(SUM($O172:W172),4)=ROUND($G172,4),0,IF(Oper!X$10=Inputs!$L$16,$G172-SUM($O172:W172),$G172/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G172-SUM($O172:W172),0))","v":0},{"$f":"IF(Oper!Y$10>=$C172,IF(ROUND(SUM($O172:X172),4)=ROUND($G172,4),0,IF(Oper!Y$10=Inputs!$L$16,$G172-SUM($O172:X172),$G172/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G172-SUM($O172:X172),0))","v":0},{"$f":"IF(Oper!Z$10>=$C172,IF(ROUND(SUM($O172:Y172),4)=ROUND($G172,4),0,IF(Oper!Z$10=Inputs!$L$16,$G172-SUM($O172:Y172),$G172/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G172-SUM($O172:Y172),0))","v":0},{"$f":"IF(Oper!AA$10>=$C172,IF(ROUND(SUM($O172:Z172),4)=ROUND($G172,4),0,IF(Oper!AA$10=Inputs!$L$16,$G172-SUM($O172:Z172),$G172/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G172-SUM($O172:Z172),0))","v":0},{"$f":"IF(Oper!AB$10>=$C172,IF(ROUND(SUM($O172:AA172),4)=ROUND($G172,4),0,IF(Oper!AB$10=Inputs!$L$16,$G172-SUM($O172:AA172),$G172/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G172-SUM($O172:AA172),0))","v":0},{"$f":"IF(Oper!AC$10>=$C172,IF(ROUND(SUM($O172:AB172),4)=ROUND($G172,4),0,IF(Oper!AC$10=Inputs!$L$16,$G172-SUM($O172:AB172),$G172/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G172-SUM($O172:AB172),0))","v":0},{"$f":"IF(Oper!AD$10>=$C172,IF(ROUND(SUM($O172:AC172),4)=ROUND($G172,4),0,IF(Oper!AD$10=Inputs!$L$16,$G172-SUM($O172:AC172),$G172/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G172-SUM($O172:AC172),0))","v":0},{"$f":"IF(Oper!AE$10>=$C172,IF(ROUND(SUM($O172:AD172),4)=ROUND($G172,4),0,IF(Oper!AE$10=Inputs!$L$16,$G172-SUM($O172:AD172),$G172/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G172-SUM($O172:AD172),0))","v":0},{"$f":"IF(Oper!AF$10>=$C172,IF(ROUND(SUM($O172:AE172),4)=ROUND($G172,4),0,IF(Oper!AF$10=Inputs!$L$16,$G172-SUM($O172:AE172),$G172/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G172-SUM($O172:AE172),0))","v":0},{"$f":"IF(Oper!AG$10>=$C172,IF(ROUND(SUM($O172:AF172),4)=ROUND($G172,4),0,IF(Oper!AG$10=Inputs!$L$16,$G172-SUM($O172:AF172),$G172/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G172-SUM($O172:AF172),0))","v":0},{"$f":"IF(Oper!AH$10>=$C172,IF(ROUND(SUM($O172:AG172),4)=ROUND($G172,4),0,IF(Oper!AH$10=Inputs!$L$16,$G172-SUM($O172:AG172),$G172/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G172-SUM($O172:AG172),0))","v":0},{"$f":"IF(Oper!AI$10>=$C172,IF(ROUND(SUM($O172:AH172),4)=ROUND($G172,4),0,IF(Oper!AI$10=Inputs!$L$16,$G172-SUM($O172:AH172),$G172/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G172-SUM($O172:AH172),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C172,IF(ROUND(SUM($O172:AI172),4)=ROUND($G172,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G172-SUM($O172:AI172),$G172/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G172-SUM($O172:AI172),0))","v":0},{"$f":"IF(Oper!AK$10>=$C172,IF(ROUND(SUM($O172:AJ172),4)=ROUND($G172,4),0,IF(Oper!AK$10=Inputs!$L$16,$G172-SUM($O172:AJ172),$G172/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G172-SUM($O172:AJ172),0))","v":0},{"$f":"IF(Oper!AL$10>=$C172,IF(ROUND(SUM($O172:AK172),4)=ROUND($G172,4),0,IF(Oper!AL$10=Inputs!$L$16,$G172-SUM($O172:AK172),$G172/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G172-SUM($O172:AK172),0))","v":0},{"$f":"IF(Oper!AM$10>=$C172,IF(ROUND(SUM($O172:AL172),4)=ROUND($G172,4),0,IF(Oper!AM$10=Inputs!$L$16,$G172-SUM($O172:AL172),$G172/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G172-SUM($O172:AL172),0))","v":0},{"$f":"IF(Oper!AN$10>=$C172,IF(ROUND(SUM($O172:AM172),4)=ROUND($G172,4),0,IF(Oper!AN$10=Inputs!$L$16,$G172-SUM($O172:AM172),$G172/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G172-SUM($O172:AM172),0))","v":0},{"$f":"IF(Oper!AO$10>=$C172,IF(ROUND(SUM($O172:AN172),4)=ROUND($G172,4),0,IF(Oper!AO$10=Inputs!$L$16,$G172-SUM($O172:AN172),$G172/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G172-SUM($O172:AN172),0))","v":0},{"$f":"IF(Oper!AP$10>=$C172,IF(ROUND(SUM($O172:AO172),4)=ROUND($G172,4),0,IF(Oper!AP$10=Inputs!$L$16,$G172-SUM($O172:AO172),$G172/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G172-SUM($O172:AO172),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C172,IF(ROUND(SUM($O172:AP172),4)=ROUND($G172,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G172-SUM($O172:AP172),$G172/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G172-SUM($O172:AP172),0))","v":0},{"$f":"IF(Oper!AR$10>=$C172,IF(ROUND(SUM($O172:AQ172),4)=ROUND($G172,4),0,IF(Oper!AR$10=Inputs!$L$16,$G172-SUM($O172:AQ172),$G172/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G172-SUM($O172:AQ172),0))","v":0},{"$f":"IF(Oper!AS$10>=$C172,IF(ROUND(SUM($O172:AR172),4)=ROUND($G172,4),0,IF(Oper!AS$10=Inputs!$L$16,$G172-SUM($O172:AR172),$G172/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G172-SUM($O172:AR172),0))","v":0},{"$f":"IF(Oper!AT$10>=$C172,IF(ROUND(SUM($O172:AS172),4)=ROUND($G172,4),0,IF(Oper!AT$10=Inputs!$L$16,$G172-SUM($O172:AS172),$G172/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G172-SUM($O172:AS172),0))","v":0},{"$f":"IF(Oper!AU$10>=$C172,IF(ROUND(SUM($O172:AT172),4)=ROUND($G172,4),0,IF(Oper!AU$10=Inputs!$L$16,$G172-SUM($O172:AT172),$G172/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G172-SUM($O172:AT172),0))","v":0},{"$f":"IF(Oper!AV$10>=$C172,IF(ROUND(SUM($O172:AU172),4)=ROUND($G172,4),0,IF(Oper!AV$10=Inputs!$L$16,$G172-SUM($O172:AU172),$G172/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G172-SUM($O172:AU172),0))","v":0},{"$f":"IF(Oper!AW$10>=$C172,IF(ROUND(SUM($O172:AV172),4)=ROUND($G172,4),0,IF(Oper!AW$10=Inputs!$L$16,$G172-SUM($O172:AV172),$G172/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G172-SUM($O172:AV172),0))","v":0},{"$f":"IF(Oper!AX$10>=$C172,IF(ROUND(SUM($O172:AW172),4)=ROUND($G172,4),0,IF(Oper!AX$10=Inputs!$L$16,$G172-SUM($O172:AW172),$G172/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G172-SUM($O172:AW172),0))","v":0},{"$f":"IF(Oper!AY$10>=$C172,IF(ROUND(SUM($O172:AX172),4)=ROUND($G172,4),0,IF(Oper!AY$10=Inputs!$L$16,$G172-SUM($O172:AX172),$G172/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G172-SUM($O172:AX172),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C172,IF(ROUND(SUM($O172:AY172),4)=ROUND($G172,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G172-SUM($O172:AY172),$G172/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G172-SUM($O172:AY172),0))","v":0},{"$f":"IF(Oper!BA$10>=$C172,IF(ROUND(SUM($O172:AZ172),4)=ROUND($G172,4),0,IF(Oper!BA$10=Inputs!$L$16,$G172-SUM($O172:AZ172),$G172/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G172-SUM($O172:AZ172),0))","v":0},{"$f":"IF(Oper!BB$10>=$C172,IF(ROUND(SUM($O172:BA172),4)=ROUND($G172,4),0,IF(Oper!BB$10=Inputs!$L$16,$G172-SUM($O172:BA172),$G172/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G172-SUM($O172:BA172),0))","v":0},{"$f":"IF(Oper!BC$10>=$C172,IF(ROUND(SUM($O172:BB172),4)=ROUND($G172,4),0,IF(Oper!BC$10=Inputs!$L$16,$G172-SUM($O172:BB172),$G172/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G172-SUM($O172:BB172),0))","v":0},{"$f":"IF(Oper!BD$10>=$C172,IF(ROUND(SUM($O172:BC172),4)=ROUND($G172,4),0,IF(Oper!BD$10=Inputs!$L$16,$G172-SUM($O172:BC172),$G172/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G172-SUM($O172:BC172),0))","v":0},{"$f":"IF(Oper!BE$10>=$C172,IF(ROUND(SUM($O172:BD172),4)=ROUND($G172,4),0,IF(Oper!BE$10=Inputs!$L$16,$G172-SUM($O172:BD172),$G172/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G172-SUM($O172:BD172),0))","v":0},{"$f":"IF(Oper!BF$10>=$C172,IF(ROUND(SUM($O172:BE172),4)=ROUND($G172,4),0,IF(Oper!BF$10=Inputs!$L$16,$G172-SUM($O172:BE172),$G172/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G172-SUM($O172:BE172),0))","v":0},{"$f":"IF(Oper!BG$10>=$C172,IF(ROUND(SUM($O172:BF172),4)=ROUND($G172,4),0,IF(Oper!BG$10=Inputs!$L$16,$G172-SUM($O172:BF172),$G172/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G172-SUM($O172:BF172),0))","v":0},{"$f":"IF(Oper!BH$10>=$C172,IF(ROUND(SUM($O172:BG172),4)=ROUND($G172,4),0,IF(Oper!BH$10=Inputs!$L$16,$G172-SUM($O172:BG172),$G172/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G172-SUM($O172:BG172),0))","v":0},{"$f":"IF(Oper!BI$10>=$C172,IF(ROUND(SUM($O172:BH172),4)=ROUND($G172,4),0,IF(Oper!BI$10=Inputs!$L$16,$G172-SUM($O172:BH172),$G172/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G172-SUM($O172:BH172),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C172,IF(ROUND(SUM($O172:BI172),4)=ROUND($G172,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G172-SUM($O172:BI172),$G172/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G172-SUM($O172:BI172),0))","v":0},{"$f":"IF(Oper!BK$10>=$C172,IF(ROUND(SUM($O172:BJ172),4)=ROUND($G172,4),0,IF(Oper!BK$10=Inputs!$L$16,$G172-SUM($O172:BJ172),$G172/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G172-SUM($O172:BJ172),0))","v":0},{"$f":"IF(Oper!BL$10>=$C172,IF(ROUND(SUM($O172:BK172),4)=ROUND($G172,4),0,IF(Oper!BL$10=Inputs!$L$16,$G172-SUM($O172:BK172),$G172/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G172-SUM($O172:BK172),0))","v":0},{"$f":"IF(Oper!BM$10>=$C172,IF(ROUND(SUM($O172:BL172),4)=ROUND($G172,4),0,IF(Oper!BM$10=Inputs!$L$16,$G172-SUM($O172:BL172),$G172/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G172-SUM($O172:BL172),0))","v":0},{"$f":"IF(Oper!BN$10>=$C172,IF(ROUND(SUM($O172:BM172),4)=ROUND($G172,4),0,IF(Oper!BN$10=Inputs!$L$16,$G172-SUM($O172:BM172),$G172/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G172-SUM($O172:BM172),0))","v":0},{"$f":"IF(Oper!BO$10>=$C172,IF(ROUND(SUM($O172:BN172),4)=ROUND($G172,4),0,IF(Oper!BO$10=Inputs!$L$16,$G172-SUM($O172:BN172),$G172/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G172-SUM($O172:BN172),0))","v":0},{"$f":"IF(Oper!BP$10>=$C172,IF(ROUND(SUM($O172:BO172),4)=ROUND($G172,4),0,IF(Oper!BP$10=Inputs!$L$16,$G172-SUM($O172:BO172),$G172/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G172-SUM($O172:BO172),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C172,IF(ROUND(SUM($O172:BP172),4)=ROUND($G172,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G172-SUM($O172:BP172),$G172/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G172-SUM($O172:BP172),0))","v":0},{"$f":"IF(Oper!BR$10>=$C172,IF(ROUND(SUM($O172:BQ172),4)=ROUND($G172,4),0,IF(Oper!BR$10=Inputs!$L$16,$G172-SUM($O172:BQ172),$G172/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G172-SUM($O172:BQ172),0))","v":0},{"$f":"IF(Oper!BS$10>=$C172,IF(ROUND(SUM($O172:BR172),4)=ROUND($G172,4),0,IF(Oper!BS$10=Inputs!$L$16,$G172-SUM($O172:BR172),$G172/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G172-SUM($O172:BR172),0))","v":0},{"$f":"IF(Oper!BT$10>=$C172,IF(ROUND(SUM($O172:BS172),4)=ROUND($G172,4),0,IF(Oper!BT$10=Inputs!$L$16,$G172-SUM($O172:BS172),$G172/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G172-SUM($O172:BS172),0))","v":0},{"$f":"IF(Oper!BU$10>=$C172,IF(ROUND(SUM($O172:BT172),4)=ROUND($G172,4),0,IF(Oper!BU$10=Inputs!$L$16,$G172-SUM($O172:BT172),$G172/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G172-SUM($O172:BT172),0))","v":0},{"$f":"IF(Oper!BV$10>=$C172,IF(ROUND(SUM($O172:BU172),4)=ROUND($G172,4),0,IF(Oper!BV$10=Inputs!$L$16,$G172-SUM($O172:BU172),$G172/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G172-SUM($O172:BU172),0))","v":0},{"$f":"IF(Oper!BW$10>=$C172,IF(ROUND(SUM($O172:BV172),4)=ROUND($G172,4),0,IF(Oper!BW$10=Inputs!$L$16,$G172-SUM($O172:BV172),$G172/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G172-SUM($O172:BV172),0))","v":0},{"$f":"IF(Oper!BX$10>=$C172,IF(ROUND(SUM($O172:BW172),4)=ROUND($G172,4),0,IF(Oper!BX$10=Inputs!$L$16,$G172-SUM($O172:BW172),$G172/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G172-SUM($O172:BW172),0))","v":0},{"$f":"IF(Oper!BY$10>=$C172,IF(ROUND(SUM($O172:BX172),4)=ROUND($G172,4),0,IF(Oper!BY$10=Inputs!$L$16,$G172-SUM($O172:BX172),$G172/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G172-SUM($O172:BX172),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C172,IF(ROUND(SUM($O172:BY172),4)=ROUND($G172,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G172-SUM($O172:BY172),$G172/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G172-SUM($O172:BY172),0))","v":0},{"$f":"IF(Oper!CA$10>=$C172,IF(ROUND(SUM($O172:BZ172),4)=ROUND($G172,4),0,IF(Oper!CA$10=Inputs!$L$16,$G172-SUM($O172:BZ172),$G172/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G172-SUM($O172:BZ172),0))","v":0},{"$f":"IF(Oper!CB$10>=$C172,IF(ROUND(SUM($O172:CA172),4)=ROUND($G172,4),0,IF(Oper!CB$10=Inputs!$L$16,$G172-SUM($O172:CA172),$G172/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G172-SUM($O172:CA172),0))","v":0},{"$f":"IF(Oper!CC$10>=$C172,IF(ROUND(SUM($O172:CB172),4)=ROUND($G172,4),0,IF(Oper!CC$10=Inputs!$L$16,$G172-SUM($O172:CB172),$G172/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G172-SUM($O172:CB172),0))","v":0},{"$f":"IF(Oper!CD$10>=$C172,IF(ROUND(SUM($O172:CC172),4)=ROUND($G172,4),0,IF(Oper!CD$10=Inputs!$L$16,$G172-SUM($O172:CC172),$G172/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G172-SUM($O172:CC172),0))","v":0},{"$f":"IF(Oper!CE$10>=$C172,IF(ROUND(SUM($O172:CD172),4)=ROUND($G172,4),0,IF(Oper!CE$10=Inputs!$L$16,$G172-SUM($O172:CD172),$G172/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G172-SUM($O172:CD172),0))","v":0},{"$f":"IF(Oper!CF$10>=$C172,IF(ROUND(SUM($O172:CE172),4)=ROUND($G172,4),0,IF(Oper!CF$10=Inputs!$L$16,$G172-SUM($O172:CE172),$G172/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G172-SUM($O172:CE172),0))","v":0},{"$f":"IF(Oper!CG$10>=$C172,IF(ROUND(SUM($O172:CF172),4)=ROUND($G172,4),0,IF(Oper!CG$10=Inputs!$L$16,$G172-SUM($O172:CF172),$G172/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G172-SUM($O172:CF172),0))","v":0},{"$f":"IF(Oper!CH$10>=$C172,IF(ROUND(SUM($O172:CG172),4)=ROUND($G172,4),0,IF(Oper!CH$10=Inputs!$L$16,$G172-SUM($O172:CG172),$G172/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G172-SUM($O172:CG172),0))","v":0},{"$f":"IF(Oper!CI$10>=$C172,IF(ROUND(SUM($O172:CH172),4)=ROUND($G172,4),0,IF(Oper!CI$10=Inputs!$L$16,$G172-SUM($O172:CH172),$G172/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G172-SUM($O172:CH172),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C172,IF(ROUND(SUM($O172:CI172),4)=ROUND($G172,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G172-SUM($O172:CI172),$G172/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G172-SUM($O172:CI172),0))","v":0},{"$f":"IF(Oper!CK$10>=$C172,IF(ROUND(SUM($O172:CJ172),4)=ROUND($G172,4),0,IF(Oper!CK$10=Inputs!$L$16,$G172-SUM($O172:CJ172),$G172/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G172-SUM($O172:CJ172),0))","v":0},{"$f":"IF(Oper!CL$10>=$C172,IF(ROUND(SUM($O172:CK172),4)=ROUND($G172,4),0,IF(Oper!CL$10=Inputs!$L$16,$G172-SUM($O172:CK172),$G172/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G172-SUM($O172:CK172),0))","v":0},{"$f":"IF(Oper!CM$10>=$C172,IF(ROUND(SUM($O172:CL172),4)=ROUND($G172,4),0,IF(Oper!CM$10=Inputs!$L$16,$G172-SUM($O172:CL172),$G172/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G172-SUM($O172:CL172),0))","v":0},{"$f":"IF(Oper!CN$10>=$C172,IF(ROUND(SUM($O172:CM172),4)=ROUND($G172,4),0,IF(Oper!CN$10=Inputs!$L$16,$G172-SUM($O172:CM172),$G172/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G172-SUM($O172:CM172),0))","v":0},{"$f":"IF(Oper!CO$10>=$C172,IF(ROUND(SUM($O172:CN172),4)=ROUND($G172,4),0,IF(Oper!CO$10=Inputs!$L$16,$G172-SUM($O172:CN172),$G172/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G172-SUM($O172:CN172),0))","v":0},{"$f":"IF(Oper!CP$10>=$C172,IF(ROUND(SUM($O172:CO172),4)=ROUND($G172,4),0,IF(Oper!CP$10=Inputs!$L$16,$G172-SUM($O172:CO172),$G172/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G172-SUM($O172:CO172),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C172,IF(ROUND(SUM($O172:CP172),4)=ROUND($G172,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G172-SUM($O172:CP172),$G172/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G172-SUM($O172:CP172),0))","v":{"v":-14.90933761049376,"d":"(14.9)"}},{"$f":"IF(Oper!CR$10>=$C172,IF(ROUND(SUM($O172:CQ172),4)=ROUND($G172,4),0,IF(Oper!CR$10=Inputs!$L$16,$G172-SUM($O172:CQ172),$G172/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G172-SUM($O172:CQ172),0))","v":{"v":-283.2774145993814,"d":"(283.3)"}}]
[null,null,"2098-12-31",{"$nulls":3},{"v":-304.1504872540727,"d":"-304.2"},{"$nulls":3},"MCAD",null,{"v":-304.1504872540727,"d":"(304)"},null,null,{"$f":"IF(Oper!P$10>=$C173,IF(ROUND(SUM($O173:O173),4)=ROUND($G173,4),0,IF(Oper!P$10=Inputs!$L$16,$G173-SUM($O173:O173),$G173/$B$91)),IF(Oper!P$10=Inputs!$L$16,$G173-SUM($O173:O173),0))","v":0},{"$f":"IF(Oper!Q$10>=$C173,IF(ROUND(SUM($O173:P173),4)=ROUND($G173,4),0,IF(Oper!Q$10=Inputs!$L$16,$G173-SUM($O173:P173),$G173/$B$91)),IF(Oper!Q$10=Inputs!$L$16,$G173-SUM($O173:P173),0))","v":0},{"$f":"IF(Oper!R$10>=$C173,IF(ROUND(SUM($O173:Q173),4)=ROUND($G173,4),0,IF(Oper!R$10=Inputs!$L$16,$G173-SUM($O173:Q173),$G173/$B$91)),IF(Oper!R$10=Inputs!$L$16,$G173-SUM($O173:Q173),0))","v":0},{"$f":"IF(Oper!S$10>=$C173,IF(ROUND(SUM($O173:R173),4)=ROUND($G173,4),0,IF(Oper!S$10=Inputs!$L$16,$G173-SUM($O173:R173),$G173/$B$91)),IF(Oper!S$10=Inputs!$L$16,$G173-SUM($O173:R173),0))","v":0},{"$f":"IF(Oper!T$10>=$C173,IF(ROUND(SUM($O173:S173),4)=ROUND($G173,4),0,IF(Oper!T$10=Inputs!$L$16,$G173-SUM($O173:S173),$G173/$B$91)),IF(Oper!T$10=Inputs!$L$16,$G173-SUM($O173:S173),0))","v":0},{"$f":"IF(Oper!U$10>=$C173,IF(ROUND(SUM($O173:T173),4)=ROUND($G173,4),0,IF(Oper!U$10=Inputs!$L$16,$G173-SUM($O173:T173),$G173/$B$91)),IF(Oper!U$10=Inputs!$L$16,$G173-SUM($O173:T173),0))","v":0},{"$f":"IF(Oper!V$10>=$C173,IF(ROUND(SUM($O173:U173),4)=ROUND($G173,4),0,IF(Oper!V$10=Inputs!$L$16,$G173-SUM($O173:U173),$G173/$B$91)),IF(Oper!V$10=Inputs!$L$16,$G173-SUM($O173:U173),0))","v":0},{"$f":"IF(Oper!W$10>=$C173,IF(ROUND(SUM($O173:V173),4)=ROUND($G173,4),0,IF(Oper!W$10=Inputs!$L$16,$G173-SUM($O173:V173),$G173/$B$91)),IF(Oper!W$10=Inputs!$L$16,$G173-SUM($O173:V173),0))","v":0},{"$f":"IF(Oper!X$10>=$C173,IF(ROUND(SUM($O173:W173),4)=ROUND($G173,4),0,IF(Oper!X$10=Inputs!$L$16,$G173-SUM($O173:W173),$G173/$B$91)),IF(Oper!X$10=Inputs!$L$16,$G173-SUM($O173:W173),0))","v":0},{"$f":"IF(Oper!Y$10>=$C173,IF(ROUND(SUM($O173:X173),4)=ROUND($G173,4),0,IF(Oper!Y$10=Inputs!$L$16,$G173-SUM($O173:X173),$G173/$B$91)),IF(Oper!Y$10=Inputs!$L$16,$G173-SUM($O173:X173),0))","v":0},{"$f":"IF(Oper!Z$10>=$C173,IF(ROUND(SUM($O173:Y173),4)=ROUND($G173,4),0,IF(Oper!Z$10=Inputs!$L$16,$G173-SUM($O173:Y173),$G173/$B$91)),IF(Oper!Z$10=Inputs!$L$16,$G173-SUM($O173:Y173),0))","v":0},{"$f":"IF(Oper!AA$10>=$C173,IF(ROUND(SUM($O173:Z173),4)=ROUND($G173,4),0,IF(Oper!AA$10=Inputs!$L$16,$G173-SUM($O173:Z173),$G173/$B$91)),IF(Oper!AA$10=Inputs!$L$16,$G173-SUM($O173:Z173),0))","v":0},{"$f":"IF(Oper!AB$10>=$C173,IF(ROUND(SUM($O173:AA173),4)=ROUND($G173,4),0,IF(Oper!AB$10=Inputs!$L$16,$G173-SUM($O173:AA173),$G173/$B$91)),IF(Oper!AB$10=Inputs!$L$16,$G173-SUM($O173:AA173),0))","v":0},{"$f":"IF(Oper!AC$10>=$C173,IF(ROUND(SUM($O173:AB173),4)=ROUND($G173,4),0,IF(Oper!AC$10=Inputs!$L$16,$G173-SUM($O173:AB173),$G173/$B$91)),IF(Oper!AC$10=Inputs!$L$16,$G173-SUM($O173:AB173),0))","v":0},{"$f":"IF(Oper!AD$10>=$C173,IF(ROUND(SUM($O173:AC173),4)=ROUND($G173,4),0,IF(Oper!AD$10=Inputs!$L$16,$G173-SUM($O173:AC173),$G173/$B$91)),IF(Oper!AD$10=Inputs!$L$16,$G173-SUM($O173:AC173),0))","v":0},{"$f":"IF(Oper!AE$10>=$C173,IF(ROUND(SUM($O173:AD173),4)=ROUND($G173,4),0,IF(Oper!AE$10=Inputs!$L$16,$G173-SUM($O173:AD173),$G173/$B$91)),IF(Oper!AE$10=Inputs!$L$16,$G173-SUM($O173:AD173),0))","v":0},{"$f":"IF(Oper!AF$10>=$C173,IF(ROUND(SUM($O173:AE173),4)=ROUND($G173,4),0,IF(Oper!AF$10=Inputs!$L$16,$G173-SUM($O173:AE173),$G173/$B$91)),IF(Oper!AF$10=Inputs!$L$16,$G173-SUM($O173:AE173),0))","v":0},{"$f":"IF(Oper!AG$10>=$C173,IF(ROUND(SUM($O173:AF173),4)=ROUND($G173,4),0,IF(Oper!AG$10=Inputs!$L$16,$G173-SUM($O173:AF173),$G173/$B$91)),IF(Oper!AG$10=Inputs!$L$16,$G173-SUM($O173:AF173),0))","v":0},{"$f":"IF(Oper!AH$10>=$C173,IF(ROUND(SUM($O173:AG173),4)=ROUND($G173,4),0,IF(Oper!AH$10=Inputs!$L$16,$G173-SUM($O173:AG173),$G173/$B$91)),IF(Oper!AH$10=Inputs!$L$16,$G173-SUM($O173:AG173),0))","v":0},{"$f":"IF(Oper!AI$10>=$C173,IF(ROUND(SUM($O173:AH173),4)=ROUND($G173,4),0,IF(Oper!AI$10=Inputs!$L$16,$G173-SUM($O173:AH173),$G173/$B$91)),IF(Oper!AI$10=Inputs!$L$16,$G173-SUM($O173:AH173),0))","v":0},{"$f":"IF(Oper!AJ$10>=$C173,IF(ROUND(SUM($O173:AI173),4)=ROUND($G173,4),0,IF(Oper!AJ$10=Inputs!$L$16,$G173-SUM($O173:AI173),$G173/$B$91)),IF(Oper!AJ$10=Inputs!$L$16,$G173-SUM($O173:AI173),0))","v":0},{"$f":"IF(Oper!AK$10>=$C173,IF(ROUND(SUM($O173:AJ173),4)=ROUND($G173,4),0,IF(Oper!AK$10=Inputs!$L$16,$G173-SUM($O173:AJ173),$G173/$B$91)),IF(Oper!AK$10=Inputs!$L$16,$G173-SUM($O173:AJ173),0))","v":0},{"$f":"IF(Oper!AL$10>=$C173,IF(ROUND(SUM($O173:AK173),4)=ROUND($G173,4),0,IF(Oper!AL$10=Inputs!$L$16,$G173-SUM($O173:AK173),$G173/$B$91)),IF(Oper!AL$10=Inputs!$L$16,$G173-SUM($O173:AK173),0))","v":0},{"$f":"IF(Oper!AM$10>=$C173,IF(ROUND(SUM($O173:AL173),4)=ROUND($G173,4),0,IF(Oper!AM$10=Inputs!$L$16,$G173-SUM($O173:AL173),$G173/$B$91)),IF(Oper!AM$10=Inputs!$L$16,$G173-SUM($O173:AL173),0))","v":0},{"$f":"IF(Oper!AN$10>=$C173,IF(ROUND(SUM($O173:AM173),4)=ROUND($G173,4),0,IF(Oper!AN$10=Inputs!$L$16,$G173-SUM($O173:AM173),$G173/$B$91)),IF(Oper!AN$10=Inputs!$L$16,$G173-SUM($O173:AM173),0))","v":0},{"$f":"IF(Oper!AO$10>=$C173,IF(ROUND(SUM($O173:AN173),4)=ROUND($G173,4),0,IF(Oper!AO$10=Inputs!$L$16,$G173-SUM($O173:AN173),$G173/$B$91)),IF(Oper!AO$10=Inputs!$L$16,$G173-SUM($O173:AN173),0))","v":0},{"$f":"IF(Oper!AP$10>=$C173,IF(ROUND(SUM($O173:AO173),4)=ROUND($G173,4),0,IF(Oper!AP$10=Inputs!$L$16,$G173-SUM($O173:AO173),$G173/$B$91)),IF(Oper!AP$10=Inputs!$L$16,$G173-SUM($O173:AO173),0))","v":0},{"$f":"IF(Oper!AQ$10>=$C173,IF(ROUND(SUM($O173:AP173),4)=ROUND($G173,4),0,IF(Oper!AQ$10=Inputs!$L$16,$G173-SUM($O173:AP173),$G173/$B$91)),IF(Oper!AQ$10=Inputs!$L$16,$G173-SUM($O173:AP173),0))","v":0},{"$f":"IF(Oper!AR$10>=$C173,IF(ROUND(SUM($O173:AQ173),4)=ROUND($G173,4),0,IF(Oper!AR$10=Inputs!$L$16,$G173-SUM($O173:AQ173),$G173/$B$91)),IF(Oper!AR$10=Inputs!$L$16,$G173-SUM($O173:AQ173),0))","v":0},{"$f":"IF(Oper!AS$10>=$C173,IF(ROUND(SUM($O173:AR173),4)=ROUND($G173,4),0,IF(Oper!AS$10=Inputs!$L$16,$G173-SUM($O173:AR173),$G173/$B$91)),IF(Oper!AS$10=Inputs!$L$16,$G173-SUM($O173:AR173),0))","v":0},{"$f":"IF(Oper!AT$10>=$C173,IF(ROUND(SUM($O173:AS173),4)=ROUND($G173,4),0,IF(Oper!AT$10=Inputs!$L$16,$G173-SUM($O173:AS173),$G173/$B$91)),IF(Oper!AT$10=Inputs!$L$16,$G173-SUM($O173:AS173),0))","v":0},{"$f":"IF(Oper!AU$10>=$C173,IF(ROUND(SUM($O173:AT173),4)=ROUND($G173,4),0,IF(Oper!AU$10=Inputs!$L$16,$G173-SUM($O173:AT173),$G173/$B$91)),IF(Oper!AU$10=Inputs!$L$16,$G173-SUM($O173:AT173),0))","v":0},{"$f":"IF(Oper!AV$10>=$C173,IF(ROUND(SUM($O173:AU173),4)=ROUND($G173,4),0,IF(Oper!AV$10=Inputs!$L$16,$G173-SUM($O173:AU173),$G173/$B$91)),IF(Oper!AV$10=Inputs!$L$16,$G173-SUM($O173:AU173),0))","v":0},{"$f":"IF(Oper!AW$10>=$C173,IF(ROUND(SUM($O173:AV173),4)=ROUND($G173,4),0,IF(Oper!AW$10=Inputs!$L$16,$G173-SUM($O173:AV173),$G173/$B$91)),IF(Oper!AW$10=Inputs!$L$16,$G173-SUM($O173:AV173),0))","v":0},{"$f":"IF(Oper!AX$10>=$C173,IF(ROUND(SUM($O173:AW173),4)=ROUND($G173,4),0,IF(Oper!AX$10=Inputs!$L$16,$G173-SUM($O173:AW173),$G173/$B$91)),IF(Oper!AX$10=Inputs!$L$16,$G173-SUM($O173:AW173),0))","v":0},{"$f":"IF(Oper!AY$10>=$C173,IF(ROUND(SUM($O173:AX173),4)=ROUND($G173,4),0,IF(Oper!AY$10=Inputs!$L$16,$G173-SUM($O173:AX173),$G173/$B$91)),IF(Oper!AY$10=Inputs!$L$16,$G173-SUM($O173:AX173),0))","v":0},{"$f":"IF(Oper!AZ$10>=$C173,IF(ROUND(SUM($O173:AY173),4)=ROUND($G173,4),0,IF(Oper!AZ$10=Inputs!$L$16,$G173-SUM($O173:AY173),$G173/$B$91)),IF(Oper!AZ$10=Inputs!$L$16,$G173-SUM($O173:AY173),0))","v":0},{"$f":"IF(Oper!BA$10>=$C173,IF(ROUND(SUM($O173:AZ173),4)=ROUND($G173,4),0,IF(Oper!BA$10=Inputs!$L$16,$G173-SUM($O173:AZ173),$G173/$B$91)),IF(Oper!BA$10=Inputs!$L$16,$G173-SUM($O173:AZ173),0))","v":0},{"$f":"IF(Oper!BB$10>=$C173,IF(ROUND(SUM($O173:BA173),4)=ROUND($G173,4),0,IF(Oper!BB$10=Inputs!$L$16,$G173-SUM($O173:BA173),$G173/$B$91)),IF(Oper!BB$10=Inputs!$L$16,$G173-SUM($O173:BA173),0))","v":0},{"$f":"IF(Oper!BC$10>=$C173,IF(ROUND(SUM($O173:BB173),4)=ROUND($G173,4),0,IF(Oper!BC$10=Inputs!$L$16,$G173-SUM($O173:BB173),$G173/$B$91)),IF(Oper!BC$10=Inputs!$L$16,$G173-SUM($O173:BB173),0))","v":0},{"$f":"IF(Oper!BD$10>=$C173,IF(ROUND(SUM($O173:BC173),4)=ROUND($G173,4),0,IF(Oper!BD$10=Inputs!$L$16,$G173-SUM($O173:BC173),$G173/$B$91)),IF(Oper!BD$10=Inputs!$L$16,$G173-SUM($O173:BC173),0))","v":0},{"$f":"IF(Oper!BE$10>=$C173,IF(ROUND(SUM($O173:BD173),4)=ROUND($G173,4),0,IF(Oper!BE$10=Inputs!$L$16,$G173-SUM($O173:BD173),$G173/$B$91)),IF(Oper!BE$10=Inputs!$L$16,$G173-SUM($O173:BD173),0))","v":0},{"$f":"IF(Oper!BF$10>=$C173,IF(ROUND(SUM($O173:BE173),4)=ROUND($G173,4),0,IF(Oper!BF$10=Inputs!$L$16,$G173-SUM($O173:BE173),$G173/$B$91)),IF(Oper!BF$10=Inputs!$L$16,$G173-SUM($O173:BE173),0))","v":0},{"$f":"IF(Oper!BG$10>=$C173,IF(ROUND(SUM($O173:BF173),4)=ROUND($G173,4),0,IF(Oper!BG$10=Inputs!$L$16,$G173-SUM($O173:BF173),$G173/$B$91)),IF(Oper!BG$10=Inputs!$L$16,$G173-SUM($O173:BF173),0))","v":0},{"$f":"IF(Oper!BH$10>=$C173,IF(ROUND(SUM($O173:BG173),4)=ROUND($G173,4),0,IF(Oper!BH$10=Inputs!$L$16,$G173-SUM($O173:BG173),$G173/$B$91)),IF(Oper!BH$10=Inputs!$L$16,$G173-SUM($O173:BG173),0))","v":0},{"$f":"IF(Oper!BI$10>=$C173,IF(ROUND(SUM($O173:BH173),4)=ROUND($G173,4),0,IF(Oper!BI$10=Inputs!$L$16,$G173-SUM($O173:BH173),$G173/$B$91)),IF(Oper!BI$10=Inputs!$L$16,$G173-SUM($O173:BH173),0))","v":0},{"$f":"IF(Oper!BJ$10>=$C173,IF(ROUND(SUM($O173:BI173),4)=ROUND($G173,4),0,IF(Oper!BJ$10=Inputs!$L$16,$G173-SUM($O173:BI173),$G173/$B$91)),IF(Oper!BJ$10=Inputs!$L$16,$G173-SUM($O173:BI173),0))","v":0},{"$f":"IF(Oper!BK$10>=$C173,IF(ROUND(SUM($O173:BJ173),4)=ROUND($G173,4),0,IF(Oper!BK$10=Inputs!$L$16,$G173-SUM($O173:BJ173),$G173/$B$91)),IF(Oper!BK$10=Inputs!$L$16,$G173-SUM($O173:BJ173),0))","v":0},{"$f":"IF(Oper!BL$10>=$C173,IF(ROUND(SUM($O173:BK173),4)=ROUND($G173,4),0,IF(Oper!BL$10=Inputs!$L$16,$G173-SUM($O173:BK173),$G173/$B$91)),IF(Oper!BL$10=Inputs!$L$16,$G173-SUM($O173:BK173),0))","v":0},{"$f":"IF(Oper!BM$10>=$C173,IF(ROUND(SUM($O173:BL173),4)=ROUND($G173,4),0,IF(Oper!BM$10=Inputs!$L$16,$G173-SUM($O173:BL173),$G173/$B$91)),IF(Oper!BM$10=Inputs!$L$16,$G173-SUM($O173:BL173),0))","v":0},{"$f":"IF(Oper!BN$10>=$C173,IF(ROUND(SUM($O173:BM173),4)=ROUND($G173,4),0,IF(Oper!BN$10=Inputs!$L$16,$G173-SUM($O173:BM173),$G173/$B$91)),IF(Oper!BN$10=Inputs!$L$16,$G173-SUM($O173:BM173),0))","v":0},{"$f":"IF(Oper!BO$10>=$C173,IF(ROUND(SUM($O173:BN173),4)=ROUND($G173,4),0,IF(Oper!BO$10=Inputs!$L$16,$G173-SUM($O173:BN173),$G173/$B$91)),IF(Oper!BO$10=Inputs!$L$16,$G173-SUM($O173:BN173),0))","v":0},{"$f":"IF(Oper!BP$10>=$C173,IF(ROUND(SUM($O173:BO173),4)=ROUND($G173,4),0,IF(Oper!BP$10=Inputs!$L$16,$G173-SUM($O173:BO173),$G173/$B$91)),IF(Oper!BP$10=Inputs!$L$16,$G173-SUM($O173:BO173),0))","v":0},{"$f":"IF(Oper!BQ$10>=$C173,IF(ROUND(SUM($O173:BP173),4)=ROUND($G173,4),0,IF(Oper!BQ$10=Inputs!$L$16,$G173-SUM($O173:BP173),$G173/$B$91)),IF(Oper!BQ$10=Inputs!$L$16,$G173-SUM($O173:BP173),0))","v":0},{"$f":"IF(Oper!BR$10>=$C173,IF(ROUND(SUM($O173:BQ173),4)=ROUND($G173,4),0,IF(Oper!BR$10=Inputs!$L$16,$G173-SUM($O173:BQ173),$G173/$B$91)),IF(Oper!BR$10=Inputs!$L$16,$G173-SUM($O173:BQ173),0))","v":0},{"$f":"IF(Oper!BS$10>=$C173,IF(ROUND(SUM($O173:BR173),4)=ROUND($G173,4),0,IF(Oper!BS$10=Inputs!$L$16,$G173-SUM($O173:BR173),$G173/$B$91)),IF(Oper!BS$10=Inputs!$L$16,$G173-SUM($O173:BR173),0))","v":0},{"$f":"IF(Oper!BT$10>=$C173,IF(ROUND(SUM($O173:BS173),4)=ROUND($G173,4),0,IF(Oper!BT$10=Inputs!$L$16,$G173-SUM($O173:BS173),$G173/$B$91)),IF(Oper!BT$10=Inputs!$L$16,$G173-SUM($O173:BS173),0))","v":0},{"$f":"IF(Oper!BU$10>=$C173,IF(ROUND(SUM($O173:BT173),4)=ROUND($G173,4),0,IF(Oper!BU$10=Inputs!$L$16,$G173-SUM($O173:BT173),$G173/$B$91)),IF(Oper!BU$10=Inputs!$L$16,$G173-SUM($O173:BT173),0))","v":0},{"$f":"IF(Oper!BV$10>=$C173,IF(ROUND(SUM($O173:BU173),4)=ROUND($G173,4),0,IF(Oper!BV$10=Inputs!$L$16,$G173-SUM($O173:BU173),$G173/$B$91)),IF(Oper!BV$10=Inputs!$L$16,$G173-SUM($O173:BU173),0))","v":0},{"$f":"IF(Oper!BW$10>=$C173,IF(ROUND(SUM($O173:BV173),4)=ROUND($G173,4),0,IF(Oper!BW$10=Inputs!$L$16,$G173-SUM($O173:BV173),$G173/$B$91)),IF(Oper!BW$10=Inputs!$L$16,$G173-SUM($O173:BV173),0))","v":0},{"$f":"IF(Oper!BX$10>=$C173,IF(ROUND(SUM($O173:BW173),4)=ROUND($G173,4),0,IF(Oper!BX$10=Inputs!$L$16,$G173-SUM($O173:BW173),$G173/$B$91)),IF(Oper!BX$10=Inputs!$L$16,$G173-SUM($O173:BW173),0))","v":0},{"$f":"IF(Oper!BY$10>=$C173,IF(ROUND(SUM($O173:BX173),4)=ROUND($G173,4),0,IF(Oper!BY$10=Inputs!$L$16,$G173-SUM($O173:BX173),$G173/$B$91)),IF(Oper!BY$10=Inputs!$L$16,$G173-SUM($O173:BX173),0))","v":0},{"$f":"IF(Oper!BZ$10>=$C173,IF(ROUND(SUM($O173:BY173),4)=ROUND($G173,4),0,IF(Oper!BZ$10=Inputs!$L$16,$G173-SUM($O173:BY173),$G173/$B$91)),IF(Oper!BZ$10=Inputs!$L$16,$G173-SUM($O173:BY173),0))","v":0},{"$f":"IF(Oper!CA$10>=$C173,IF(ROUND(SUM($O173:BZ173),4)=ROUND($G173,4),0,IF(Oper!CA$10=Inputs!$L$16,$G173-SUM($O173:BZ173),$G173/$B$91)),IF(Oper!CA$10=Inputs!$L$16,$G173-SUM($O173:BZ173),0))","v":0},{"$f":"IF(Oper!CB$10>=$C173,IF(ROUND(SUM($O173:CA173),4)=ROUND($G173,4),0,IF(Oper!CB$10=Inputs!$L$16,$G173-SUM($O173:CA173),$G173/$B$91)),IF(Oper!CB$10=Inputs!$L$16,$G173-SUM($O173:CA173),0))","v":0},{"$f":"IF(Oper!CC$10>=$C173,IF(ROUND(SUM($O173:CB173),4)=ROUND($G173,4),0,IF(Oper!CC$10=Inputs!$L$16,$G173-SUM($O173:CB173),$G173/$B$91)),IF(Oper!CC$10=Inputs!$L$16,$G173-SUM($O173:CB173),0))","v":0},{"$f":"IF(Oper!CD$10>=$C173,IF(ROUND(SUM($O173:CC173),4)=ROUND($G173,4),0,IF(Oper!CD$10=Inputs!$L$16,$G173-SUM($O173:CC173),$G173/$B$91)),IF(Oper!CD$10=Inputs!$L$16,$G173-SUM($O173:CC173),0))","v":0},{"$f":"IF(Oper!CE$10>=$C173,IF(ROUND(SUM($O173:CD173),4)=ROUND($G173,4),0,IF(Oper!CE$10=Inputs!$L$16,$G173-SUM($O173:CD173),$G173/$B$91)),IF(Oper!CE$10=Inputs!$L$16,$G173-SUM($O173:CD173),0))","v":0},{"$f":"IF(Oper!CF$10>=$C173,IF(ROUND(SUM($O173:CE173),4)=ROUND($G173,4),0,IF(Oper!CF$10=Inputs!$L$16,$G173-SUM($O173:CE173),$G173/$B$91)),IF(Oper!CF$10=Inputs!$L$16,$G173-SUM($O173:CE173),0))","v":0},{"$f":"IF(Oper!CG$10>=$C173,IF(ROUND(SUM($O173:CF173),4)=ROUND($G173,4),0,IF(Oper!CG$10=Inputs!$L$16,$G173-SUM($O173:CF173),$G173/$B$91)),IF(Oper!CG$10=Inputs!$L$16,$G173-SUM($O173:CF173),0))","v":0},{"$f":"IF(Oper!CH$10>=$C173,IF(ROUND(SUM($O173:CG173),4)=ROUND($G173,4),0,IF(Oper!CH$10=Inputs!$L$16,$G173-SUM($O173:CG173),$G173/$B$91)),IF(Oper!CH$10=Inputs!$L$16,$G173-SUM($O173:CG173),0))","v":0},{"$f":"IF(Oper!CI$10>=$C173,IF(ROUND(SUM($O173:CH173),4)=ROUND($G173,4),0,IF(Oper!CI$10=Inputs!$L$16,$G173-SUM($O173:CH173),$G173/$B$91)),IF(Oper!CI$10=Inputs!$L$16,$G173-SUM($O173:CH173),0))","v":0},{"$f":"IF(Oper!CJ$10>=$C173,IF(ROUND(SUM($O173:CI173),4)=ROUND($G173,4),0,IF(Oper!CJ$10=Inputs!$L$16,$G173-SUM($O173:CI173),$G173/$B$91)),IF(Oper!CJ$10=Inputs!$L$16,$G173-SUM($O173:CI173),0))","v":0},{"$f":"IF(Oper!CK$10>=$C173,IF(ROUND(SUM($O173:CJ173),4)=ROUND($G173,4),0,IF(Oper!CK$10=Inputs!$L$16,$G173-SUM($O173:CJ173),$G173/$B$91)),IF(Oper!CK$10=Inputs!$L$16,$G173-SUM($O173:CJ173),0))","v":0},{"$f":"IF(Oper!CL$10>=$C173,IF(ROUND(SUM($O173:CK173),4)=ROUND($G173,4),0,IF(Oper!CL$10=Inputs!$L$16,$G173-SUM($O173:CK173),$G173/$B$91)),IF(Oper!CL$10=Inputs!$L$16,$G173-SUM($O173:CK173),0))","v":0},{"$f":"IF(Oper!CM$10>=$C173,IF(ROUND(SUM($O173:CL173),4)=ROUND($G173,4),0,IF(Oper!CM$10=Inputs!$L$16,$G173-SUM($O173:CL173),$G173/$B$91)),IF(Oper!CM$10=Inputs!$L$16,$G173-SUM($O173:CL173),0))","v":0},{"$f":"IF(Oper!CN$10>=$C173,IF(ROUND(SUM($O173:CM173),4)=ROUND($G173,4),0,IF(Oper!CN$10=Inputs!$L$16,$G173-SUM($O173:CM173),$G173/$B$91)),IF(Oper!CN$10=Inputs!$L$16,$G173-SUM($O173:CM173),0))","v":0},{"$f":"IF(Oper!CO$10>=$C173,IF(ROUND(SUM($O173:CN173),4)=ROUND($G173,4),0,IF(Oper!CO$10=Inputs!$L$16,$G173-SUM($O173:CN173),$G173/$B$91)),IF(Oper!CO$10=Inputs!$L$16,$G173-SUM($O173:CN173),0))","v":0},{"$f":"IF(Oper!CP$10>=$C173,IF(ROUND(SUM($O173:CO173),4)=ROUND($G173,4),0,IF(Oper!CP$10=Inputs!$L$16,$G173-SUM($O173:CO173),$G173/$B$91)),IF(Oper!CP$10=Inputs!$L$16,$G173-SUM($O173:CO173),0))","v":0},{"$f":"IF(Oper!CQ$10>=$C173,IF(ROUND(SUM($O173:CP173),4)=ROUND($G173,4),0,IF(Oper!CQ$10=Inputs!$L$16,$G173-SUM($O173:CP173),$G173/$B$91)),IF(Oper!CQ$10=Inputs!$L$16,$G173-SUM($O173:CP173),0))","v":0},{"$f":"IF(Oper!CR$10>=$C173,IF(ROUND(SUM($O173:CQ173),4)=ROUND($G173,4),0,IF(Oper!CR$10=Inputs!$L$16,$G173-SUM($O173:CQ173),$G173/$B$91)),IF(Oper!CR$10=Inputs!$L$16,$G173-SUM($O173:CQ173),0))","v":{"v":-304.1504872540727,"d":"(304.2)"}}]
[]
[{"$nulls":15},{"$f":"+SUM(P93:P174)","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"+SUM(Q93:Q174)","v":{"v":-13.981958080883926,"d":"(14.0)"}},{"v":-18.7917639657273,"d":"(18.8)"},{"v":-22.55888313707368,"d":"(22.6)"},{"v":-26.512396533014154,"d":"(26.5)"},{"v":-30.661526799656208,"d":"(30.7)"},{"v":-35.01595291270341,"d":"(35.0)"},{"v":-39.58583275630081,"d":"(39.6)"},{"v":-44.38182681906455,"d":"(44.4)"},{"v":-49.04521627002039,"d":"(49.0)"},{"v":-53.579667498834915,"d":"(53.6)"},{"v":-57.98874552303536,"d":"(58.0)"},{"v":-62.27591679085152,"d":"(62.3)"},{"v":-66.44455190656177,"d":"(66.4)"},{"v":-70.66894846775232,"d":"(70.7)"},{"v":-74.94985236335698,"d":"(74.9)"},{"v":-79.28801945963889,"d":"(79.3)"},{"v":-83.68421573365141,"d":"(83.7)"},{"v":-88.1392174084845,"d":"(88.1)"},{"v":-92.76496030391344,"d":"(92.8)"},{"v":-89.72712404496382,"d":"(89.7)"},{"v":-88.57313760314685,"d":"(88.6)"},{"v":-88.94157376690511,"d":"(88.9)"},{"v":-90.55115658479599,"d":"(90.6)"},{"v":-91.98508621622065,"d":"(92.0)"},{"v":-93.23416147244458,"d":"(93.2)"},{"v":-94.28872487800263,"d":"(94.3)"},{"v":-95.13864009193914,"d":"(95.1)"},{"v":-95.7732682118642,"d":"(95.8)"},{"v":-96.64911338725096,"d":"(96.6)"},{"v":-97.76468147730591,"d":"(97.8)"},{"v":-99.11862315835229,"d":"(99.1)"},{"$f":"+SUM(AV93:AV174)","v":{"v":-100.70973198988791,"d":"(100.7)"}},{"v":-102.53694257551646,"d":"(102.5)"},{"v":-104.42830862969151,"d":"(104.4)"},{"v":-106.38548260175975,"d":"(106.4)"},{"v":-108.41015493050418,"d":"(108.4)"},{"v":-110.50405487001855,"d":"(110.5)"},{"v":-112.66895133298289,"d":"(112.7)"},{"v":-114.79550453810731,"d":"(114.8)"},{"v":-116.87981866160524,"d":"(116.9)"},{"v":-118.91780004357017,"d":"(118.9)"},{"v":-120.90514863524456,"d":"(120.9)"},{"v":-122.83734909908887,"d":"(122.8)"},{"v":-124.90498657386695,"d":"(124.9)"},{"v":-127.11096316318702,"d":"(127.1)"},{"v":-129.45823939901155,"d":"(129.5)"},{"v":-131.94983541099603,"d":"(131.9)"},{"v":-134.58883211921597,"d":"(134.6)"},{"v":-137.28060876160026,"d":"(137.3)"},{"v":-140.0262209368323,"d":"(140.0)"},{"v":-142.82674535556893,"d":"(142.8)"},{"v":-145.6832802626803,"d":"(145.7)"},{"v":-148.59694586793393,"d":"(148.6)"},{"v":-151.5688847852926,"d":"(151.6)"},{"v":-154.60026248099842,"d":"(154.6)"},{"v":-157.69226773061843,"d":"(157.7)"},{"v":-160.84611308523077,"d":"(160.8)"},{"v":-164.0630353469354,"d":"(164.1)"},{"v":-167.34429605387413,"d":"(167.3)"},{"v":-170.6911819749516,"d":"(170.7)"},{"v":-174.10500561445065,"d":"(174.1)"},{"v":-177.58710572673962,"d":"(177.6)"},{"v":-181.13884784127444,"d":"(181.1)"},{"$f":"+SUM(CB93:CB174)","v":{"v":-184.76162479809992,"d":"(184.8)"}},{"v":-188.45685729406193,"d":"(188.5)"},{"v":-192.22599443994318,"d":"(192.2)"},{"v":-196.070514328742,"d":"(196.1)"},{"v":-199.9919246153169,"d":"(200.0)"},{"v":-203.9917631076232,"d":"(204.0)"},{"v":-208.07159836977567,"d":"(208.1)"},{"v":-212.2330303371712,"d":"(212.2)"},{"v":-216.47769094391458,"d":"(216.5)"},{"v":-220.80724476279292,"d":"(220.8)"},{"v":-225.22338965804877,"d":"(225.2)"},{"v":-229.72785745120981,"d":"(229.7)"},{"v":-234.32241460023397,"d":"(234.3)"},{"v":-239.0088628922387,"d":"(239.0)"},{"v":-243.78904015008345,"d":"(243.8)"},{"v":-248.66482095308515,"d":"(248.7)"},{"v":-2829.7689813503607,"d":"(2,829.8)"}]
[]
[null,"Depreciation of new assets",{"$nulls":8},"MCAD",null,{"$f":"SUM(O177:GK177)","v":{"v":-12775.542124233669,"d":"(12,775.5)"}},null,null,{"$f":"P175","v":{"v":-7.8408641580161484,"d":"(7.8)"}},{"$f":"Q175","v":{"v":-13.981958080883926,"d":"(14.0)"}},{"$f":"R175","v":{"v":-18.7917639657273,"d":"(18.8)"}},{"v":-22.55888313707368,"d":"(22.6)"},{"v":-26.512396533014154,"d":"(26.5)"},{"v":-30.661526799656208,"d":"(30.7)"},{"v":-35.01595291270341,"d":"(35.0)"},{"v":-39.58583275630081,"d":"(39.6)"},{"v":-44.38182681906455,"d":"(44.4)"},{"v":-49.04521627002039,"d":"(49.0)"},{"v":-53.579667498834915,"d":"(53.6)"},{"v":-57.98874552303536,"d":"(58.0)"},{"v":-62.27591679085152,"d":"(62.3)"},{"v":-66.44455190656177,"d":"(66.4)"},{"v":-70.66894846775232,"d":"(70.7)"},{"v":-74.94985236335698,"d":"(74.9)"},{"v":-79.28801945963889,"d":"(79.3)"},{"v":-83.68421573365141,"d":"(83.7)"},{"v":-88.1392174084845,"d":"(88.1)"},{"v":-92.76496030391344,"d":"(92.8)"},{"v":-89.72712404496382,"d":"(89.7)"},{"v":-88.57313760314685,"d":"(88.6)"},{"v":-88.94157376690511,"d":"(88.9)"},{"v":-90.55115658479599,"d":"(90.6)"},{"v":-91.98508621622065,"d":"(92.0)"},{"v":-93.23416147244458,"d":"(93.2)"},{"v":-94.28872487800263,"d":"(94.3)"},{"v":-95.13864009193914,"d":"(95.1)"},{"v":-95.7732682118642,"d":"(95.8)"},{"v":-96.64911338725096,"d":"(96.6)"},{"v":-97.76468147730591,"d":"(97.8)"},{"v":-99.11862315835229,"d":"(99.1)"},{"v":-100.70973198988791,"d":"(100.7)"},{"v":-102.53694257551646,"d":"(102.5)"},{"v":-104.42830862969151,"d":"(104.4)"},{"v":-106.38548260175975,"d":"(106.4)"},{"v":-108.41015493050418,"d":"(108.4)"},{"v":-110.50405487001855,"d":"(110.5)"},{"v":-112.66895133298289,"d":"(112.7)"},{"v":-114.79550453810731,"d":"(114.8)"},{"v":-116.87981866160524,"d":"(116.9)"},{"v":-118.91780004357017,"d":"(118.9)"},{"v":-120.90514863524456,"d":"(120.9)"},{"v":-122.83734909908887,"d":"(122.8)"},{"v":-124.90498657386695,"d":"(124.9)"},{"v":-127.11096316318702,"d":"(127.1)"},{"v":-129.45823939901155,"d":"(129.5)"},{"v":-131.94983541099603,"d":"(131.9)"},{"v":-134.58883211921597,"d":"(134.6)"},{"v":-137.28060876160026,"d":"(137.3)"},{"v":-140.0262209368323,"d":"(140.0)"},{"v":-142.82674535556893,"d":"(142.8)"},{"v":-145.6832802626803,"d":"(145.7)"},{"v":-148.59694586793393,"d":"(148.6)"},{"v":-151.5688847852926,"d":"(151.6)"},{"v":-154.60026248099842,"d":"(154.6)"},{"v":-157.69226773061843,"d":"(157.7)"},{"v":-160.84611308523077,"d":"(160.8)"},{"v":-164.0630353469354,"d":"(164.1)"},{"v":-167.34429605387413,"d":"(167.3)"},{"v":-170.6911819749516,"d":"(170.7)"},{"v":-174.10500561445065,"d":"(174.1)"},{"v":-177.58710572673962,"d":"(177.6)"},{"v":-181.13884784127444,"d":"(181.1)"},{"v":-184.76162479809992,"d":"(184.8)"},{"v":-188.45685729406193,"d":"(188.5)"},{"$f":"CD175","v":{"v":-192.22599443994318,"d":"(192.2)"}},{"v":-196.070514328742,"d":"(196.1)"},{"v":-199.9919246153169,"d":"(200.0)"},{"v":-203.9917631076232,"d":"(204.0)"},{"v":-208.07159836977567,"d":"(208.1)"},{"v":-212.2330303371712,"d":"(212.2)"},{"v":-216.47769094391458,"d":"(216.5)"},{"v":-220.80724476279292,"d":"(220.8)"},{"v":-225.22338965804877,"d":"(225.2)"},{"v":-229.72785745120981,"d":"(229.7)"},{"v":-234.32241460023397,"d":"(234.3)"},{"v":-239.0088628922387,"d":"(239.0)"},{"v":-243.78904015008345,"d":"(243.8)"},{"v":-248.66482095308515,"d":"(248.7)"},{"v":-2829.7689813503607,"d":"(2,829.8)"}]

{"sheet":"Valuation","index":7,"n_rows":53,"n_cols":96,"rows_kept":53,"merged":[[16,1,16,2]]}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Valuation"]
[null,"Model Integrity",{"$nulls":4},{"$f":"+Mac!G4","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[]
[{"$nulls":10},"Units",null,"Sum"]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+Oper!O8","v":2017},{"$f":"+Oper!P8","v":2018},{"$f":"+Oper!Q8","v":2019},{"$f":"+Oper!R8","v":2020},{"$f":"+Oper!S8","v":2021},{"$f":"+Oper!T8","v":2022},{"$f":"+Oper!U8","v":2023},{"$f":"+Oper!V8","v":2024},{"$f":"+Oper!W8","v":2025},{"$f":"+Oper!X8","v":2026},{"$f":"+Oper!Y8","v":2027},{"$f":"+Oper!Z8","v":2028},{"$f":"+Oper!AA8","v":2029},{"$f":"+Oper!AB8","v":2030},{"$f":"+Oper!AC8","v":2031},{"$f":"+Oper!AD8","v":2032},{"$f":"+Oper!AE8","v":2033},{"$f":"+Oper!AF8","v":2034},{"$f":"+Oper!AG8","v":2035},{"$f":"+Oper!AH8","v":2036},{"$f":"+Oper!AI8","v":2037},{"$f":"+Oper!AJ8","v":2038},{"$f":"+Oper!AK8","v":2039},{"$f":"+Oper!AL8","v":2040},{"$f":"+Oper!AM8","v":2041},{"$f":"+Oper!AN8","v":2042},{"$f":"+Oper!AO8","v":2043},{"$f":"+Oper!AP8","v":2044},{"$f":"+Oper!AQ8","v":2045},{"$f":"+Oper!AR8","v":2046},{"$f":"+Oper!AS8","v":2047},{"$f":"+Oper!AT8","v":2048},{"$f":"+Oper!AU8","v":2049},{"$f":"+Oper!AV8","v":2050},{"$f":"+Oper!AW8","v":2051},{"$f":"+Oper!AX8","v":2052},{"$f":"+Oper!AY8","v":2053},{"$f":"+Oper!AZ8","v":2054},{"$f":"+Oper!BA8","v":2055},{"$f":"+Oper!BB8","v":2056},{"$f":"+Oper!BC8","v":2057},{"$f":"+Oper!BD8","v":2058},{"$f":"+Oper!BE8","v":2059},{"$f":"+Oper!BF8","v":2060},{"$f":"+Oper!BG8","v":2061},{"$f":"+Oper!BH8","v":2062},{"$f":"+Oper!BI8","v":2063},{"$f":"+Oper!BJ8","v":2064},{"$f":"+Oper!BK8","v":2065},{"$f":"+Oper!BL8","v":2066},{"$f":"+Oper!BM8","v":2067},{"$f":"+Oper!BN8","v":2068},{"$f":"+Oper!BO8","v":2069},{"$f":"+Oper!BP8","v":2070},{"$f":"+Oper!BQ8","v":2071},{"$f":"+Oper!BR8","v":2072},{"$f":"+Oper!BS8","v":2073},{"$f":"+Oper!BT8","v":2074},{"$f":"+Oper!BU8","v":2075},{"$f":"+Oper!BV8","v":2076},{"$f":"+Oper!BW8","v":2077},{"$f":"+Oper!BX8","v":2078},{"$f":"+Oper!BY8","v":2079},{"$f":"+Oper!BZ8","v":2080},{"$f":"+Oper!CA8","v":2081},{"$f":"+Oper!CB8","v":2082},{"$f":"+Oper!CC8","v":2083},{"$f":"+Oper!CD8","v":2084},{"$f":"+Oper!CE8","v":2085},{"$f":"+Oper!CF8","v":2086},{"$f":"+Oper!CG8","v":2087},{"$f":"+Oper!CH8","v":2088},{"$f":"+Oper!CI8","v":2089},{"$f":"+Oper!CJ8","v":2090},{"$f":"+Oper!CK8","v":2091},{"$f":"+Oper!CL8","v":2092},{"$f":"+Oper!CM8","v":2093},{"$f":"+Oper!CN8","v":2094},{"$f":"+Oper!CO8","v":2095},{"$f":"+Oper!CP8","v":2096},{"$f":"+Oper!CQ8","v":2097},{"$f":"+Oper!CR8","v":2098}]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O9","v":"2017-01-01"},{"$f":"+Oper!P9","v":"2018-01-01"},{"$f":"+Oper!Q9","v":"2019-01-01"},{"$f":"+Oper!R9","v":"2020-01-01"},{"$f":"+Oper!S9","v":"2021-01-01"},{"$f":"+Oper!T9","v":"2022-01-01"},{"$f":"+Oper!U9","v":"2023-01-01"},{"$f":"+Oper!V9","v":"2024-01-01"},{"$f":"+Oper!W9","v":"2025-01-01"},{"$f":"+Oper!X9","v":"2026-01-01"},{"$f":"+Oper!Y9","v":"2027-01-01"},{"$f":"+Oper!Z9","v":"2028-01-01"},{"$f":"+Oper!AA9","v":"2029-01-01"},{"$f":"+Oper!AB9","v":"2030-01-01"},{"$f":"+Oper!AC9","v":"2031-01-01"},{"$f":"+Oper!AD9","v":"2032-01-01"},{"$f":"+Oper!AE9","v":"2033-01-01"},{"$f":"+Oper!AF9","v":"2034-01-01"},{"$f":"+Oper!AG9","v":"2035-01-01"},{"$f":"+Oper!AH9","v":"2036-01-01"},{"$f":"+Oper!AI9","v":"2037-01-01"},{"$f":"+Oper!AJ9","v":"2038-01-01"},{"$f":"+Oper!AK9","v":"2039-01-01"},{"$f":"+Oper!AL9","v":"2040-01-01"},{"$f":"+Oper!AM9","v":"2041-01-01"},{"$f":"+Oper!AN9","v":"2042-01-01"},{"$f":"+Oper!AO9","v":"2043-01-01"},{"$f":"+Oper!AP9","v":"2044-01-01"},{"$f":"+Oper!AQ9","v":"2045-01-01"},{"$f":"+Oper!AR9","v":"2046-01-01"},{"$f":"+Oper!AS9","v":"2047-01-01"},{"$f":"+Oper!AT9","v":"2048-01-01"},{"$f":"+Oper!AU9","v":"2049-01-01"},{"$f":"+Oper!AV9","v":"2050-01-01"},{"$f":"+Oper!AW9","v":"2051-01-01"},{"$f":"+Oper!AX9","v":"2052-01-01"},{"$f":"+Oper!AY9","v":"2053-01-01"},{"$f":"+Oper!AZ9","v":"2054-01-01"},{"$f":"+Oper!BA9","v":"2055-01-01"},{"$f":"+Oper!BB9","v":"2056-01-01"},{"$f":"+Oper!BC9","v":"2057-01-01"},{"$f":"+Oper!BD9","v":"2058-01-01"},{"$f":"+Oper!BE9","v":"2059-01-01"},{"$f":"+Oper!BF9","v":"2060-01-01"},{"$f":"+Oper!BG9","v":"2061-01-01"},{"$f":"+Oper!BH9","v":"2062-01-01"},{"$f":"+Oper!BI9","v":"2063-01-01"},{"$f":"+Oper!BJ9","v":"2064-01-01"},{"$f":"+Oper!BK9","v":"2065-01-01"},{"$f":"+Oper!BL9","v":"2066-01-01"},{"$f":"+Oper!BM9","v":"2067-01-01"},{"$f":"+Oper!BN9","v":"2068-01-01"},{"$f":"+Oper!BO9","v":"2069-01-01"},{"$f":"+Oper!BP9","v":"2070-01-01"},{"$f":"+Oper!BQ9","v":"2071-01-01"},{"$f":"+Oper!BR9","v":"2072-01-01"},{"$f":"+Oper!BS9","v":"2073-01-01"},{"$f":"+Oper!BT9","v":"2074-01-01"},{"$f":"+Oper!BU9","v":"2075-01-01"},{"$f":"+Oper!BV9","v":"2076-01-01"},{"$f":"+Oper!BW9","v":"2077-01-01"},{"$f":"+Oper!BX9","v":"2078-01-01"},{"$f":"+Oper!BY9","v":"2079-01-01"},{"$f":"+Oper!BZ9","v":"2080-01-01"},{"$f":"+Oper!CA9","v":"2081-01-01"},{"$f":"+Oper!CB9","v":"2082-01-01"},{"$f":"+Oper!CC9","v":"2083-01-01"},{"$f":"+Oper!CD9","v":"2084-01-01"},{"$f":"+Oper!CE9","v":"2085-01-01"},{"$f":"+Oper!CF9","v":"2086-01-01"},{"$f":"+Oper!CG9","v":"2087-01-01"},{"$f":"+Oper!CH9","v":"2088-01-01"},{"$f":"+Oper!CI9","v":"2089-01-01"},{"$f":"+Oper!CJ9","v":"2090-01-01"},{"$f":"+Oper!CK9","v":"2091-01-01"},{"$f":"+Oper!CL9","v":"2092-01-01"},{"$f":"+Oper!CM9","v":"2093-01-01"},{"$f":"+Oper!CN9","v":"2094-01-01"},{"$f":"+Oper!CO9","v":"2095-01-01"},{"$f":"+Oper!CP9","v":"2096-01-01"},{"$f":"+Oper!CQ9","v":"2097-01-01"},{"$f":"+Oper!CR9","v":"2098-01-01"}]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O10","v":"2017-12-31"},{"$f":"+Oper!P10","v":"2018-12-31"},{"$f":"+Oper!Q10","v":"2019-12-31"},{"$f":"+Oper!R10","v":"2020-12-31"},{"$f":"+Oper!S10","v":"2021-12-31"},{"$f":"+Oper!T10","v":"2022-12-31"},{"$f":"+Oper!U10","v":"2023-12-31"},{"$f":"+Oper!V10","v":"2024-12-31"},{"$f":"+Oper!W10","v":"2025-12-31"},{"$f":"+Oper!X10","v":"2026-12-31"},{"$f":"+Oper!Y10","v":"2027-12-31"},{"$f":"+Oper!Z10","v":"2028-12-31"},{"$f":"+Oper!AA10","v":"2029-12-31"},{"$f":"+Oper!AB10","v":"2030-12-31"},{"$f":"+Oper!AC10","v":"2031-12-31"},{"$f":"+Oper!AD10","v":"2032-12-31"},{"$f":"+Oper!AE10","v":"2033-12-31"},{"$f":"+Oper!AF10","v":"2034-12-31"},{"$f":"+Oper!AG10","v":"2035-12-31"},{"$f":"+Oper!AH10","v":"2036-12-31"},{"$f":"+Oper!AI10","v":"2037-12-31"},{"$f":"+Oper!AJ10","v":"2038-12-31"},{"$f":"+Oper!AK10","v":"2039-12-31"},{"$f":"+Oper!AL10","v":"2040-12-31"},{"$f":"+Oper!AM10","v":"2041-12-31"},{"$f":"+Oper!AN10","v":"2042-12-31"},{"$f":"+Oper!AO10","v":"2043-12-31"},{"$f":"+Oper!AP10","v":"2044-12-31"},{"$f":"+Oper!AQ10","v":"2045-12-31"},{"$f":"+Oper!AR10","v":"2046-12-31"},{"$f":"+Oper!AS10","v":"2047-12-31"},{"$f":"+Oper!AT10","v":"2048-12-31"},{"$f":"+Oper!AU10","v":"2049-12-31"},{"$f":"+Oper!AV10","v":"2050-12-31"},{"$f":"+Oper!AW10","v":"2051-12-31"},{"$f":"+Oper!AX10","v":"2052-12-31"},{"$f":"+Oper!AY10","v":"2053-12-31"},{"$f":"+Oper!AZ10","v":"2054-12-31"},{"$f":"+Oper!BA10","v":"2055-12-31"},{"$f":"+Oper!BB10","v":"2056-12-31"},{"$f":"+Oper!BC10","v":"2057-12-31"},{"$f":"+Oper!BD10","v":"2058-12-31"},{"$f":"+Oper!BE10","v":"2059-12-31"},{"$f":"+Oper!BF10","v":"2060-12-31"},{"$f":"+Oper!BG10","v":"2061-12-31"},{"$f":"+Oper!BH10","v":"2062-12-31"},{"$f":"+Oper!BI10","v":"2063-12-31"},{"$f":"+Oper!BJ10","v":"2064-12-31"},{"$f":"+Oper!BK10","v":"2065-12-31"},{"$f":"+Oper!BL10","v":"2066-12-31"},{"$f":"+Oper!BM10","v":"2067-12-31"},{"$f":"+Oper!BN10","v":"2068-12-31"},{"$f":"+Oper!BO10","v":"2069-12-31"},{"$f":"+Oper!BP10","v":"2070-12-31"},{"$f":"+Oper!BQ10","v":"2071-12-31"},{"$f":"+Oper!BR10","v":"2072-12-31"},{"$f":"+Oper!BS10","v":"2073-12-31"},{"$f":"+Oper!BT10","v":"2074-12-31"},{"$f":"+Oper!BU10","v":"2075-12-31"},{"$f":"+Oper!BV10","v":"2076-12-31"},{"$f":"+Oper!BW10","v":"2077-12-31"},{"$f":"+Oper!BX10","v":"2078-12-31"},{"$f":"+Oper!BY10","v":"2079-12-31"},{"$f":"+Oper!BZ10","v":"2080-12-31"},{"$f":"+Oper!CA10","v":"2081-12-31"},{"$f":"+Oper!CB10","v":"2082-12-31"},{"$f":"+Oper!CC10","v":"2083-12-31"},{"$f":"+Oper!CD10","v":"2084-12-31"},{"$f":"+Oper!CE10","v":"2085-12-31"},{"$f":"+Oper!CF10","v":"2086-12-31"},{"$f":"+Oper!CG10","v":"2087-12-31"},{"$f":"+Oper!CH10","v":"2088-12-31"},{"$f":"+Oper!CI10","v":"2089-12-31"},{"$f":"+Oper!CJ10","v":"2090-12-31"},{"$f":"+Oper!CK10","v":"2091-12-31"},{"$f":"+Oper!CL10","v":"2092-12-31"},{"$f":"+Oper!CM10","v":"2093-12-31"},{"$f":"+Oper!CN10","v":"2094-12-31"},{"$f":"+Oper!CO10","v":"2095-12-31"},{"$f":"+Oper!CP10","v":"2096-12-31"},{"$f":"+Oper!CQ10","v":"2097-12-31"},{"$f":"+Oper!CR10","v":"2098-12-31"}]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+AU10-AU9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+CA10-CA9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"APV"]
[]
[null,"Valuation Assumptions"]
[null,"Risk free",{"$f":"+Inputs!L193","v":{"v":0.0271159375,"d":"2.71%"}}]
[null,"Beta unlevered",{"$f":"+Inputs!L194","v":{"v":0.6,"d":"0.60"}}]
[null,"Equity risk premium",{"$f":"+Inputs!L195","v":{"v":0.06,"d":"6.00%"}}]
[null,"Ku",{"$f":"+C18+C19*(C20)","v":{"v":0.0631159375,"d":"6.31%"}}]
[null,"Exch. rate (Cad/Eur)",{"$f":"+Inputs!L19","v":{"v":1.50586,"d":"1.51"}}]
[null,"Cintra's share:",{"v":0.4323,"d":"43.23%"}]
[null,"Tax",{"$f":"+Inputs!L142","v":{"v":0.265,"d":"26.50%"}}]
[]
[{"$nulls":14},{"$f":"+O8","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+AD8","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"+BJ8","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098]
[null,"Project Cash Flow",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P27:CS27)","v":{"v":650781.5501383203,"d":"650,782"}},null,null,{"$f":"+CF!P28","v":{"v":910.9183157906731,"d":"911"}},{"$f":"+CF!Q28","v":{"v":1109.836444602888,"d":"1,110"}},{"$f":"+CF!R28","v":{"v":1203.0288891307193,"d":"1,203"}},{"$f":"+CF!S28","v":{"v":1291.342278491013,"d":"1,291"}},{"$f":"+CF!T28","v":{"v":1371.253787049297,"d":"1,371"}},{"$f":"+CF!U28","v":{"v":1459.548677447058,"d":"1,460"}},{"$f":"+CF!V28","v":{"v":1553.524508878291,"d":"1,554"}},{"$f":"+CF!W28","v":{"v":1653.1372968982669,"d":"1,653"}},{"$f":"+CF!X28","v":{"v":1758.9334179134132,"d":"1,759"}},{"$f":"+CF!Y28","v":{"v":1869.9134901957575,"d":"1,870"}},{"$f":"+CF!Z28","v":{"v":1984.9963627842108,"d":"1,985"}},{"$f":"+CF!AA28","v":{"v":2105.9795332622593,"d":"2,106"}},{"$f":"+CF!AB28","v":{"v":2233.5351354755385,"d":"2,234"}},{"$f":"+CF!AC28","v":{"v":2367.9977816903483,"d":"2,368"}},{"$f":"+CF!AD28","v":{"v":2478.6369740639693,"d":"2,479"}},{"$f":"+CF!AE28","v":{"v":2587.2951053611514,"d":"2,587"}},{"$f":"+CF!AF28","v":{"v":2700.358552735492,"d":"2,700"}},{"$f":"+CF!AG28","v":{"v":2818.231037152059,"d":"2,818"}},{"$f":"+CF!AH28","v":{"v":2941.2532859150547,"d":"2,941"}},{"$f":"+CF!AI28","v":{"v":3063.4794192799036,"d":"3,063"}},{"$f":"+CF!AJ28","v":{"v":3189.9788812381526,"d":"3,190"}},{"$f":"+CF!AK28","v":{"v":3321.6358154302447,"d":"3,322"}},{"$f":"+CF!AL28","v":{"v":3458.8415014253965,"d":"3,459"}},{"$f":"+CF!AM28","v":{"v":3601.301889186013,"d":"3,601"}},{"$f":"+CF!AN28","v":{"v":3737.5603978695317,"d":"3,738"}},{"$f":"+CF!AO28","v":{"v":3874.968224268667,"d":"3,875"}},{"$f":"+CF!AP28","v":{"v":4017.3132621797154,"d":"4,017"}},{"$f":"+CF!AQ28","v":{"v":4164.323604768466,"d":"4,164"}},{"$f":"+CF!AR28","v":{"v":4316.670915257537,"d":"4,317"}},{"$f":"+CF!AS28","v":{"v":4478.56687301596,"d":"4,479"}},{"$f":"+CF!AT28","v":{"v":4648.0843143384955,"d":"4,648"}},{"$f":"+CF!AU28","v":{"v":4823.52857289856,"d":"4,824"}},{"$f":"+CF!AV28","v":{"v":5005.640364567053,"d":"5,006"}},{"$f":"+CF!AW28","v":{"v":5194.585220787062,"d":"5,195"}},{"$f":"+CF!AX28","v":{"v":5362.406231539489,"d":"5,362"}},{"$f":"+CF!AY28","v":{"v":5528.180732075624,"d":"5,528"}},{"$f":"+CF!AZ28","v":{"v":5698.905566502948,"d":"5,699"}},{"$f":"+CF!BA28","v":{"v":5874.915886315278,"d":"5,875"}},{"$f":"+CF!BB28","v":{"v":6056.640348990085,"d":"6,057"}},{"$f":"+CF!BC28","v":{"v":6243.364203357065,"d":"6,243"}},{"$f":"+CF!BD28","v":{"v":6435.9819072852315,"d":"6,436"}},{"$f":"+CF!BE28","v":{"v":6634.572981171856,"d":"6,635"}},{"$f":"+CF!BF28","v":{"v":6839.607668638125,"d":"6,840"}},{"$f":"+CF!BG28","v":{"v":7050.280477790941,"d":"7,050"}},{"$f":"+CF!BH28","v":{"v":7267.599025157578,"d":"7,268"}},{"$f":"+CF!BI28","v":{"v":7491.653020268661,"d":"7,492"}},{"$f":"+CF!BJ28","v":{"v":7722.972280495685,"d":"7,723"}},{"$f":"+CF!BK28","v":{"v":7960.649658998131,"d":"7,961"}},{"$f":"+CF!BL28","v":{"v":8205.82026680024,"d":"8,206"}},{"$f":"+CF!BM28","v":{"v":8458.585302836658,"d":"8,459"}},{"$f":"+CF!BN28","v":{"v":8719.541699172996,"d":"8,720"}},{"$f":"+CF!BO28","v":{"v":8987.667818554077,"d":"8,988"}},{"$f":"+CF!BP28","v":{"v":9264.242391923068,"d":"9,264"}},{"$f":"+CF!BQ28","v":{"v":9549.379572185382,"d":"9,549"}},{"$f":"+CF!BR28","v":{"v":9843.751901022188,"d":"9,844"}},{"$f":"+CF!BS28","v":{"v":10146.208794096874,"d":"10,146"}},{"$f":"+CF!BT28","v":{"v":10458.190766686694,"d":"10,458"}},{"$f":"+CF!BU28","v":{"v":10779.826576361542,"d":"10,780"}},{"$f":"+CF!BV28","v":{"v":11111.873944006205,"d":"11,112"}},{"$f":"+CF!BW28","v":{"v":11453.03705552732,"d":"11,453"}},{"$f":"+CF!BX28","v":{"v":11804.938671722446,"d":"11,805"}},{"$f":"+CF!BY28","v":{"v":12167.724015254933,"d":"12,168"}},{"$f":"+CF!BZ28","v":{"v":12542.246766374386,"d":"12,542"}},{"$f":"+CF!CA28","v":{"v":12927.047541858246,"d":"12,927"}},{"$f":"+CF!CB28","v":{"v":13323.954396345245,"d":"13,324"}},{"$f":"+CF!CC28","v":{"v":13733.131114355323,"d":"13,733"}},{"$f":"+CF!CD28","v":{"v":14155.539479327172,"d":"14,156"}},{"$f":"+CF!CE28","v":{"v":14589.53588300305,"d":"14,590"}},{"$f":"+CF!CF28","v":{"v":15037.179636386387,"d":"15,037"}},{"$f":"+CF!CG28","v":{"v":15498.655448919231,"d":"15,499"}},{"$f":"+CF!CH28","v":{"v":15975.04688716232,"d":"15,975"}},{"$f":"+CF!CI28","v":{"v":16464.50285271578,"d":"16,465"}},{"$f":"+CF!CJ28","v":{"v":16969.343158085838,"d":"16,969"}},{"$f":"+CF!CK28","v":{"v":17489.776100768453,"d":"17,490"}},{"$f":"+CF!CL28","v":{"v":18027.022440736313,"d":"18,027"}},{"$f":"+CF!CM28","v":{"v":18578.997385492246,"d":"18,579"}},{"$f":"+CF!CN28","v":{"v":19148.314191779784,"d":"19,148"}},{"$f":"+CF!CO28","v":{"v":19735.20774638676,"d":"19,735"}},{"$f":"+CF!CP28","v":{"v":20341.05336215186,"d":"20,341"}},{"$f":"+CF!CQ28","v":{"v":20963.503038377185,"d":"20,964"}},{"$f":"+CF!CR28","v":{"v":24866.77381200933,"d":"24,867"}}]
[null,"Taxes With No Leverage",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P28:CS28)","v":{"v":-171526.1965727667,"d":"-171,526"}},null,null,{"$f":"-Acc!P29*$C$24","v":{"v":-284.1763897201396,"d":"-284"}},{"$f":"-Acc!Q29*$C$24","v":{"v":-298.16985080226976,"d":"-298"}},{"$f":"-Acc!R29*$C$24","v":{"v":-314.2147473481717,"d":"-314"}},{"$f":"-Acc!S29*$C$24","v":{"v":-331.2053633988263,"d":"-331"}},{"$f":"-Acc!T29*$C$24","v":{"v":-353.25809711923984,"d":"-353"}},{"$f":"-Acc!U29*$C$24","v":{"v":-376.8645954497248,"d":"-377"}},{"$f":"-Acc!V29*$C$24","v":{"v":-401.9636330447836,"d":"-402"}},{"$f":"-Acc!W29*$C$24","v":{"v":-428.55337572803086,"d":"-429"}},{"$f":"-Acc!X29*$C$24","v":{"v":-456.8079689027838,"d":"-457"}},{"$f":"-Acc!Y29*$C$24","v":{"v":-484.12810768796186,"d":"-484"}},{"$f":"-Acc!Z29*$C$24","v":{"v":-512.9966198842544,"d":"-513"}},{"$f":"-Acc!AA29*$C$24","v":{"v":-543.4946445947058,"d":"-543"}},{"$f":"-Acc!AB29*$C$24","v":{"v":-575.8180884216606,"d":"-576"}},{"$f":"-Acc!AC29*$C$24","v":{"v":-610.0323450944005,"d":"-610"}},{"$f":"-Acc!AD29*$C$24","v":{"v":-637.3815725356043,"d":"-637"}},{"$f":"-Acc!AE29*$C$24","v":{"v":-665.4705417410335,"d":"-665"}},{"$f":"-Acc!AF29*$C$24","v":{"v":-694.7997280569998,"d":"-695"}},{"$f":"-Acc!AG29*$C$24","v":{"v":-725.3967113373916,"d":"-725"}},{"$f":"-Acc!AH29*$C$24","v":{"v":-757.3642317651777,"d":"-757"}},{"$f":"-Acc!AI29*$C$24","v":{"v":-789.4717228163827,"d":"-789"}},{"$f":"-Acc!AJ29*$C$24","v":{"v":-824.9702002223729,"d":"-825"}},{"$f":"-Acc!AK29*$C$24","v":{"v":-861.3808665624699,"d":"-861"}},{"$f":"-Acc!AL29*$C$24","v":{"v":-898.9154033766597,"d":"-899"}},{"$f":"-Acc!AM29*$C$24","v":{"v":-937.533122207915,"d":"-938"}},{"$f":"-Acc!AN29*$C$24","v":{"v":-972.7473714828935,"d":"-973"}},{"$f":"-Acc!AO29*$C$24","v":{"v":-1009.0676981772699,"d":"-1,009"}},{"$f":"-Acc!AP29*$C$24","v":{"v":-1046.7987661451637,"d":"-1,047"}},{"$f":"-Acc!AQ29*$C$24","v":{"v":-1085.7958718713062,"d":"-1,086"}},{"$f":"-Acc!AR29*$C$24","v":{"v":-1126.3053431246135,"d":"-1,126"}},{"$f":"-Acc!AS29*$C$24","v":{"v":-1170.1023772696474,"d":"-1,170"}},{"$f":"-Acc!AT29*$C$24","v":{"v":-1215.6187164154467,"d":"-1,216"}},{"$f":"-Acc!AU29*$C$24","v":{"v":-1262.6139625611288,"d":"-1,263"}},{"$f":"-Acc!AV29*$C$24","v":{"v":-1311.3730079176728,"d":"-1,311"}},{"$f":"-Acc!AW29*$C$24","v":{"v":-1361.8918242120014,"d":"-1,362"}},{"$f":"-Acc!AX29*$C$24","v":{"v":-1405.3168464835585,"d":"-1,405"}},{"$f":"-Acc!AY29*$C$24","v":{"v":-1449.5131866584336,"d":"-1,450"}},{"$f":"-Acc!AZ29*$C$24","v":{"v":-1495.1244791968384,"d":"-1,495"}},{"$f":"-Acc!BA29*$C$24","v":{"v":-1562.0974366269324,"d":"-1,562"}},{"$f":"-Acc!BB29*$C$24","v":{"v":-1618.7004074912186,"d":"-1,619"}},{"$f":"-Acc!BC29*$C$24","v":{"v":-1668.5422198654423,"d":"-1,669"}},{"$f":"-Acc!BD29*$C$24","v":{"v":-1720.0276328446,"d":"-1,720"}},{"$f":"-Acc!BE29*$C$24","v":{"v":-1773.1156181492718,"d":"-1,773"}},{"$f":"-Acc!BF29*$C$24","v":{"v":-1827.9658465716382,"d":"-1,828"}},{"$f":"-Acc!BG29*$C$24","v":{"v":-1884.2915131964075,"d":"-1,884"}},{"$f":"-Acc!BH29*$C$24","v":{"v":-1942.4212444303394,"d":"-1,942"}},{"$f":"-Acc!BI29*$C$24","v":{"v":-2002.3068604551522,"d":"-2,002"}},{"$f":"-Acc!BJ29*$C$24","v":{"v":-2064.126168983847,"d":"-2,064"}},{"$f":"-Acc!BK29*$C$24","v":{"v":-2127.553995425232,"d":"-2,128"}},{"$f":"-Acc!BL29*$C$24","v":{"v":-2193.016596970406,"d":"-2,193"}},{"$f":"-Acc!BM29*$C$24","v":{"v":-2260.4856722612853,"d":"-2,260"}},{"$f":"-Acc!BN29*$C$24","v":{"v":-2330.1621322501856,"d":"-2,330"}},{"$f":"-Acc!BO29*$C$24","v":{"v":-2401.6803497908254,"d":"-2,402"}},{"$f":"-Acc!BP29*$C$24","v":{"v":-2475.521110904256,"d":"-2,476"}},{"$f":"-Acc!BQ29*$C$24","v":{"v":-2551.624026098429,"d":"-2,552"}},{"$f":"-Acc!BR29*$C$24","v":{"v":-2630.2154400174127,"d":"-2,630"}},{"$f":"-Acc!BS29*$C$24","v":{"v":-2710.8835591209186,"d":"-2,711"}},{"$f":"-Acc!BT29*$C$24","v":{"v":-2794.169976334783,"d":"-2,794"}},{"$f":"-Acc!BU29*$C$24","v":{"v":-2880.0067144257378,"d":"-2,880"}},{"$f":"-Acc!BV29*$C$24","v":{"v":-2968.6487695771416,"d":"-2,969"}},{"$f":"-Acc!BW29*$C$24","v":{"v":-3059.6323507200705,"d":"-3,060"}},{"$f":"-Acc!BX29*$C$24","v":{"v":-3153.5675462537583,"d":"-3,154"}},{"$f":"-Acc!BY29*$C$24","v":{"v":-3250.3778359068374,"d":"-3,250"}},{"$f":"-Acc!BZ29*$C$24","v":{"v":-3350.3504922163174,"d":"-3,350"}},{"$f":"-Acc!CA29*$C$24","v":{"v":-3452.9631587827866,"d":"-3,453"}},{"$f":"-Acc!CB29*$C$24","v":{"v":-3558.9030800500605,"d":"-3,559"}},{"$f":"-Acc!CC29*$C$24","v":{"v":-3668.0841169805053,"d":"-3,668"}},{"$f":"-Acc!CD29*$C$24","v":{"v":-3780.829901703232,"d":"-3,781"}},{"$f":"-Acc!CE29*$C$24","v":{"v":-3896.5521149408087,"d":"-3,897"}},{"$f":"-Acc!CF29*$C$24","v":{"v":-4016.0249126246613,"d":"-4,016"}},{"$f":"-Acc!CG29*$C$24","v":{"v":-4139.151325595852,"d":"-4,139"}},{"$f":"-Acc!CH29*$C$24","v":{"v":-4266.295945200665,"d":"-4,266"}},{"$f":"-Acc!CI29*$C$24","v":{"v":-4396.796157150422,"d":"-4,397"}},{"$f":"-Acc!CJ29*$C$24","v":{"v":-4531.5240175789095,"d":"-4,532"}},{"$f":"-Acc!CK29*$C$24","v":{"v":-4670.3703631099925,"d":"-4,670"}},{"$f":"-Acc!CL29*$C$24","v":{"v":-4813.745925608942,"d":"-4,814"}},{"$f":"-Acc!CM29*$C$24","v":{"v":-4960.904410968988,"d":"-4,961"}},{"$f":"-Acc!CN29*$C$24","v":{"v":-5112.828153406262,"d":"-5,113"}},{"$f":"-Acc!CO29*$C$24","v":{"v":-5269.3942592159765,"d":"-5,269"}},{"$f":"-Acc!CP29*$C$24","v":{"v":-5431.065437304941,"d":"-5,431"}},{"$f":"-Acc!CQ29*$C$24","v":{"v":-5597.001143257865,"d":"-5,597"}},{"$f":"-Acc!CR29*$C$24","v":{"v":-5085.633253062422,"d":"-5,086"}}]
[null,"Unlevered Free Cash Flow",{"$nulls":8},"MCAD",{"$nulls":4},{"$f":"+P27+P28","v":{"v":626.7419260705335,"d":"627"}},{"v":811.6665938006181,"d":"812"},{"v":888.8141417825476,"d":"889"},{"v":960.1369150921868,"d":"960"},{"v":1017.9956899300571,"d":"1,018"},{"v":1082.6840819973331,"d":"1,083"},{"v":1151.5608758335075,"d":"1,152"},{"v":1224.583921170236,"d":"1,225"},{"v":1302.1254490106294,"d":"1,302"},{"v":1385.7853825077957,"d":"1,386"},{"v":1471.9997428999563,"d":"1,472"},{"v":1562.4848886675536,"d":"1,562"},{"v":1657.7170470538779,"d":"1,658"},{"v":1757.9654365959477,"d":"1,758"},{"v":1841.255401528365,"d":"1,841"},{"v":1921.824563620118,"d":"1,922"},{"v":2005.5588246784923,"d":"2,006"},{"v":2092.8343258146674,"d":"2,093"},{"v":2183.8890541498768,"d":"2,184"},{"v":2274.007696463521,"d":"2,274"},{"v":2365.0086810157795,"d":"2,365"},{"v":2460.254948867775,"d":"2,460"},{"v":2559.926098048737,"d":"2,560"},{"v":2663.768766978098,"d":"2,664"},{"v":2764.8130263866383,"d":"2,765"},{"v":2865.9005260913973,"d":"2,866"},{"v":2970.5144960345515,"d":"2,971"},{"v":3078.5277328971597,"d":"3,079"},{"v":3190.3655721329233,"d":"3,190"},{"v":3308.4644957463124,"d":"3,308"},{"v":3432.465597923049,"d":"3,432"},{"v":3560.9146103374314,"d":"3,561"},{"v":3694.2673566493804,"d":"3,694"},{"v":3832.6933965750604,"d":"3,833"},{"v":3957.089385055931,"d":"3,957"},{"v":4078.667545417191,"d":"4,079"},{"v":4203.78108730611,"d":"4,204"},{"v":4312.818449688346,"d":"4,313"},{"v":4437.939941498867,"d":"4,438"},{"v":4574.821983491623,"d":"4,575"},{"v":4715.954274440632,"d":"4,716"},{"v":4861.457363022584,"d":"4,861"},{"v":5011.641822066486,"d":"5,012"},{"v":5165.988964594534,"d":"5,166"},{"v":5325.177780727238,"d":"5,325"},{"v":5489.346159813509,"d":"5,489"},{"v":5658.846111511837,"d":"5,659"},{"v":5833.095663572898,"d":"5,833"},{"v":6012.803669829833,"d":"6,013"},{"v":6198.099630575372,"d":"6,198"},{"v":6389.379566922811,"d":"6,389"},{"v":6585.987468763251,"d":"6,586"},{"v":6788.721281018812,"d":"6,789"},{"v":6997.7555460869535,"d":"6,998"},{"v":7213.5364610047745,"d":"7,214"},{"v":7435.325234975955,"d":"7,435"},{"v":7664.020790351911,"d":"7,664"},{"v":7899.8198619358045,"d":"7,900"},{"v":8143.225174429064,"d":"8,143"},{"v":8393.40470480725,"d":"8,393"},{"v":8651.371125468688,"d":"8,651"},{"v":8917.346179348096,"d":"8,917"},{"v":9191.896274158069,"d":"9,192"},{"v":9474.08438307546,"d":"9,474"},{"$f":"+CB27+CB28","v":{"v":9765.051316295185,"d":"9,765"}},{"v":10065.046997374819,"d":"10,065"},{"v":10374.70957762394,"d":"10,375"},{"v":10692.98376806224,"d":"10,693"},{"v":11021.154723761725,"d":"11,021"},{"v":11359.504123323379,"d":"11,360"},{"v":11708.750941961654,"d":"11,709"},{"v":12067.706695565359,"d":"12,068"},{"v":12437.819140506928,"d":"12,438"},{"v":12819.40573765846,"d":"12,819"},{"v":13213.27651512737,"d":"13,213"},{"v":13618.092974523259,"d":"13,618"},{"v":14035.486038373521,"d":"14,035"},{"v":14465.813487170784,"d":"14,466"},{"v":14909.987924846919,"d":"14,910"},{"v":15366.50189511932,"d":"15,367"},{"v":19781.140558946907,"d":"19,781"}]
[]
[null,"Discounted unlevered free-cashflow",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+NPV($C$21,P29:$CT$29)","v":{"v":34062.95107712089,"d":"34,063"}},{"$f":"+NPV($C$21,Q29:$CT$29)","v":{"v":35586.12424229945,"d":"35,586"}},{"$f":"+NPV($C$21,R29:$CT$29)","v":{"v":37020.50924204305,"d":"37,021"}},{"$f":"+NPV($C$21,S29:$CT$29)","v":{"v":38468.27924779947,"d":"38,468"}},{"$f":"+NPV($C$21,T29:$CT$29)","v":{"v":39936.10384144397,"d":"39,936"}},{"$f":"+NPV($C$21,U29:$CT$29)","v":{"v":41438.71278556398,"d":"41,439"}},{"$f":"+NPV($C$21,V29:$CT$29)","v":{"v":42971.471909820764,"d":"42,971"}},{"$f":"+NPV($C$21,W29:$CT$29)","v":{"v":44532.095769330524,"d":"44,532"}},{"$f":"+NPV($C$21,X29:$CT$29)","v":{"v":46118.19682148137,"d":"46,118"}},{"$f":"+NPV($C$21,Y29:$CT$29)","v":{"v":47726.86460066804,"d":"47,727"}},{"$f":"+NPV($C$21,Z29:$CT$29)","v":{"v":49353.405021367,"d":"49,353"}},{"$f":"+NPV($C$21,AA29:$CT$29)","v":{"v":50996.39170520782,"d":"50,996"}},{"$f":"+NPV($C$21,AB29:$CT$29)","v":{"v":52652.59188813168,"d":"52,653"}},{"$f":"+NPV($C$21,AC29:$CT$29)","v":{"v":54318.09253990216,"d":"54,318"}},{"$f":"+NPV($C$21,AD29:$CT$29)","v":{"v":55988.4644371739,"d":"55,988"}},{"$f":"+NPV($C$21,AE29:$CT$29)","v":{"v":57680.97345778316,"d":"57,681"}},{"$f":"+NPV($C$21,AF29:$CT$29)","v":{"v":59399.737609863674,"d":"59,400"}},{"$f":"+NPV($C$21,AG29:$CT$29)","v":{"v":61143.24891168573,"d":"61,143"}},{"$f":"+NPV($C$21,AH29:$CT$29)","v":{"v":62909.52806272796,"d":"62,910"}},{"$f":"+NPV($C$21,AI29:$CT$29)","v":{"v":64696.23284993974,"d":"64,696"}},{"$f":"+NPV($C$21,AJ29:$CT$29)","v":{"v":66505.58854251845,"d":"66,506"}},{"$f":"+NPV($C$21,AK29:$CT$29)","v":{"v":68338.14243135299,"d":"68,338"}},{"$f":"+NPV($C$21,AL29:$CT$29)","v":{"v":70191.11340904856,"d":"70,191"}},{"$f":"+NPV($C$21,AM29:$CT$29)","v":{"v":72061.3652379808,"d":"72,061"}},{"$f":"+NPV($C$21,AN29:$CT$29)","v":{"v":73945.81709552775,"d":"73,946"}},{"$f":"+NPV($C$21,AO29:$CT$29)","v":{"v":75848.16363932885,"d":"75,848"}},{"$f":"+NPV($C$21,AP29:$CT$29)","v":{"v":77769.49106898718,"d":"77,769"}},{"$f":"+NPV($C$21,AQ29:$CT$29)","v":{"v":79707.47091066957,"d":"79,707"}},{"$f":"+NPV($C$21,AR29:$CT$29)","v":{"v":81659.75493005336,"d":"81,660"}},{"$f":"+NPV($C$21,AS29:$CT$29)","v":{"v":83623.42134635101,"d":"83,623"}},{"$f":"+NPV($C$21,AT29:$CT$29)","v":{"v":85592.92748583714,"d":"85,593"}},{"$f":"+NPV($C$21,AU29:$CT$29)","v":{"v":87562.73974955222,"d":"87,563"}},{"$f":"+NPV($C$21,AV29:$CT$29)","v":{"v":89528.42954857636,"d":"89,528"}},{"$f":"+NPV($C$21,AW29:$CT$29)","v":{"v":91484.83295578806,"d":"91,485"}},{"$f":"+NPV($C$21,AX29:$CT$29)","v":{"v":93426.29055824842,"d":"93,426"}},{"$f":"+NPV($C$21,AY29:$CT$29)","v":{"v":95365.88908892382,"d":"95,366"}},{"$f":"+NPV($C$21,AZ29:$CT$29)","v":{"v":97306.32903887508,"d":"97,306"}},{"$f":"+NPV($C$21,BA29:$CT$29)","v":{"v":99244.12813354097,"d":"99,244"}},{"$f":"+NPV($C$21,BB29:$CT$29)","v":{"v":101195.1958723713,"d":"101,195"}},{"$f":"+NPV($C$21,BC29:$CT$29)","v":{"v":103144.2855888532,"d":"103,144"}},{"$f":"+NPV($C$21,BD29:$CT$29)","v":{"v":105079.51188806986,"d":"105,080"}},{"$f":"+NPV($C$21,BE29:$CT$29)","v":{"v":106995.74951848711,"d":"106,996"}},{"$f":"+NPV($C$21,BF29:$CT$29)","v":{"v":108887.42919483907,"d":"108,887"}},{"$f":"+NPV($C$21,BG29:$CT$29)","v":{"v":110748.3195483697,"d":"110,748"}},{"$f":"+NPV($C$21,BH29:$CT$29)","v":{"v":112572.31459862016,"d":"112,572"}},{"$f":"+NPV($C$21,BI29:$CT$29)","v":{"v":114352.24399032972,"d":"114,352"}},{"$f":"+NPV($C$21,BJ29:$CT$29)","v":{"v":116080.34691519465,"d":"116,080"}},{"$f":"+NPV($C$21,BK29:$CT$29)","v":{"v":117748.02072456056,"d":"117,748"}},{"$f":"+NPV($C$21,BL29:$CT$29)","v":{"v":119346.70177778772,"d":"119,347"}},{"$f":"+NPV($C$21,BM29:$CT$29)","v":{"v":120866.57707819593,"d":"120,867"}},{"$f":"+NPV($C$21,BN29:$CT$29)","v":{"v":122297.0847723269,"d":"122,297"}},{"$f":"+NPV($C$21,BO29:$CT$29)","v":{"v":123626.60036432646,"d":"123,627"}},{"$f":"+NPV($C$21,BP29:$CT$29)","v":{"v":124843.42167749553,"d":"124,843"}},{"$f":"+NPV($C$21,BQ29:$CT$29)","v":{"v":125934.30999635968,"d":"125,934"}},{"$f":"+NPV($C$21,BR29:$CT$29)","v":{"v":126885.01648910865,"d":"126,885"}},{"$f":"+NPV($C$21,BS29:$CT$29)","v":{"v":127679.94679851692,"d":"127,680"}},{"$f":"+NPV($C$21,BT29:$CT$29)","v":{"v":128303.26110567951,"d":"128,303"}},{"$f":"+NPV($C$21,BU29:$CT$29)","v":{"v":128737.2209243198,"d":"128,737"}},{"$f":"+NPV($C$21,BV29:$CT$29)","v":{"v":128962.7714521671,"d":"128,963"}},{"$f":"+NPV($C$21,BW29:$CT$29)","v":{"v":128959.1525005398,"d":"128,959"}},{"$f":"+NPV($C$21,BX29:$CT$29)","v":{"v":128705.12560500958,"d":"128,705"}},{"$f":"+NPV($C$21,BY29:$CT$29)","v":{"v":128177.09914315637,"d":"128,177"}},{"$f":"+NPV($C$21,BZ29:$CT$29)","v":{"v":127349.77074225903,"d":"127,350"}},{"$f":"+NPV($C$21,CA29:$CT$29)","v":{"v":126195.67463890872,"d":"126,196"}},{"$f":"+NPV($C$21,CB29:$CT$29)","v":{"v":124686.54856911299,"d":"124,687"}},{"$f":"+NPV($C$21,CC29:$CT$29)","v":{"v":122791.20565939664,"d":"122,791"}},{"$f":"+NPV($C$21,CD29:$CT$29)","v":{"v":120476.24072397,"d":"120,476"}},{"$f":"+NPV($C$21,CE29:$CT$29)","v":{"v":117705.5020261151,"d":"117,706"}},{"$f":"+NPV($C$21,CF29:$CT$29)","v":{"v":114441.61136733927,"d":"114,442"}},{"$f":"+NPV($C$21,CG29:$CT$29)","v":{"v":110643.54623403784,"d":"110,644"}},{"$f":"+NPV($C$21,CH29:$CT$29)","v":{"v":106267.41325960035,"d":"106,267"}},{"$f":"+NPV($C$21,CI29:$CT$29)","v":{"v":101265.8297312183,"d":"101,266"}},{"$f":"+NPV($C$21,CJ29:$CT$29)","v":{"v":95589.61081585418,"d":"95,590"}},{"$f":"+NPV($C$21,CK29:$CT$29)","v":{"v":89185.01957725003,"d":"89,185"}},{"$f":"+NPV($C$21,CL29:$CT$29)","v":{"v":81994.60996116557,"d":"81,995"}},{"$f":"+NPV($C$21,CM29:$CT$29)","v":{"v":73956.500123684,"d":"73,957"}},{"$f":"+NPV($C$21,CN29:$CT$29)","v":{"v":65006.24098868593,"d":"65,006"}},{"$f":"+NPV($C$21,CO29:$CT$29)","v":{"v":55073.684793664266,"d":"55,074"}},{"$f":"+NPV($C$21,CP29:$CT$29)","v":{"v":44083.8985538251,"d":"44,084"}},{"$f":"+NPV($C$21,CQ29:$CT$29)","v":{"v":31956.307214857745,"d":"31,956"}},{"$f":"+NPV($C$21,CR29:$CT$29)","v":{"v":18606.757608642194,"d":"18,607"}},{"$f":"+NPV($C$21,CS29:$CT$29)","v":0}]
[]
[null,"Tax Shield",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P33:CS33)","v":{"v":10791.41702964867,"d":"10,791"}},null,null,{"$f":"MAX(-(Acc!P31+Acc!P32),0)*$C$24","v":{"v":95.07566971479764,"d":"95"}},{"$f":"MAX(-(Acc!Q31+Acc!Q32),0)*$C$24","v":{"v":99.58998356218359,"d":"100"}},{"$f":"MAX(-(Acc!R31+Acc!R32),0)*$C$24","v":{"v":102.53630974569171,"d":"103"}},{"$f":"MAX(-(Acc!S31+Acc!S32),0)*$C$24","v":{"v":108.69843025325025,"d":"109"}},{"$f":"MAX(-(Acc!T31+Acc!T32),0)*$C$24","v":{"v":114.25088381058539,"d":"114"}},{"$f":"MAX(-(Acc!U31+Acc!U32),0)*$C$24","v":{"v":119.26273160226125,"d":"119"}},{"$f":"MAX(-(Acc!V31+Acc!V32),0)*$C$24","v":{"v":125.67614397599621,"d":"126"}},{"$f":"MAX(-(Acc!W31+Acc!W32),0)*$C$24","v":{"v":132.04911743231207,"d":"132"}},{"$f":"MAX(-(Acc!X31+Acc!X32),0)*$C$24","v":{"v":141.05606862720256,"d":"141"}},{"$f":"MAX(-(Acc!Y31+Acc!Y32),0)*$C$24","v":{"v":145.86593291117845,"d":"146"}},{"$f":"MAX(-(Acc!Z31+Acc!Z32),0)*$C$24","v":{"v":153.11326638281702,"d":"153"}},{"$f":"MAX(-(Acc!AA31+Acc!AA32),0)*$C$24","v":{"v":161.16530691019133,"d":"161"}},{"$f":"MAX(-(Acc!AB31+Acc!AB32),0)*$C$24","v":{"v":166.0104272386787,"d":"166"}},{"$f":"MAX(-(Acc!AC31+Acc!AC32),0)*$C$24","v":{"v":171.96089555324502,"d":"172"}},{"$f":"MAX(-(Acc!AD31+Acc!AD32),0)*$C$24","v":{"v":173.87092306691105,"d":"174"}},{"$f":"MAX(-(Acc!AE31+Acc!AE32),0)*$C$24","v":{"v":178.94494548920747,"d":"179"}},{"$f":"MAX(-(Acc!AF31+Acc!AF32),0)*$C$24","v":{"v":183.81963168398732,"d":"184"}},{"$f":"MAX(-(Acc!AG31+Acc!AG32),0)*$C$24","v":{"v":190.40039333970594,"d":"190"}},{"$f":"MAX(-(Acc!AH31+Acc!AH32),0)*$C$24","v":{"v":190.85094654930452,"d":"191"}},{"$f":"MAX(-(Acc!AI31+Acc!AI32),0)*$C$24","v":{"v":193.61983106671826,"d":"194"}},{"$f":"MAX(-(Acc!AJ31+Acc!AJ32),0)*$C$24","v":{"v":198.45641659711234,"d":"198"}},{"$f":"MAX(-(Acc!AK31+Acc!AK32),0)*$C$24","v":{"v":198.75815443017208,"d":"199"}},{"$f":"MAX(-(Acc!AL31+Acc!AL32),0)*$C$24","v":{"v":187.9178716440077,"d":"188"}},{"$f":"MAX(-(Acc!AM31+Acc!AM32),0)*$C$24","v":{"v":189.79589766069503,"d":"190"}},{"$f":"MAX(-(Acc!AN31+Acc!AN32),0)*$C$24","v":{"v":188.45072272327786,"d":"188"}},{"$f":"MAX(-(Acc!AO31+Acc!AO32),0)*$C$24","v":{"v":188.57715911641,"d":"189"}},{"$f":"MAX(-(Acc!AP31+Acc!AP32),0)*$C$24","v":{"v":192.20295207212862,"d":"192"}},{"$f":"MAX(-(Acc!AQ31+Acc!AQ32),0)*$C$24","v":{"v":190.39700367962425,"d":"190"}},{"$f":"MAX(-(Acc!AR31+Acc!AR32),0)*$C$24","v":{"v":191.2648500786242,"d":"191"}},{"$f":"MAX(-(Acc!AS31+Acc!AS32),0)*$C$24","v":{"v":192.672902332094,"d":"193"}},{"$f":"MAX(-(Acc!AT31+Acc!AT32),0)*$C$24","v":{"v":193.1221956448434,"d":"193"}},{"$f":"MAX(-(Acc!AU31+Acc!AU32),0)*$C$24","v":{"v":198.1324353697411,"d":"198"}},{"$f":"MAX(-(Acc!AV31+Acc!AV32),0)*$C$24","v":{"v":194.72403508057633,"d":"195"}},{"$f":"MAX(-(Acc!AW31+Acc!AW32),0)*$C$24","v":{"v":194.43690795604797,"d":"194"}},{"$f":"MAX(-(Acc!AX31+Acc!AX32),0)*$C$24","v":{"v":197.12587951045782,"d":"197"}},{"$f":"MAX(-(Acc!AY31+Acc!AY32),0)*$C$24","v":{"v":196.2899315821802,"d":"196"}},{"$f":"MAX(-(Acc!AZ31+Acc!AZ32),0)*$C$24","v":{"v":194.98611585809542,"d":"195"}},{"$f":"MAX(-(Acc!BA31+Acc!BA32),0)*$C$24","v":{"v":194.645780978616,"d":"195"}},{"$f":"MAX(-(Acc!BB31+Acc!BB32),0)*$C$24","v":{"v":194.40502432701578,"d":"194"}},{"$f":"MAX(-(Acc!BC31+Acc!BC32),0)*$C$24","v":{"v":194.20448438150962,"d":"194"}},{"$f":"MAX(-(Acc!BD31+Acc!BD32),0)*$C$24","v":{"v":193.71156096019735,"d":"194"}},{"$f":"MAX(-(Acc!BE31+Acc!BE32),0)*$C$24","v":{"v":192.9087213233335,"d":"193"}},{"$f":"MAX(-(Acc!BF31+Acc!BF32),0)*$C$24","v":{"v":197.70660847298817,"d":"198"}},{"$f":"MAX(-(Acc!BG31+Acc!BG32),0)*$C$24","v":{"v":194.76709085399733,"d":"195"}},{"$f":"MAX(-(Acc!BH31+Acc!BH32),0)*$C$24","v":{"v":191.12697647124378,"d":"191"}},{"$f":"MAX(-(Acc!BI31+Acc!BI32),0)*$C$24","v":{"v":187.2436180842831,"d":"187"}},{"$f":"MAX(-(Acc!BJ31+Acc!BJ32),0)*$C$24","v":{"v":183.1023019350799,"d":"183"}},{"$f":"MAX(-(Acc!BK31+Acc!BK32),0)*$C$24","v":{"v":178.70399015618094,"d":"179"}},{"$f":"MAX(-(Acc!BL31+Acc!BL32),0)*$C$24","v":{"v":176.24069288428473,"d":"176"}},{"$f":"MAX(-(Acc!BM31+Acc!BM32),0)*$C$24","v":{"v":174.1371776081065,"d":"174"}},{"$f":"MAX(-(Acc!BN31+Acc!BN32),0)*$C$24","v":{"v":171.59412008213314,"d":"172"}},{"$f":"MAX(-(Acc!BO31+Acc!BO32),0)*$C$24","v":{"v":168.59022723418704,"d":"169"}},{"$f":"MAX(-(Acc!BP31+Acc!BP32),0)*$C$24","v":{"v":165.08700513185107,"d":"165"}},{"$f":"MAX(-(Acc!BQ31+Acc!BQ32),0)*$C$24","v":{"v":161.05120141872436,"d":"161"}},{"$f":"MAX(-(Acc!BR31+Acc!BR32),0)*$C$24","v":{"v":156.4424875948456,"d":"156"}},{"$f":"MAX(-(Acc!BS31+Acc!BS32),0)*$C$24","v":{"v":151.23656802557193,"d":"151"}},{"$f":"MAX(-(Acc!BT31+Acc!BT32),0)*$C$24","v":{"v":145.38651470066037,"d":"145"}},{"$f":"MAX(-(Acc!BU31+Acc!BU32),0)*$C$24","v":{"v":138.85113468158346,"d":"139"}},{"$f":"MAX(-(Acc!BV31+Acc!BV32),0)*$C$24","v":{"v":131.58108737589964,"d":"132"}},{"$f":"MAX(-(Acc!BW31+Acc!BW32),0)*$C$24","v":{"v":123.54115636543617,"d":"124"}},{"$f":"MAX(-(Acc!BX31+Acc!BX32),0)*$C$24","v":{"v":114.64609422761428,"d":"115"}},{"$f":"MAX(-(Acc!BY31+Acc!BY32),0)*$C$24","v":{"v":104.84268297604076,"d":"105"}},{"$f":"MAX(-(Acc!BZ31+Acc!BZ32),0)*$C$24","v":{"v":94.06819806926666,"d":"94"}},{"$f":"MAX(-(Acc!CA31+Acc!CA32),0)*$C$24","v":{"v":82.27548120007967,"d":"82"}},{"$f":"MAX(-(Acc!CB31+Acc!CB32),0)*$C$24","v":{"v":69.39199245129525,"d":"69"}},{"$f":"MAX(-(Acc!CC31+Acc!CC32),0)*$C$24","v":{"v":55.365757090304164,"d":"55"}},{"$f":"MAX(-(Acc!CD31+Acc!CD32),0)*$C$24","v":{"v":40.12090991564476,"d":"40"}},{"$f":"MAX(-(Acc!CE31+Acc!CE32),0)*$C$24","v":{"v":23.59887648719733,"d":"24"}},{"$f":"MAX(-(Acc!CF31+Acc!CF32),0)*$C$24","v":{"v":5.712235931184354,"d":"6"}},{"$f":"MAX(-(Acc!CG31+Acc!CG32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CH31+Acc!CH32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CI31+Acc!CI32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CJ31+Acc!CJ32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CK31+Acc!CK32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CL31+Acc!CL32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CM31+Acc!CM32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CN31+Acc!CN32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CO31+Acc!CO32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CP31+Acc!CP32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CQ31+Acc!CQ32),0)*$C$24","v":0},{"$f":"MAX(-(Acc!CR31+Acc!CR32),0)*$C$24","v":0}]
[null,"Kd",{"$nulls":8},"%",{"$nulls":4},{"$f":"-Fin!P92/(Fin!P52+Fin!P70+SUM(Fin!P53:P54,Fin!P71:P73)/2)","v":{"v":0.04441518277923416,"d":"4.4%"}},{"$f":"-Fin!Q92/(Fin!Q52+Fin!Q70+SUM(Fin!Q53:Q54,Fin!Q71:Q73)/2)","v":{"v":0.045396306932918684,"d":"4.5%"}},{"$f":"-Fin!R92/(Fin!R52+Fin!R70+SUM(Fin!R53:R54,Fin!R71:R73)/2)","v":{"v":0.044957748581207956,"d":"4.5%"}},{"$f":"-Fin!S92/(Fin!S52+Fin!S70+SUM(Fin!S53:S54,Fin!S71:S73)/2)","v":{"v":0.045824905345306366,"d":"4.6%"}},{"$f":"-Fin!T92/(Fin!T52+Fin!T70+SUM(Fin!T53:T54,Fin!T71:T73)/2)","v":{"v":0.045980851314499006,"d":"4.6%"}},{"$f":"-Fin!U92/(Fin!U52+Fin!U70+SUM(Fin!U53:U54,Fin!U71:U73)/2)","v":{"v":0.04586932548549827,"d":"4.6%"}},{"$f":"-Fin!V92/(Fin!V52+Fin!V70+SUM(Fin!V53:V54,Fin!V71:V73)/2)","v":{"v":0.04621140696648217,"d":"4.6%"}},{"$f":"-Fin!W92/(Fin!W52+Fin!W70+SUM(Fin!W53:W54,Fin!W71:W73)/2)","v":{"v":0.04645289870950747,"d":"4.6%"}},{"$f":"-Fin!X92/(Fin!X52+Fin!X70+SUM(Fin!X53:X54,Fin!X71:X73)/2)","v":{"v":0.04747140989042423,"d":"4.7%"}},{"$f":"-Fin!Y92/(Fin!Y52+Fin!Y70+SUM(Fin!Y53:Y54,Fin!Y71:Y73)/2)","v":{"v":0.04729292490479685,"d":"4.7%"}},{"$f":"-Fin!Z92/(Fin!Z52+Fin!Z70+SUM(Fin!Z53:Z54,Fin!Z71:Z73)/2)","v":{"v":0.04791363154483862,"d":"4.8%"}},{"$f":"-Fin!AA92/(Fin!AA52+Fin!AA70+SUM(Fin!AA53:AA54,Fin!AA71:AA73)/2)","v":{"v":0.04872856311205576,"d":"4.9%"}},{"$f":"-Fin!AB92/(Fin!AB52+Fin!AB70+SUM(Fin!AB53:AB54,Fin!AB71:AB73)/2)","v":{"v":0.048584308352718784,"d":"4.9%"}},{"$f":"-Fin!AC92/(Fin!AC52+Fin!AC70+SUM(Fin!AC53:AC54,Fin!AC71:AC73)/2)","v":{"v":0.04876527728125824,"d":"4.9%"}},{"$f":"-Fin!AD92/(Fin!AD52+Fin!AD70+SUM(Fin!AD53:AD54,Fin!AD71:AD73)/2)","v":{"v":0.04816167663507063,"d":"4.8%"}},{"$f":"-Fin!AE92/(Fin!AE52+Fin!AE70+SUM(Fin!AE53:AE54,Fin!AE71:AE73)/2)","v":{"v":0.04848577528616935,"d":"4.8%"}},{"$f":"-Fin!AF92/(Fin!AF52+Fin!AF70+SUM(Fin!AF53:AF54,Fin!AF71:AF73)/2)","v":{"v":0.04875774730656798,"d":"4.9%"}},{"$f":"-Fin!AG92/(Fin!AG52+Fin!AG70+SUM(Fin!AG53:AG54,Fin!AG71:AG73)/2)","v":{"v":0.04945934464197477,"d":"4.9%"}},{"$f":"-Fin!AH92/(Fin!AH52+Fin!AH70+SUM(Fin!AH53:AH54,Fin!AH71:AH73)/2)","v":{"v":0.04864218933830391,"d":"4.9%"}},{"$f":"-Fin!AI92/(Fin!AI52+Fin!AI70+SUM(Fin!AI53:AI54,Fin!AI71:AI73)/2)","v":{"v":0.048765123231915994,"d":"4.9%"}},{"$f":"-Fin!AJ92/(Fin!AJ52+Fin!AJ70+SUM(Fin!AJ53:AJ54,Fin!AJ71:AJ73)/2)","v":{"v":0.04947778700079776,"d":"4.9%"}},{"$f":"-Fin!AK92/(Fin!AK52+Fin!AK70+SUM(Fin!AK53:AK54,Fin!AK71:AK73)/2)","v":{"v":0.049137065615820034,"d":"4.9%"}},{"$f":"-Fin!AL92/(Fin!AL52+Fin!AL70+SUM(Fin!AL53:AL54,Fin!AL71:AL73)/2)","v":{"v":0.04623139579947884,"d":"4.6%"}},{"$f":"-Fin!AM92/(Fin!AM52+Fin!AM70+SUM(Fin!AM53:AM54,Fin!AM71:AM73)/2)","v":{"v":0.04643865672181677,"d":"4.6%"}},{"$f":"-Fin!AN92/(Fin!AN52+Fin!AN70+SUM(Fin!AN53:AN54,Fin!AN71:AN73)/2)","v":{"v":0.04613477089565563,"d":"4.6%"}},{"$f":"-Fin!AO92/(Fin!AO52+Fin!AO70+SUM(Fin!AO53:AO54,Fin!AO71:AO73)/2)","v":{"v":0.046215807410587166,"d":"4.6%"}},{"$f":"-Fin!AP92/(Fin!AP52+Fin!AP70+SUM(Fin!AP53:AP54,Fin!AP71:AP73)/2)","v":{"v":0.0471181755544663,"d":"4.7%"}},{"$f":"-Fin!AQ92/(Fin!AQ52+Fin!AQ70+SUM(Fin!AQ53:AQ54,Fin!AQ71:AQ73)/2)","v":{"v":0.046750939070350946,"d":"4.7%"}},{"$f":"-Fin!AR92/(Fin!AR52+Fin!AR70+SUM(Fin!AR53:AR54,Fin!AR71:AR73)/2)","v":{"v":0.04701774009440894,"d":"4.7%"}},{"$f":"-Fin!AS92/(Fin!AS52+Fin!AS70+SUM(Fin!AS53:AS54,Fin!AS71:AS73)/2)","v":{"v":0.04741215950011945,"d":"4.7%"}},{"$f":"-Fin!AT92/(Fin!AT52+Fin!AT70+SUM(Fin!AT53:AT54,Fin!AT71:AT73)/2)","v":{"v":0.047581690874374104,"d":"4.8%"}},{"$f":"-Fin!AU92/(Fin!AU52+Fin!AU70+SUM(Fin!AU53:AU54,Fin!AU71:AU73)/2)","v":{"v":0.0488149942276806,"d":"4.9%"}},{"$f":"-Fin!AV92/(Fin!AV52+Fin!AV70+SUM(Fin!AV53:AV54,Fin!AV71:AV73)/2)","v":{"v":0.0480750122156967,"d":"4.8%"}},{"$f":"-Fin!AW92/(Fin!AW52+Fin!AW70+SUM(Fin!AW53:AW54,Fin!AW71:AW73)/2)","v":{"v":0.0480750122156967,"d":"4.8%"}},{"$f":"-Fin!AX92/(Fin!AX52+Fin!AX70+SUM(Fin!AX53:AX54,Fin!AX71:AX73)/2)","v":{"v":0.04876958506185908,"d":"4.9%"}},{"$f":"-Fin!AY92/(Fin!AY52+Fin!AY70+SUM(Fin!AY53:AY54,Fin!AY71:AY73)/2)","v":{"v":0.04864521834181069,"d":"4.9%"}},{"$f":"-Fin!AZ92/(Fin!AZ52+Fin!AZ70+SUM(Fin!AZ53:AZ54,Fin!AZ71:AZ73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BA92/(Fin!BA52+Fin!BA70+SUM(Fin!BA53:BA54,Fin!BA71:BA73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BB92/(Fin!BB52+Fin!BB70+SUM(Fin!BB53:BB54,Fin!BB71:BB73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BC92/(Fin!BC52+Fin!BC70+SUM(Fin!BC53:BC54,Fin!BC71:BC73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BD92/(Fin!BD52+Fin!BD70+SUM(Fin!BD53:BD54,Fin!BD71:BD73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BE92/(Fin!BE52+Fin!BE70+SUM(Fin!BE53:BE54,Fin!BE71:BE73)/2)","v":{"v":0.048366071807077034,"d":"4.8%"}},{"$f":"-Fin!BF92/(Fin!BF52+Fin!BF70+SUM(Fin!BF53:BF54,Fin!BF71:BF73)/2)","v":{"v":0.049745713441065514,"d":"5.0%"}},{"$f":"-Fin!BG92/(Fin!BG52+Fin!BG70+SUM(Fin!BG53:BG54,Fin!BG71:BG73)/2)","v":{"v":0.0496875560890778,"d":"5.0%"}},{"$f":"-Fin!BH92/(Fin!BH52+Fin!BH70+SUM(Fin!BH53:BH54,Fin!BH71:BH73)/2)","v":{"v":0.04962015671498999,"d":"5.0%"}},{"$f":"-Fin!BI92/(Fin!BI52+Fin!BI70+SUM(Fin!BI53:BI54,Fin!BI71:BI73)/2)","v":{"v":0.04954633830990726,"d":"5.0%"}},{"$f":"-Fin!BJ92/(Fin!BJ52+Fin!BJ70+SUM(Fin!BJ53:BJ54,Fin!BJ71:BJ73)/2)","v":{"v":0.04946263697848467,"d":"4.9%"}},{"$f":"-Fin!BK92/(Fin!BK52+Fin!BK70+SUM(Fin!BK53:BK54,Fin!BK71:BK73)/2)","v":{"v":0.04937213468559141,"d":"4.9%"}},{"$f":"-Fin!BL92/(Fin!BL52+Fin!BL70+SUM(Fin!BL53:BL54,Fin!BL71:BL73)/2)","v":{"v":0.049836736140044344,"d":"5.0%"}},{"$f":"-Fin!BM92/(Fin!BM52+Fin!BM70+SUM(Fin!BM53:BM54,Fin!BM71:BM73)/2)","v":{"v":0.04978477125833757,"d":"5.0%"}},{"$f":"-Fin!BN92/(Fin!BN52+Fin!BN70+SUM(Fin!BN53:BN54,Fin!BN71:BN73)/2)","v":{"v":0.049726682444037,"d":"5.0%"}},{"$f":"-Fin!BO92/(Fin!BO52+Fin!BO70+SUM(Fin!BO53:BO54,Fin!BO71:BO73)/2)","v":{"v":0.049665836660731495,"d":"5.0%"}},{"$f":"-Fin!BP92/(Fin!BP52+Fin!BP70+SUM(Fin!BP53:BP54,Fin!BP71:BP73)/2)","v":{"v":0.0495952419536209,"d":"5.0%"}},{"$f":"-Fin!BQ92/(Fin!BQ52+Fin!BQ70+SUM(Fin!BQ53:BQ54,Fin!BQ71:BQ73)/2)","v":{"v":0.04951769614710934,"d":"5.0%"}},{"$f":"-Fin!BR92/(Fin!BR52+Fin!BR70+SUM(Fin!BR53:BR54,Fin!BR71:BR73)/2)","v":{"v":0.04942955334736072,"d":"4.9%"}},{"$f":"-Fin!BS92/(Fin!BS52+Fin!BS70+SUM(Fin!BS53:BS54,Fin!BS71:BS73)/2)","v":{"v":0.04933398145198598,"d":"4.9%"}},{"$f":"-Fin!BT92/(Fin!BT52+Fin!BT70+SUM(Fin!BT53:BT54,Fin!BT71:BT73)/2)","v":{"v":0.04922148065074485,"d":"4.9%"}},{"$f":"-Fin!BU92/(Fin!BU52+Fin!BU70+SUM(Fin!BU53:BU54,Fin!BU71:BU73)/2)","v":{"v":0.04909384303449503,"d":"4.9%"}},{"$f":"-Fin!BV92/(Fin!BV52+Fin!BV70+SUM(Fin!BV53:BV54,Fin!BV71:BV73)/2)","v":{"v":0.04894448013413283,"d":"4.9%"}},{"$f":"-Fin!BW92/(Fin!BW52+Fin!BW70+SUM(Fin!BW53:BW54,Fin!BW71:BW73)/2)","v":{"v":0.04877451797403632,"d":"4.9%"}},{"$f":"-Fin!BX92/(Fin!BX52+Fin!BX70+SUM(Fin!BX53:BX54,Fin!BX71:BX73)/2)","v":{"v":0.04856774317267652,"d":"4.9%"}},{"$f":"-Fin!BY92/(Fin!BY52+Fin!BY70+SUM(Fin!BY53:BY54,Fin!BY71:BY73)/2)","v":{"v":0.048320166922710586,"d":"4.8%"}},{"$f":"-Fin!BZ92/(Fin!BZ52+Fin!BZ70+SUM(Fin!BZ53:BZ54,Fin!BZ71:BZ73)/2)","v":{"v":0.048013584186880384,"d":"4.8%"}},{"$f":"-Fin!CA92/(Fin!CA52+Fin!CA70+SUM(Fin!CA53:CA54,Fin!CA71:CA73)/2)","v":{"v":0.0476347980732903,"d":"4.8%"}},{"$f":"-Fin!CB92/(Fin!CB52+Fin!CB70+SUM(Fin!CB53:CB54,Fin!CB71:CB73)/2)","v":{"v":0.04713598952650214,"d":"4.7%"}},{"$f":"-Fin!CC92/(Fin!CC52+Fin!CC70+SUM(Fin!CC53:CC54,Fin!CC71:CC73)/2)","v":{"v":0.046466090864020926,"d":"4.6%"}},{"$f":"-Fin!CD92/(Fin!CD52+Fin!CD70+SUM(Fin!CD53:CD54,Fin!CD71:CD73)/2)","v":{"v":0.04550964144135991,"d":"4.6%"}},{"$f":"-Fin!CE92/(Fin!CE52+Fin!CE70+SUM(Fin!CE53:CE54,Fin!CE71:CE73)/2)","v":{"v":0.04405573052436259,"d":"4.4%"}},{"$f":"-Fin!CF92/(Fin!CF52+Fin!CF70+SUM(Fin!CF53:CF54,Fin!CF71:CF73)/2)","v":{"v":0.041526444569906444,"d":"4.2%"}},{"$f":"-Fin!CG92/(Fin!CG52+Fin!CG70+SUM(Fin!CG53:CG54,Fin!CG71:CG73)/2)","v":{"v":0.036106882789958564,"d":"3.6%"}},{"$f":"-Fin!CH92/(Fin!CH52+Fin!CH70+SUM(Fin!CH53:CH54,Fin!CH71:CH73)/2)","v":{"v":0.024999999876607462,"d":"2.5%"}},{"$f":"-Fin!CI92/(Fin!CI52+Fin!CI70+SUM(Fin!CI53:CI54,Fin!CI71:CI73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CJ92/(Fin!CJ52+Fin!CJ70+SUM(Fin!CJ53:CJ54,Fin!CJ71:CJ73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CK92/(Fin!CK52+Fin!CK70+SUM(Fin!CK53:CK54,Fin!CK71:CK73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CL92/(Fin!CL52+Fin!CL70+SUM(Fin!CL53:CL54,Fin!CL71:CL73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CM92/(Fin!CM52+Fin!CM70+SUM(Fin!CM53:CM54,Fin!CM71:CM73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CN92/(Fin!CN52+Fin!CN70+SUM(Fin!CN53:CN54,Fin!CN71:CN73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CO92/(Fin!CO52+Fin!CO70+SUM(Fin!CO53:CO54,Fin!CO71:CO73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CP92/(Fin!CP52+Fin!CP70+SUM(Fin!CP53:CP54,Fin!CP71:CP73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CQ92/(Fin!CQ52+Fin!CQ70+SUM(Fin!CQ53:CQ54,Fin!CQ71:CQ73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}},{"$f":"-Fin!CR92/(Fin!CR52+Fin!CR70+SUM(Fin!CR53:CR54,Fin!CR71:CR73)/2)","v":{"v":5.7462404401029144E-8,"d":"0.0%"}}]
[null,"Discount Factor",{"$nulls":8},"Factor",{"$nulls":3},1,{"$f":"+O35*1/(1+P34)","v":{"v":0.957473633559172,"d":"0.957"}},{"v":0.9158953663881764,"d":"0.916"},{"v":0.876490334304649,"d":"0.876"},{"v":0.8380851611247992,"d":"0.838"},{"v":0.8012433115496959,"d":"0.801"},{"v":0.766102697559998,"d":"0.766"},{"v":0.7322637589866596,"d":"0.732"},{"v":0.6997579727570081,"d":"0.700"},{"v":0.66804493769449,"d":"0.668"},{"v":0.6378778294097786,"d":"0.638"},{"v":0.6087122165491983,"d":"0.609"},{"v":0.5804287572209073,"d":"0.580"},{"v":0.553535612346456,"d":"0.554"},{"v":0.527797424588084,"d":"0.528"},{"v":0.5035458139267981,"d":"0.504"},{"v":0.48026003384677524,"d":"0.480"},{"v":0.457932287108424,"d":"0.458"},{"v":0.43635066898627556,"d":"0.436"},{"v":0.41611015980733523,"d":"0.416"},{"v":0.39676201142638473,"d":"0.397"},{"v":0.37805660714387573,"d":"0.378"},{"v":0.3603500624791718,"d":"0.360"},{"v":0.3444267338238401,"d":"0.344"},{"v":0.32914182939574055,"d":"0.329"},{"v":0.31462660314210134,"d":"0.315"},{"v":0.30072820627783364,"d":"0.301"},{"v":0.2871960522684969,"d":"0.287"},{"v":0.27436904190748934,"d":"0.274"},{"v":0.2620481309922692,"d":"0.262"},{"v":0.2501862601225982,"d":"0.250"},{"v":0.23882267349840552,"d":"0.239"},{"v":0.2277071502722634,"d":"0.228"},{"$f":"+AU35*1/(1+AV34)","v":{"v":0.2172622642637726,"d":"0.217"}},{"v":0.20729648329699843,"d":"0.207"},{"v":0.19765684116856952,"d":"0.198"},{"v":0.1884878104733248,"d":"0.188"},{"v":0.1797919787202068,"d":"0.180"},{"v":0.17149732670220613,"d":"0.171"},{"v":0.16358534610586434,"d":"0.164"},{"v":0.15603838249352248,"d":"0.156"},{"v":0.14883959591000293,"d":"0.149"},{"v":0.14197292330669087,"d":"0.142"},{"v":0.13524506124564564,"d":"0.135"},{"v":0.128843159529814,"d":"0.129"},{"v":0.12275217725720525,"d":"0.123"},{"v":0.11695736793753579,"d":"0.117"},{"v":0.11144500415400073,"d":"0.111"},{"v":0.10620160424537234,"d":"0.106"},{"v":0.10116011432010458,"d":"0.101"},{"v":0.0963627184254614,"d":"0.096"},{"v":0.09179791276821116,"d":"0.092"},{"v":0.0874544160265756,"d":"0.087"},{"v":0.0833220393261272,"d":"0.083"},{"v":0.07939079029540067,"d":"0.079"},{"v":0.07565137654277813,"d":"0.076"},{"v":0.07209465992714512,"d":"0.072"},{"v":0.06871252758038349,"d":"0.069"},{"v":0.06549702682615417,"d":"0.065"},{"v":0.06244088992944489,"d":"0.062"},{"v":0.059537001385259324,"d":"0.060"},{"v":0.05677935619602105,"d":"0.057"},{"v":0.054162228284412285,"d":"0.054"},{"v":0.051680845650903466,"d":"0.052"},{"v":0.049330974635388145,"d":"0.049"},{"$f":"+CA35*1/(1+CB34)","v":{"v":0.04711038024554462,"d":"0.047"}},{"v":0.04501854446774062,"d":"0.045"},{"v":0.04305894721896317,"d":"0.043"},{"v":0.04124200074773538,"d":"0.041"},{"v":0.03959765108486139,"d":"0.040"},{"v":0.03821772805739453,"d":"0.038"},{"v":0.037285588353166144,"d":"0.037"},{"v":0.03728558621064671,"d":"0.037"},{"v":0.0372855840681274,"d":"0.037"},{"v":0.03728558192560821,"d":"0.037"},{"v":0.03728557978308915,"d":"0.037"},{"v":0.03728557764057021,"d":"0.037"},{"v":0.03728557549805139,"d":"0.037"},{"v":0.037285573355532696,"d":"0.037"},{"v":0.037285571213014124,"d":"0.037"},{"v":0.037285569070495676,"d":"0.037"},{"v":0.037285566927977354,"d":"0.037"}]
[null,"Discounted tax shield",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+SUMPRODUCT(P33:CV33,P35:CV35)/O35","v":{"v":3131.821068304149,"d":"3,132"}},{"$f":"+SUMPRODUCT(Q33:CW33,Q35:CW35)/P35","v":{"v":3175.845803769936,"d":"3,176"}},{"v":3220.427491087314,"d":"3,220"},{"v":3262.674350809937,"d":"3,263"},{"v":3303.487663855111,"d":"3,303"},{"v":3341.1339551355286,"d":"3,341"},{"v":3375.1267844120293,"d":"3,375"},{"v":3405.4199978339716,"d":"3,405"},{"v":3431.562510624372,"d":"3,432"},{"v":3453.407552503632,"d":"3,453"},{"v":3470.8633636386653,"d":"3,471"},{"v":3484.0517656037105,"d":"3,484"},{"v":3492.6592950394074,"d":"3,493"},{"v":3496.3373039619137,"d":"3,496"},{"v":3494.876266505179,"d":"3,495"},{"v":3489.324444065273,"d":"3,489"},{"v":3479.5620994715528,"d":"3,480"},{"v":3465.3980773711096,"d":"3,465"},{"v":3446.3940018617377,"d":"3,446"},{"v":3423.1832048853867,"d":"3,423"},{"v":3396.49532465033,"d":"3,396"},{"v":3366.089980275472,"d":"3,366"},{"v":3332.731610074851,"d":"3,333"},{"v":3298.8905725896475,"d":"3,299"},{"v":3262.2907217922807,"d":"3,262"},{"v":3224.3450341139123,"d":"3,224"},{"v":3184.7835841193937,"d":"3,185"},{"v":3142.641824066785,"d":"3,143"},{"v":3099.166276824044,"d":"3,099"},{"v":3053.6172212584897,"d":"3,054"},{"v":3005.722905673015,"d":"3,006"},{"v":2955.61808817993,"d":"2,956"},{"v":2901.7641327239203,"d":"2,902"},{"v":2846.5424437711176,"d":"2,847"},{"v":2788.953098571866,"d":"2,789"},{"v":2727.843304435744,"d":"2,728"},{"v":2664.249906000087,"d":"2,664"},{"v":2598.12309240759,"d":"2,598"},{"v":2529.1383194799846,"d":"2,529"},{"v":2457.0577807229683,"d":"2,457"},{"v":2381.691529398043,"d":"2,382"},{"v":2303.173031971018,"d":"2,303"},{"v":2221.659742896118,"d":"2,222"},{"v":2134.4711833567912,"d":"2,134"},{"v":2045.7607491463548,"d":"2,046"},{"v":1956.144741649129,"d":"1,956"},{"v":1865.82093271774,"d":"1,866"},{"v":1775.0070542445355,"d":"1,775"},{"v":1683.9389514383906,"d":"1,684"},{"v":1591.6202797528836,"d":"1,592"},{"v":1496.7215537024051,"d":"1,497"},{"v":1399.5544310283772,"d":"1,400"},{"v":1300.4742455634484,"d":"1,300"},{"v":1199.8845752947693,"d":"1,200"},{"v":1098.2488936870948,"d":"1,098"},{"v":996.0923583714354,"d":"996"},{"v":893.996992278225,"d":"894"},{"v":792.6143332348114,"d":"793"},{"v":692.6756822159487,"d":"693"},{"v":594.9972460076643,"d":"595"},{"v":500.47679351213117,"d":"500"},{"v":410.13772765569877,"d":"410"},{"v":325.11296814128264,"d":"325"},{"v":246.65460893811405,"d":"247"},{"v":176.1284702286478,"d":"176"},{"$f":"+SUMPRODUCT(CC33:FI33,CC35:FI35)/CB35","v":{"v":115.03846750536896,"d":"115"}},{"v":65.01809829902699,"d":"65"},{"v":27.856138724170037,"d":"28"},{"v":5.484484778053999,"d":"5"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enterprise Value",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"+O31+O36","v":{"v":37194.772145425035,"d":"37,195"}},{"$f":"+P31+P36","v":{"v":38761.970046069386,"d":"38,762"}},{"v":40240.936733130366,"d":"40,241"},{"v":41730.95359860941,"d":"41,731"},{"v":43239.59150529908,"d":"43,240"},{"v":44779.846740699504,"d":"44,780"},{"v":46346.598694232795,"d":"46,347"},{"v":47937.5157671645,"d":"47,938"},{"v":49549.75933210574,"d":"49,550"},{"v":51180.272153171674,"d":"51,180"},{"v":52824.268385005664,"d":"52,824"},{"v":54480.44347081153,"d":"54,480"},{"v":56145.25118317109,"d":"56,145"},{"v":57814.42984386407,"d":"57,814"},{"v":59483.340703679074,"d":"59,483"},{"v":61170.29790184843,"d":"61,170"},{"v":62879.299709335224,"d":"62,879"},{"v":64608.64698905684,"d":"64,609"},{"v":66355.9220645897,"d":"66,356"},{"v":68119.41605482512,"d":"68,119"},{"v":69902.08386716878,"d":"69,902"},{"v":71704.23241162846,"d":"71,704"},{"v":73523.84501912342,"d":"73,524"},{"v":75360.25581057045,"d":"75,360"},{"v":77208.10781732002,"d":"77,208"},{"v":79072.50867344276,"d":"79,073"},{"v":80954.27465310656,"d":"80,954"},{"v":82850.11273473635,"d":"82,850"},{"v":84758.9212068774,"d":"84,759"},{"v":86677.0385676095,"d":"86,677"},{"v":88598.65039151015,"d":"88,599"},{"v":90518.35783773215,"d":"90,518"},{"v":92430.19368130028,"d":"92,430"},{"v":94331.37539955918,"d":"94,331"},{"v":96215.24365682028,"d":"96,215"},{"v":98093.73239335956,"d":"98,094"},{"v":99970.57894487516,"d":"99,971"},{"v":101842.25122594857,"d":"101,842"},{"v":103724.33419185129,"d":"103,724"},{"v":105601.34336957618,"d":"105,601"},{"v":107461.2034174679,"d":"107,461"},{"v":109298.92255045813,"d":"109,299"},{"v":111109.0889377352,"d":"111,109"},{"v":112882.79073172649,"d":"112,883"},{"v":114618.07534776651,"d":"114,618"},{"v":116308.38873197885,"d":"116,308"},{"v":117946.1678479124,"d":"117,946"},{"v":119523.02777880509,"d":"119,523"},{"v":121030.64072922611,"d":"121,031"},{"v":122458.19735794881,"d":"122,458"},{"v":123793.8063260293,"d":"123,794"},{"v":125026.15479535483,"d":"125,026"},{"v":126143.89592305898,"d":"126,144"},{"v":127134.19457165444,"d":"127,134"},{"v":127983.26538279574,"d":"127,983"},{"v":128676.03915688835,"d":"128,676"},{"v":129197.25809795773,"d":"129,197"},{"v":129529.83525755462,"d":"129,530"},{"v":129655.44713438305,"d":"129,655"},{"v":129554.14974654747,"d":"129,554"},{"v":129205.60239852172,"d":"129,206"},{"v":128587.23687081208,"d":"128,587"},{"v":127674.88371040032,"d":"127,675"},{"v":126442.32924784684,"d":"126,442"},{"v":124862.67703934164,"d":"124,863"},{"$f":"+CB31+CB36","v":{"v":122906.244126902,"d":"122,906"}},{"v":120541.25882226902,"d":"120,541"},{"v":117733.35816483926,"d":"117,733"},{"v":114447.09585211732,"d":"114,447"},{"v":110643.54623403784,"d":"110,644"},{"v":106267.41325960035,"d":"106,267"},{"v":101265.8297312183,"d":"101,266"},{"v":95589.61081585418,"d":"95,590"},{"v":89185.01957725003,"d":"89,185"},{"v":81994.60996116557,"d":"81,995"},{"v":73956.500123684,"d":"73,957"},{"v":65006.24098868593,"d":"65,006"},{"v":55073.684793664266,"d":"55,074"},{"v":44083.8985538251,"d":"44,084"},{"v":31956.307214857745,"d":"31,956"},{"v":18606.757608642194,"d":"18,607"},0]
[]
[null,"Net Debt",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"MAX(0,Fin!O55+Fin!O75-SUM(Acc!O45:O49))","v":{"v":6907.635347104266,"d":"6,908"}},{"$f":"MAX(0,Fin!P55+Fin!P75-SUM(Acc!P45:P49))","v":{"v":7415.762525462424,"d":"7,416"}},{"$f":"MAX(0,Fin!Q55+Fin!Q75-SUM(Acc!Q45:Q49))","v":{"v":7826.3599405704545,"d":"7,826"}},{"$f":"MAX(0,Fin!R55+Fin!R75-SUM(Acc!R45:R49))","v":{"v":8234.268275302406,"d":"8,234"}},{"$f":"MAX(0,Fin!S55+Fin!S75-SUM(Acc!S45:S49))","v":{"v":8658.871649024632,"d":"8,659"}},{"$f":"MAX(0,Fin!T55+Fin!T75-SUM(Acc!T45:T49))","v":{"v":9063.496634512097,"d":"9,063"}},{"$f":"MAX(0,Fin!U55+Fin!U75-SUM(Acc!U45:U49))","v":{"v":9468.66801369989,"d":"9,469"}},{"$f":"MAX(0,Fin!V55+Fin!V75-SUM(Acc!V45:V49))","v":{"v":9876.465979446531,"d":"9,876"}},{"$f":"MAX(0,Fin!W55+Fin!W75-SUM(Acc!W45:W49))","v":{"v":10285.123814422645,"d":"10,285"}},{"$f":"MAX(0,Fin!X55+Fin!X75-SUM(Acc!X45:X49))","v":{"v":10733.377480735626,"d":"10,733"}},{"$f":"MAX(0,Fin!Y55+Fin!Y75-SUM(Acc!Y45:Y49))","v":{"v":11157.995223187865,"d":"11,158"}},{"$f":"MAX(0,Fin!Z55+Fin!Z75-SUM(Acc!Z45:Z49))","v":{"v":11564.785535964382,"d":"11,565"}},{"$f":"MAX(0,Fin!AA55+Fin!AA75-SUM(Acc!AA45:AA49))","v":{"v":11953.366951973694,"d":"11,953"}},{"$f":"MAX(0,Fin!AB55+Fin!AB75-SUM(Acc!AB45:AB49))","v":{"v":12311.812077599576,"d":"12,312"}},{"$f":"MAX(0,Fin!AC55+Fin!AC75-SUM(Acc!AC45:AC49))","v":{"v":12639.943584868324,"d":"12,640"}},{"$f":"MAX(0,Fin!AD55+Fin!AD75-SUM(Acc!AD45:AD49))","v":{"v":12937.238487589013,"d":"12,937"}},{"$f":"MAX(0,Fin!AE55+Fin!AE75-SUM(Acc!AE45:AE49))","v":{"v":13216.574306433478,"d":"13,217"}},{"$f":"MAX(0,Fin!AF55+Fin!AF75-SUM(Acc!AF45:AF49))","v":{"v":13475.654626077881,"d":"13,476"}},{"$f":"MAX(0,Fin!AG55+Fin!AG75-SUM(Acc!AG45:AG49))","v":{"v":13717.133346187193,"d":"13,717"}},{"$f":"MAX(0,Fin!AH55+Fin!AH75-SUM(Acc!AH45:AH49))","v":{"v":13921.734634962508,"d":"13,922"}},{"$f":"MAX(0,Fin!AI55+Fin!AI75-SUM(Acc!AI45:AI49))","v":{"v":14091.412605507905,"d":"14,091"}},{"$f":"MAX(0,Fin!AJ55+Fin!AJ75-SUM(Acc!AJ45:AJ49))","v":{"v":14232.23365702891,"d":"14,232"}},{"$f":"MAX(0,Fin!AK55+Fin!AK75-SUM(Acc!AK45:AK49))","v":{"v":14328.619524967782,"d":"14,329"}},{"$f":"MAX(0,Fin!AL55+Fin!AL75-SUM(Acc!AL45:AL49))","v":{"v":14346.518590466618,"d":"14,347"}},{"$f":"MAX(0,Fin!AM55+Fin!AM75-SUM(Acc!AM45:AM49))","v":{"v":14318.343856899897,"d":"14,318"}},{"$f":"MAX(0,Fin!AN55+Fin!AN75-SUM(Acc!AN45:AN49))","v":{"v":14276.492900544086,"d":"14,276"}},{"$f":"MAX(0,Fin!AO55+Fin!AO75-SUM(Acc!AO45:AO49))","v":{"v":14228.93714712126,"d":"14,229"}},{"$f":"MAX(0,Fin!AP55+Fin!AP75-SUM(Acc!AP45:AP49))","v":{"v":14185.958716996294,"d":"14,186"}},{"$f":"MAX(0,Fin!AQ55+Fin!AQ75-SUM(Acc!AQ45:AQ49))","v":{"v":14133.372907351793,"d":"14,133"}},{"$f":"MAX(0,Fin!AR55+Fin!AR75-SUM(Acc!AR45:AR49))","v":{"v":14079.235851794681,"d":"14,079"}},{"$f":"MAX(0,Fin!AS55+Fin!AS75-SUM(Acc!AS45:AS49))","v":{"v":14026.546962512652,"d":"14,027"}},{"$f":"MAX(0,Fin!AT55+Fin!AT75-SUM(Acc!AT45:AT49))","v":{"v":13971.875212493342,"d":"13,972"}},{"$f":"MAX(0,Fin!AU55+Fin!AU75-SUM(Acc!AU45:AU49))","v":{"v":13928.780818311312,"d":"13,929"}},{"$f":"MAX(0,Fin!AV55+Fin!AV75-SUM(Acc!AV45:AV49))","v":{"v":13874.605889155013,"d":"13,875"}},{"$f":"MAX(0,Fin!AW55+Fin!AW75-SUM(Acc!AW45:AW49))","v":{"v":13818.77815019094,"d":"13,819"}},{"$f":"MAX(0,Fin!AX55+Fin!AX75-SUM(Acc!AX45:AX49))","v":{"v":13761.892458347827,"d":"13,762"}},{"$f":"MAX(0,Fin!AY55+Fin!AY75-SUM(Acc!AY45:AY49))","v":{"v":13789.756410505697,"d":"13,790"}},{"$f":"MAX(0,Fin!AZ55+Fin!AZ75-SUM(Acc!AZ45:AZ49))","v":{"v":13725.542282302045,"d":"13,726"}},{"$f":"MAX(0,Fin!BA55+Fin!BA75-SUM(Acc!BA45:BA49))","v":{"v":13680.116498981293,"d":"13,680"}},{"$f":"MAX(0,Fin!BB55+Fin!BB75-SUM(Acc!BB45:BB49))","v":{"v":13642.278773414164,"d":"13,642"}},{"$f":"MAX(0,Fin!BC55+Fin!BC75-SUM(Acc!BC45:BC49))","v":{"v":13549.274354298752,"d":"13,549"}},{"$f":"MAX(0,Fin!BD55+Fin!BD75-SUM(Acc!BD45:BD49))","v":{"v":13397.795177532185,"d":"13,398"}},{"$f":"MAX(0,Fin!BE55+Fin!BE75-SUM(Acc!BE45:BE49))","v":{"v":13184.401359575608,"d":"13,184"}},{"$f":"MAX(0,Fin!BF55+Fin!BF75-SUM(Acc!BF45:BF49))","v":{"v":12921.77426811924,"d":"12,922"}},{"$f":"MAX(0,Fin!BG55+Fin!BG75-SUM(Acc!BG45:BG49))","v":{"v":12586.158484349935,"d":"12,586"}},{"$f":"MAX(0,Fin!BH55+Fin!BH75-SUM(Acc!BH45:BH49))","v":{"v":12267.746381906596,"d":"12,268"}},{"$f":"MAX(0,Fin!BI55+Fin!BI75-SUM(Acc!BI45:BI49))","v":{"v":11968.990265058466,"d":"11,969"}},{"$f":"MAX(0,Fin!BJ55+Fin!BJ75-SUM(Acc!BJ45:BJ49))","v":{"v":11692.302003246827,"d":"11,692"}},{"$f":"MAX(0,Fin!BK55+Fin!BK75-SUM(Acc!BK45:BK49))","v":{"v":11441.045809309617,"d":"11,441"}},{"$f":"MAX(0,Fin!BL55+Fin!BL75-SUM(Acc!BL45:BL49))","v":{"v":11224.340454832192,"d":"11,224"}},{"$f":"MAX(0,Fin!BM55+Fin!BM75-SUM(Acc!BM45:BM49))","v":{"v":10972.573924142864,"d":"10,973"}},{"$f":"MAX(0,Fin!BN55+Fin!BN75-SUM(Acc!BN45:BN49))","v":{"v":10683.13263200094,"d":"10,683"}},{"$f":"MAX(0,Fin!BO55+Fin!BO75-SUM(Acc!BO45:BO49))","v":{"v":10354.134907772148,"d":"10,354"}},{"$f":"MAX(0,Fin!BP55+Fin!BP75-SUM(Acc!BP45:BP49))","v":{"v":9982.933301176254,"d":"9,983"}},{"$f":"MAX(0,Fin!BQ55+Fin!BQ75-SUM(Acc!BQ45:BQ49))","v":{"v":9566.756608303342,"d":"9,567"}},{"$f":"MAX(0,Fin!BR55+Fin!BR75-SUM(Acc!BR45:BR49))","v":{"v":9103.051006411912,"d":"9,103"}},{"$f":"MAX(0,Fin!BS55+Fin!BS75-SUM(Acc!BS45:BS49))","v":{"v":8589.494431215207,"d":"8,589"}},{"$f":"MAX(0,Fin!BT55+Fin!BT75-SUM(Acc!BT45:BT49))","v":{"v":8022.893381393282,"d":"8,023"}},{"$f":"MAX(0,Fin!BU55+Fin!BU75-SUM(Acc!BU45:BU49))","v":{"v":7399.905664808532,"d":"7,400"}},{"$f":"MAX(0,Fin!BV55+Fin!BV75-SUM(Acc!BV45:BV49))","v":{"v":6716.716599632258,"d":"6,717"}},{"$f":"MAX(0,Fin!BW55+Fin!BW75-SUM(Acc!BW45:BW49))","v":{"v":5965.169286176031,"d":"5,965"}},{"$f":"MAX(0,Fin!BX55+Fin!BX75-SUM(Acc!BX45:BX49))","v":{"v":5140.9775037600775,"d":"5,141"}},{"$f":"MAX(0,Fin!BY55+Fin!BY75-SUM(Acc!BY45:BY49))","v":{"v":4239.654631498961,"d":"4,240"}},{"$f":"MAX(0,Fin!BZ55+Fin!BZ75-SUM(Acc!BZ45:BZ49))","v":{"v":3256.147476814338,"d":"3,256"}},{"$f":"MAX(0,Fin!CA55+Fin!CA75-SUM(Acc!CA45:CA49))","v":{"v":2186.3878846061752,"d":"2,186"}},{"$f":"MAX(0,Fin!CB55+Fin!CB75-SUM(Acc!CB45:CB49))","v":{"v":1027.7743534033134,"d":"1,028"}},{"$f":"MAX(0,Fin!CC55+Fin!CC75-SUM(Acc!CC45:CC49))","v":0},{"$f":"MAX(0,Fin!CD55+Fin!CD75-SUM(Acc!CD45:CD49))","v":0},{"$f":"MAX(0,Fin!CE55+Fin!CE75-SUM(Acc!CE45:CE49))","v":0},{"$f":"MAX(0,Fin!CF55+Fin!CF75-SUM(Acc!CF45:CF49))","v":0},{"$f":"MAX(0,Fin!CG55+Fin!CG75-SUM(Acc!CG45:CG49))","v":0},{"$f":"MAX(0,Fin!CH55+Fin!CH75-SUM(Acc!CH45:CH49))","v":0},{"$f":"MAX(0,Fin!CI55+Fin!CI75-SUM(Acc!CI45:CI49))","v":0},{"$f":"MAX(0,Fin!CJ55+Fin!CJ75-SUM(Acc!CJ45:CJ49))","v":0},{"$f":"MAX(0,Fin!CK55+Fin!CK75-SUM(Acc!CK45:CK49))","v":0},{"$f":"MAX(0,Fin!CL55+Fin!CL75-SUM(Acc!CL45:CL49))","v":0},{"$f":"MAX(0,Fin!CM55+Fin!CM75-SUM(Acc!CM45:CM49))","v":0},{"$f":"MAX(0,Fin!CN55+Fin!CN75-SUM(Acc!CN45:CN49))","v":0},{"$f":"MAX(0,Fin!CO55+Fin!CO75-SUM(Acc!CO45:CO49))","v":0},{"$f":"MAX(0,Fin!CP55+Fin!CP75-SUM(Acc!CP45:CP49))","v":0},{"$f":"MAX(0,Fin!CQ55+Fin!CQ75-SUM(Acc!CQ45:CQ49))","v":0},{"$f":"MAX(0,Fin!CR55+Fin!CR75-SUM(Acc!CR45:CR49))","v":{"v":5.5396767493220977E-6,"d":"0"}}]
[]
[null,"Equity Value (100% share)",{"$nulls":8},"MCAD",{"$nulls":3},{"$f":"MAX(O38-O40,0)","v":{"v":30287.136798320767,"d":"30,287"}},{"v":31346.207520606964,"d":"31,346"},{"v":32414.57679255991,"d":"32,415"},{"v":33496.68532330701,"d":"33,497"},{"v":34580.71985627445,"d":"34,581"},{"v":35716.350106187405,"d":"35,716"},{"v":36877.9306805329,"d":"36,878"},{"v":38061.049787717966,"d":"38,061"},{"v":39264.6355176831,"d":"39,265"},{"v":40446.89467243605,"d":"40,447"},{"v":41666.2731618178,"d":"41,666"},{"v":42915.65793484715,"d":"42,916"},{"v":44191.88423119739,"d":"44,192"},{"v":45502.61776626449,"d":"45,503"},{"v":46843.39711881075,"d":"46,843"},{"v":48233.05941425942,"d":"48,233"},{"v":49662.72540290175,"d":"49,663"},{"v":51132.992362978955,"d":"51,133"},{"v":52638.78871840251,"d":"52,639"},{"v":54197.681419862616,"d":"54,198"},{"v":55810.67126166088,"d":"55,811"},{"v":57471.99875459955,"d":"57,472"},{"v":59195.22549415563,"d":"59,195"},{"v":61013.73722010384,"d":"61,014"},{"v":62889.763960420125,"d":"62,890"},{"v":64796.015772898674,"d":"64,796"},{"v":66725.3375059853,"d":"66,725"},{"v":68664.15401774006,"d":"68,664"},{"v":70625.54829952562,"d":"70,626"},{"v":72597.80271581482,"d":"72,598"},{"v":74572.10342899749,"d":"74,572"},{"v":76546.48262523882,"d":"76,546"},{"v":78501.41286298897,"d":"78,501"},{"v":80456.76951040418,"d":"80,457"},{"v":82396.46550662935,"d":"82,396"},{"v":84331.83993501174,"d":"84,332"},{"v":86180.82253436946,"d":"86,181"},{"v":88116.70894364652,"d":"88,117"},{"v":90044.21769286999,"d":"90,044"},{"v":91959.06459616202,"d":"91,959"},{"v":93911.92906316914,"d":"93,912"},{"v":95901.12737292594,"d":"95,901"},{"v":97924.68757815959,"d":"97,925"},{"v":99961.01646360726,"d":"99,961"},{"v":102031.91686341658,"d":"102,032"},{"v":104040.64235007224,"d":"104,041"},{"v":105977.17758285392,"d":"105,977"},{"v":107830.72577555827,"d":"107,831"},{"v":109589.5949199165,"d":"109,590"},{"v":111233.85690311663,"d":"111,234"},{"v":112821.23240188643,"d":"112,821"},{"v":114343.02216335389,"d":"114,343"},{"v":115789.76101528683,"d":"115,790"},{"v":117151.2612704782,"d":"117,151"},{"v":118416.5087744924,"d":"118,417"},{"v":119572.98815047643,"d":"119,573"},{"v":120607.76366674252,"d":"120,608"},{"v":121506.94187616133,"d":"121,507"},{"v":122255.54146957453,"d":"122,256"},{"v":122837.43314691521,"d":"122,837"},{"v":123240.4331123457,"d":"123,240"},{"v":123446.259367052,"d":"123,446"},{"v":123435.22907890135,"d":"123,435"},{"v":123186.1817710325,"d":"123,186"},{"v":122676.28915473547,"d":"122,676"},{"$f":"MAX(CB38-CB40,0)","v":{"v":121878.4697734987,"d":"121,878"}},{"v":120541.25882226902,"d":"120,541"},{"v":117733.35816483926,"d":"117,733"},{"v":114447.09585211732,"d":"114,447"},{"v":110643.54623403784,"d":"110,644"},{"v":106267.41325960035,"d":"106,267"},{"v":101265.8297312183,"d":"101,266"},{"v":95589.61081585418,"d":"95,590"},{"v":89185.01957725003,"d":"89,185"},{"v":81994.60996116557,"d":"81,995"},{"v":73956.500123684,"d":"73,957"},{"v":65006.24098868593,"d":"65,006"},{"v":55073.684793664266,"d":"55,074"},{"v":44083.8985538251,"d":"44,084"},{"v":31956.307214857745,"d":"31,956"},{"v":18606.757608642194,"d":"18,607"},0]
[]
[null,"Equity Value @ Cintra share",{"$nulls":8},"MEUR",{"$nulls":3},{"$f":"+O42/$C$22*$C$23","v":{"v":8694.78519777009,"d":"8,695"}},{"$f":"+P42/$C$22*$C$23","v":{"v":8998.821611011908,"d":"8,999"}},{"v":9305.527437758921,"d":"9,306"},{"v":9616.177510037865,"d":"9,616"},{"v":9927.38049610684,"d":"9,927"},{"v":10253.395502174715,"d":"10,253"},{"v":10586.86028793804,"d":"10,587"},{"v":10926.50832297191,"d":"10,927"},{"v":11272.03188496567,"d":"11,272"},{"v":11611.433046162396,"d":"11,611"},{"v":11961.49036952561,"d":"11,961"},{"v":12320.161851190964,"d":"12,320"},{"v":12686.538956574073,"d":"12,687"},{"v":13062.822347599471,"d":"13,063"},{"v":13447.731246239286,"d":"13,448"},{"v":13846.673385828926,"d":"13,847"},{"v":14257.099724857842,"d":"14,257"},{"v":14679.181729055692,"d":"14,679"},{"v":15111.46345806742,"d":"15,111"},{"v":15558.988005396655,"d":"15,559"},{"v":16022.04267755037,"d":"16,022"},{"v":16498.97404912368,"d":"16,499"},{"v":16993.675362333473,"d":"16,994"},{"v":17515.730944610317,"d":"17,516"},{"v":18054.297849793224,"d":"18,054"},{"v":18601.541722752514,"d":"18,602"},{"v":19155.40847345533,"d":"19,155"},{"v":19712.000970786812,"d":"19,712"},{"v":20275.07506002213,"d":"20,275"},{"v":20841.266860164123,"d":"20,841"},{"v":21408.046108108072,"d":"21,408"},{"v":21974.847886849206,"d":"21,975"},{"v":22536.066288147726,"d":"22,536"},{"v":23097.407102484776,"d":"23,097"},{"v":23654.25208088127,"d":"23,654"},{"v":24209.856430149932,"d":"24,210"},{"v":24740.659544451624,"d":"24,741"},{"v":25296.41087241735,"d":"25,296"},{"v":25849.75715446834,"d":"25,850"},{"v":26399.46849303444,"d":"26,399"},{"v":26960.093856007876,"d":"26,960"},{"v":27531.149883333037,"d":"27,531"},{"v":28112.070471384053,"d":"28,112"},{"v":28696.65667274343,"d":"28,697"},{"v":29291.167611899506,"d":"29,291"},{"v":29867.829471488873,"d":"29,868"},{"v":30423.767062720144,"d":"30,424"},{"v":30955.880860620404,"d":"30,956"},{"v":31460.81434122688,"d":"31,461"},{"v":31932.846572202805,"d":"31,933"},{"v":32388.54791769189,"d":"32,389"},{"v":32825.42100940186,"d":"32,825"},{"v":33240.74860007471,"d":"33,241"},{"v":33631.60602395158,"d":"33,632"},{"v":33994.83135431784,"d":"33,995"},{"v":34326.83169580902,"d":"34,327"},{"v":34623.893478233564,"d":"34,624"},{"v":34882.02819190665,"d":"34,882"},{"v":35096.935025365616,"d":"35,097"},{"v":35263.98360366266,"d":"35,264"},{"v":35379.67622120718,"d":"35,380"},{"v":35438.764509567016,"d":"35,439"},{"v":35435.59795120997,"d":"35,436"},{"v":35364.10182860117,"d":"35,364"},{"v":35217.7226313151,"d":"35,218"},{"$f":"+CB42/$C$22*$C$23","v":{"v":34988.68585597831,"d":"34,989"}},{"v":34604.80136856474,"d":"34,605"},{"v":33798.71351563891,"d":"33,799"},{"v":32855.298325787466,"d":"32,855"},{"v":31763.381082553864,"d":"31,763"},{"v":30507.08747966294,"d":"30,507"},{"v":29071.24048238593,"d":"29,071"},{"v":27441.720183611862,"d":"27,442"},{"v":25603.099865356136,"d":"25,603"},{"v":23538.88800168135,"d":"23,539"},{"v":21231.319646891872,"d":"21,231"},{"v":18661.892858173356,"d":"18,662"},{"v":15810.469722484866,"d":"15,810"},{"v":12655.538592444576,"d":"12,656"},{"v":9173.96810392932,"d":"9,174"},{"v":5341.599693342025,"d":"5,342"},0]
[]
[null,"Equivalent constant Ke",{"$nulls":5},{"$f":"+IF(Scenario=1,Inputs!N198,Inputs!O198)","v":{"v":0.064464626034765,"d":"6.4%"}}]
[]
[null,"DDM"]
[]
[null,"Shareholders' Cash Flow",{"$nulls":8},"MCAD",null,{"$f":"+SUM(P50:CS50)","v":{"v":443352.71260582766,"d":"443,353"}},null,null,{"$f":"-SUM(CF!P49:P51)","v":885},{"$f":"-SUM(CF!Q49:Q51)","v":{"v":946.9500717334336,"d":"947"}},{"$f":"-SUM(CF!R49:R51)","v":{"v":1013.2366535095537,"d":"1,013"}},{"$f":"-SUM(CF!S49:S51)","v":{"v":1084.1633013828427,"d":"1,084"}},{"$f":"-SUM(CF!T49:T51)","v":{"v":1106.6434866099476,"d":"1,107"}},{"$f":"-SUM(CF!U49:U51)","v":{"v":1157.977486993093,"d":"1,158"}},{"$f":"-SUM(CF!V49:V51)","v":{"v":1211.692723634547,"d":"1,212"}},{"$f":"-SUM(CF!W49:W51)","v":{"v":1267.8996552181366,"d":"1,268"}},{"$f":"-SUM(CF!X49:X51)","v":{"v":1360.0554705152294,"d":"1,360"}},{"$f":"-SUM(CF!Y49:Y51)","v":{"v":1406.7389131753432,"d":"1,407"}},{"$f":"-SUM(CF!Z49:Z51)","v":{"v":1455.0247491685573,"d":"1,455"}},{"$f":"-SUM(CF!AA49:AA51)","v":{"v":1504.9679801024577,"d":"1,505"}},{"$f":"-SUM(CF!AB49:AB51)","v":{"v":1556.6254954961532,"d":"1,557"}},{"$f":"-SUM(CF!AC49:AC51)","v":{"v":1610.0561375821976,"d":"1,610"}},{"$f":"-SUM(CF!AD49:AD51)","v":{"v":1657.2118744852523,"d":"1,657"}},{"$f":"-SUM(CF!AE49:AE51)","v":{"v":1705.7487206993212,"d":"1,706"}},{"$f":"-SUM(CF!AF49:AF51)","v":{"v":1755.707126507959,"d":"1,756"}},{"$f":"-SUM(CF!AG49:AG51)","v":{"v":1807.128726912995,"d":"1,807"}},{"$f":"-SUM(CF!AH49:AH51)","v":{"v":1860.0563763328664,"d":"1,860"}},{"$f":"-SUM(CF!AI49:AI51)","v":{"v":1907.5719641135788,"d":"1,908"}},{"$f":"-SUM(CF!AJ49:AJ51)","v":{"v":1956.3013490194073,"d":"1,956"}},{"$f":"-SUM(CF!AK49:AK51)","v":{"v":2006.2755377900294,"d":"2,006"}},{"$f":"-SUM(CF!AL49:AL51)","v":{"v":2057.52632923975,"d":"2,058"}},{"$f":"-SUM(CF!AM49:AM51)","v":{"v":2110.0863344912354,"d":"2,110"}},{"$f":"-SUM(CF!AN49:AN51)","v":{"v":2201.1853280125756,"d":"2,201"}},{"$f":"-SUM(CF!AO49:AO51)","v":{"v":2296.217348578803,"d":"2,296"}},{"$f":"-SUM(CF!AP49:AP51)","v":{"v":2395.3521972067883,"d":"2,395"}},{"$f":"-SUM(CF!AQ49:AQ51)","v":{"v":2498.767005751711,"d":"2,499"}},{"$f":"-SUM(CF!AR49:AR51)","v":{"v":2606.6465534021654,"d":"2,607"}},{"$f":"-SUM(CF!AS49:AS51)","v":{"v":2722.2882908140314,"d":"2,722"}},{"$f":"-SUM(CF!AT49:AT51)","v":{"v":2843.060379103035,"d":"2,843"}},{"$f":"-SUM(CF!AU49:AU51)","v":{"v":2969.190422079977,"d":"2,969"}},{"$f":"-SUM(CF!AV49:AV51)","v":{"v":3100.9161210121347,"d":"3,101"}},{"$f":"-SUM(CF!AW49:AW51)","v":{"v":3238.4857225886385,"d":"3,238"}},{"$f":"-SUM(CF!AX49:AX51)","v":{"v":3354.3656672754096,"d":"3,354"}},{"$f":"-SUM(CF!AY49:AY51)","v":{"v":3474.3920441934383,"d":"3,474"}},{"$f":"-SUM(CF!AZ49:AZ51)","v":{"v":3598.713221555144,"d":"3,599"}},{"$f":"-SUM(CF!BA49:BA51)","v":{"v":3727.4828765048733,"d":"3,727"}},{"$f":"-SUM(CF!BB49:BB51)","v":{"v":3860.8601850838313,"d":"3,861"}},{"$f":"-SUM(CF!BC49:BC51)","v":{"v":3943.1317480941425,"d":"3,943"}},{"$f":"-SUM(CF!BD49:BD51)","v":{"v":4027.156446352995,"d":"4,027"}},{"$f":"-SUM(CF!BE49:BE51)","v":{"v":4112.971637643409,"d":"4,113"}},{"$f":"-SUM(CF!BF49:BF51)","v":{"v":4200.615475810177,"d":"4,201"}},{"$f":"-SUM(CF!BG49:BG51)","v":{"v":4290.126927723242,"d":"4,290"}},{"$f":"-SUM(CF!BH49:BH51)","v":{"v":4476.615591488793,"d":"4,477"}},{"$f":"-SUM(CF!BI49:BI51)","v":{"v":4671.210780375622,"d":"4,671"}},{"$f":"-SUM(CF!BJ49:BJ51)","v":{"v":4874.264879071436,"d":"4,874"}},{"$f":"-SUM(CF!BK49:BK51)","v":{"v":5086.145590167269,"d":"5,086"}},{"$f":"-SUM(CF!BL49:BL51)","v":{"v":5307.236600015474,"d":"5,307"}},{"$f":"-SUM(CF!BM49:BM51)","v":{"v":5463.305662767947,"d":"5,463"}},{"$f":"-SUM(CF!BN49:BN51)","v":{"v":5623.964223631049,"d":"5,624"}},{"$f":"-SUM(CF!BO49:BO51)","v":{"v":5789.347245245909,"d":"5,789"}},{"$f":"-SUM(CF!BP49:BP51)","v":{"v":5959.593659078581,"d":"5,960"}},{"$f":"-SUM(CF!BQ49:BQ51)","v":{"v":6134.846482130641,"d":"6,135"}},{"$f":"-SUM(CF!BR49:BR51)","v":{"v":6315.881147126367,"d":"6,316"}},{"$f":"-SUM(CF!BS49:BS51)","v":{"v":6502.25800772969,"d":"6,502"}},{"$f":"-SUM(CF!BT49:BT51)","v":{"v":6694.134708079705,"d":"6,694"}},{"$f":"-SUM(CF!BU49:BU51)","v":{"v":6891.673544274444,"d":"6,892"}},{"$f":"-SUM(CF!BV49:BV51)","v":{"v":7095.041601646661,"d":"7,095"}},{"$f":"-SUM(CF!BW49:BW51)","v":{"v":7299.162315038064,"d":"7,299"}},{"$f":"-SUM(CF!BX49:BX51)","v":{"v":7509.1554768201495,"d":"7,509"}},{"$f":"-SUM(CF!BY49:BY51)","v":{"v":7725.19003432574,"d":"7,725"}},{"$f":"-SUM(CF!BZ49:BZ51)","v":{"v":7947.439795415902,"d":"7,947"}},{"$f":"-SUM(CF!CA49:CA51)","v":{"v":8176.083568314856,"d":"8,176"}},{"$f":"-SUM(CF!CB49:CB51)","v":{"v":8413.930012465757,"d":"8,414"}},{"$f":"-SUM(CF!CC49:CC51)","v":{"v":8658.69553107603,"d":"8,659"}},{"$f":"-SUM(CF!CD49:CD51)","v":{"v":8910.581403553258,"d":"8,911"}},{"$f":"-SUM(CF!CE49:CE51)","v":{"v":9169.794764625727,"d":"9,170"}},{"$f":"-SUM(CF!CF49:CF51)","v":{"v":9436.54877467669,"d":"9,437"}},{"$f":"-SUM(CF!CG49:CG51)","v":{"v":10025.385598517136,"d":"10,025"}},{"$f":"-SUM(CF!CH49:CH51)","v":{"v":10650.96560181753,"d":"10,651"}},{"$f":"-SUM(CF!CI49:CI51)","v":{"v":11315.581544103374,"d":"11,316"}},{"$f":"-SUM(CF!CJ49:CJ51)","v":{"v":12021.669252166503,"d":"12,022"}},{"$f":"-SUM(CF!CK49:CK51)","v":{"v":12771.816547404609,"d":"12,772"}},{"$f":"-SUM(CF!CL49:CL51)","v":{"v":13779.903050427796,"d":"13,780"}},{"$f":"-SUM(CF!CM49:CM51)","v":{"v":14867.558375458846,"d":"14,868"}},{"$f":"-SUM(CF!CN49:CN51)","v":{"v":16041.062933371957,"d":"16,041"}},{"$f":"-SUM(CF!CO49:CO51)","v":{"v":17307.192851325086,"d":"17,307"}},{"$f":"-SUM(CF!CP49:CP51)","v":{"v":15430.435274966772,"d":"15,430"}},{"$f":"-SUM(CF!CQ49:CQ51)","v":{"v":15469.851435512368,"d":"15,470"}},{"$f":"-SUM(CF!CR49:CR51)","v":{"v":21686.61667811346,"d":"21,687"}}]
[]
[null,"Ke",{"$nulls":5},{"$f":"+Inputs!L198","v":{"v":0.064464626034765,"d":"6.4%"}}]
[null,"Equity Value @ Cintra share",{"$nulls":8},"MEUR",{"$nulls":3},{"$f":"+NPV($H$52,P50:$CT$50)/$C$22*$C$23","v":{"v":8694.78453255259,"d":"8,695"}},{"$f":"+NPV($H$52,Q50:$CT$50)/$C$22*$C$23","v":{"v":9001.226111033446,"d":"9,001"}},{"$f":"+NPV($H$52,R50:$CT$50)/$C$22*$C$23","v":{"v":9309.63779883904,"d":"9,310"}},{"$f":"+NPV($H$52,S50:$CT$50)/$C$22*$C$23","v":{"v":9618.901679618377,"d":"9,619"}},{"$f":"+NPV($H$52,T50:$CT$50)/$C$22*$C$23","v":{"v":9927.740626550198,"d":"9,928"}},{"$f":"+NPV($H$52,U50:$CT$50)/$C$22*$C$23","v":{"v":10250.035183294238,"d":"10,250"}},{"$f":"+NPV($H$52,V50:$CT$50)/$C$22*$C$23","v":{"v":10578.369451305858,"d":"10,578"}},{"$f":"+NPV($H$52,W50:$CT$50)/$C$22*$C$23","v":{"v":10912.449176627539,"d":"10,912"}},{"$f":"+NPV($H$52,X50:$CT$50)/$C$22*$C$23","v":{"v":11251.929426019411,"d":"11,252"}},{"$f":"+NPV($H$52,Y50:$CT$50)/$C$22*$C$23","v":{"v":11586.8381913493,"d":"11,587"}},{"$f":"+NPV($H$52,Z50:$CT$50)/$C$22*$C$23","v":{"v":11929.934913228588,"d":"11,930"}},{"$f":"+NPV($H$52,AA50:$CT$50)/$C$22*$C$23","v":{"v":12281.287412571688,"d":"12,281"}},{"$f":"+NPV($H$52,AB50:$CT$50)/$C$22*$C$23","v":{"v":12640.952092564976,"d":"12,641"}},{"$f":"+NPV($H$52,AC50:$CT$50)/$C$22*$C$23","v":{"v":13008.972660648446,"d":"13,009"}},{"$f":"+NPV($H$52,AD50:$CT$50)/$C$22*$C$23","v":{"v":13385.37874950725,"d":"13,385"}},{"$f":"+NPV($H$52,AE50:$CT$50)/$C$22*$C$23","v":{"v":13772.51231884477,"d":"13,773"}},{"$f":"+NPV($H$52,AF50:$CT$50)/$C$22*$C$23","v":{"v":14170.668424916566,"d":"14,171"}},{"$f":"+NPV($H$52,AG50:$CT$50)/$C$22*$C$23","v":{"v":14580.149532263396,"d":"14,580"}},{"$f":"+NPV($H$52,AH50:$CT$50)/$C$22*$C$23","v":{"v":15001.265651176554,"d":"15,001"}},{"$f":"+NPV($H$52,AI50:$CT$50)/$C$22*$C$23","v":{"v":15434.334474063444,"d":"15,434"}},{"$f":"+NPV($H$52,AJ50:$CT$50)/$C$22*$C$23","v":{"v":15881.680213945294,"d":"15,882"}},{"$f":"+NPV($H$52,AK50:$CT$50)/$C$22*$C$23","v":{"v":16343.874771903293,"d":"16,344"}},{"$f":"+NPV($H$52,AL50:$CT$50)/$C$22*$C$23","v":{"v":16821.518015040307,"d":"16,822"}},{"$f":"+NPV($H$52,AM50:$CT$50)/$C$22*$C$23","v":{"v":17315.239351912347,"d":"17,315"}},{"$f":"+NPV($H$52,AN50:$CT$50)/$C$22*$C$23","v":{"v":17825.699403711085,"d":"17,826"}},{"$f":"+NPV($H$52,AO50:$CT$50)/$C$22*$C$23","v":{"v":18342.91351125861,"d":"18,343"}},{"$f":"+NPV($H$52,AP50:$CT$50)/$C$22*$C$23","v":{"v":18866.187984806835,"d":"18,866"}},{"$f":"+NPV($H$52,AQ50:$CT$50)/$C$22*$C$23","v":{"v":19394.735669939677,"d":"19,395"}},{"$f":"+NPV($H$52,AR50:$CT$50)/$C$22*$C$23","v":{"v":19927.66781788222,"d":"19,928"}},{"$f":"+NPV($H$52,AS50:$CT$50)/$C$22*$C$23","v":{"v":20463.98534087352,"d":"20,464"}},{"$f":"+NPV($H$52,AT50:$CT$50)/$C$22*$C$23","v":{"v":21001.678118211352,"d":"21,002"}},{"$f":"+NPV($H$52,AU50:$CT$50)/$C$22*$C$23","v":{"v":21539.36199182084,"d":"21,539"}},{"$f":"+NPV($H$52,AV50:$CT$50)/$C$22*$C$23","v":{"v":22075.498234238363,"d":"22,075"}},{"$f":"+NPV($H$52,AW50:$CT$50)/$C$22*$C$23","v":{"v":22608.380685591237,"d":"22,608"}},{"$f":"+NPV($H$52,AX50:$CT$50)/$C$22*$C$23","v":{"v":23136.12193276649,"d":"23,136"}},{"$f":"+NPV($H$52,AY50:$CT$50)/$C$22*$C$23","v":{"v":23664.617183692593,"d":"23,665"}},{"$f":"+NPV($H$52,AZ50:$CT$50)/$C$22*$C$23","v":{"v":24192.72469347674,"d":"24,193"}},{"$f":"+NPV($H$52,BA50:$CT$50)/$C$22*$C$23","v":{"v":24719.1865217476,"d":"24,719"}},{"$f":"+NPV($H$52,BB50:$CT$50)/$C$22*$C$23","v":{"v":25242.619518077245,"d":"25,243"}},{"$f":"+NPV($H$52,BC50:$CT$50)/$C$22*$C$23","v":{"v":25761.505671746738,"d":"25,762"}},{"$f":"+NPV($H$52,BD50:$CT$50)/$C$22*$C$23","v":{"v":26290.22323200505,"d":"26,290"}},{"$f":"+NPV($H$52,BE50:$CT$50)/$C$22*$C$23","v":{"v":26828.902689398834,"d":"26,829"}},{"$f":"+NPV($H$52,BF50:$CT$50)/$C$22*$C$23","v":{"v":27377.672221883455,"d":"27,378"}},{"$f":"+NPV($H$52,BG50:$CT$50)/$C$22*$C$23","v":{"v":27936.657317210447,"d":"27,937"}},{"$f":"+NPV($H$52,BH50:$CT$50)/$C$22*$C$23","v":{"v":28505.980366102525,"d":"28,506"}},{"$f":"+NPV($H$52,BI50:$CT$50)/$C$22*$C$23","v":{"v":29058.467730290093,"d":"29,058"}},{"$f":"+NPV($H$52,BJ50:$CT$50)/$C$22*$C$23","v":{"v":29590.706894744155,"d":"29,591"}},{"$f":"+NPV($H$52,BK50:$CT$50)/$C$22*$C$23","v":{"v":30098.964195869972,"d":"30,099"}},{"$f":"+NPV($H$52,BL50:$CT$50)/$C$22*$C$23","v":{"v":30579.159721344506,"d":"30,579"}},{"$f":"+NPV($H$52,BM50:$CT$50)/$C$22*$C$23","v":{"v":31026.84040072772,"d":"31,027"}},{"$f":"+NPV($H$52,BN50:$CT$50)/$C$22*$C$23","v":{"v":31458.576578369222,"d":"31,459"}},{"$f":"+NPV($H$52,BO50:$CT$50)/$C$22*$C$23","v":{"v":31872.022851785066,"d":"31,872"}},{"$f":"+NPV($H$52,BP50:$CT$50)/$C$22*$C$23","v":{"v":32264.643878127354,"d":"32,265"}},{"$f":"+NPV($H$52,BQ50:$CT$50)/$C$22*$C$23","v":{"v":32633.700990385536,"d":"32,634"}},{"$f":"+NPV($H$52,BR50:$CT$50)/$C$22*$C$23","v":{"v":32976.23791730094,"d":"32,976"}},{"$f":"+NPV($H$52,BS50:$CT$50)/$C$22*$C$23","v":{"v":33288.88520264586,"d":"33,289"}},{"$f":"+NPV($H$52,BT50:$CT$50)/$C$22*$C$23","v":{"v":33568.182392458904,"d":"33,568"}},{"$f":"+NPV($H$52,BU50:$CT$50)/$C$22*$C$23","v":{"v":33810.40069966824,"d":"33,810"}},{"$f":"+NPV($H$52,BV50:$CT$50)/$C$22*$C$23","v":{"v":34011.52437062078,"d":"34,012"}},{"$f":"+NPV($H$52,BW50:$CT$50)/$C$22*$C$23","v":{"v":34167.23081100256,"d":"34,167"}},{"$f":"+NPV($H$52,BX50:$CT$50)/$C$22*$C$23","v":{"v":34274.37614468332,"d":"34,274"}},{"$f":"+NPV($H$52,BY50:$CT$50)/$C$22*$C$23","v":{"v":34328.14404452143,"d":"34,328"}},{"$f":"+NPV($H$52,BZ50:$CT$50)/$C$22*$C$23","v":{"v":34323.35919950373,"d":"34,323"}},{"$f":"+NPV($H$52,CA50:$CT$50)/$C$22*$C$23","v":{"v":34254.462777631365,"d":"34,254"}},{"$f":"+NPV($H$52,CB50:$CT$50)/$C$22*$C$23","v":{"v":34115.4862668863,"d":"34,115"}},{"$f":"+NPV($H$52,CC50:$CT$50)/$C$22*$C$23","v":{"v":33899.270091671264,"d":"33,899"}},{"$f":"+NPV($H$52,CD50:$CT$50)/$C$22*$C$23","v":{"v":33598.84870852184,"d":"33,599"}},{"$f":"+NPV($H$52,CE50:$CT$50)/$C$22*$C$23","v":{"v":33206.74975983268,"d":"33,207"}},{"$f":"+NPV($H$52,CF50:$CT$50)/$C$22*$C$23","v":{"v":32714.959721336818,"d":"32,715"}},{"$f":"+NPV($H$52,CG50:$CT$50)/$C$22*$C$23","v":{"v":32114.887286163375,"d":"32,115"}},{"$f":"+NPV($H$52,CH50:$CT$50)/$C$22*$C$23","v":{"v":31307.08902546464,"d":"31,307"}},{"$f":"+NPV($H$52,CI50:$CT$50)/$C$22*$C$23","v":{"v":30267.625795468026,"d":"30,268"}},{"$f":"+NPV($H$52,CJ50:$CT$50)/$C$22*$C$23","v":{"v":28970.35702253029,"d":"28,970"}},{"$f":"+NPV($H$52,CK50:$CT$50)/$C$22*$C$23","v":{"v":27386.757717250835,"d":"27,387"}},{"$f":"+NPV($H$52,CL50:$CT$50)/$C$22*$C$23","v":{"v":25485.72112962115,"d":"25,486"}},{"$f":"+NPV($H$52,CM50:$CT$50)/$C$22*$C$23","v":{"v":23172.73498822334,"d":"23,173"}},{"$f":"+NPV($H$52,CN50:$CT$50)/$C$22*$C$23","v":{"v":20398.40062264548,"d":"20,398"}},{"$f":"+NPV($H$52,CO50:$CT$50)/$C$22*$C$23","v":{"v":17108.33192485293,"d":"17,108"}},{"$f":"+NPV($H$52,CP50:$CT$50)/$C$22*$C$23","v":{"v":13242.69152640986,"d":"13,243"}},{"$f":"+NPV($H$52,CQ50:$CT$50)/$C$22*$C$23","v":{"v":9666.63077777931,"d":"9,667"}},{"$f":"+NPV($H$52,CR50:$CT$50)/$C$22*$C$23","v":{"v":5848.725078851018,"d":"5,849"}},{"$f":"+NPV($H$52,CS50:$CT$50)/$C$22*$C$23","v":0}]

{"sheet":"Mac","index":8,"n_rows":58,"n_cols":192,"rows_kept":58}
[]
[null,"Project:",{"$nulls":4},"407ETR"]
[null,"Worksheet:",{"$nulls":4},"Macro"]
[null,"Model Integrity",{"$nulls":4},{"$f":"Mac!$M$49&\" of \"&Mac!$M$47&\" checks fail\"","v":"0 of 6 checks fail"}]
[null,"Scenario",{"$nulls":4},{"$f":"+Inputs!G5","v":"Base \nCase"}]
[]
[{"$nulls":10},"Units"]
[null,"Year",{"$nulls":8},"Year",{"$nulls":3},{"$f":"+Oper!O8","v":2017},{"$f":"+Oper!P8","v":2018},{"$f":"+Oper!Q8","v":2019},{"$f":"+Oper!R8","v":2020},{"$f":"+Oper!S8","v":2021},{"$f":"+Oper!T8","v":2022},{"$f":"+Oper!U8","v":2023},{"$f":"+Oper!V8","v":2024},{"$f":"+Oper!W8","v":2025},{"$f":"+Oper!X8","v":2026},{"$f":"+Oper!Y8","v":2027},{"$f":"+Oper!Z8","v":2028},{"$f":"+Oper!AA8","v":2029},{"$f":"+Oper!AB8","v":2030},{"$f":"+Oper!AC8","v":2031},{"$f":"+Oper!AD8","v":2032},{"$f":"+Oper!AE8","v":2033},{"$f":"+Oper!AF8","v":2034},{"$f":"+Oper!AG8","v":2035},{"$f":"+Oper!AH8","v":2036},{"$f":"+Oper!AI8","v":2037},{"$f":"+Oper!AJ8","v":2038},{"$f":"+Oper!AK8","v":2039},{"$f":"+Oper!AL8","v":2040},{"$f":"+Oper!AM8","v":2041},{"$f":"+Oper!AN8","v":2042},{"$f":"+Oper!AO8","v":2043},{"$f":"+Oper!AP8","v":2044},{"$f":"+Oper!AQ8","v":2045},{"$f":"+Oper!AR8","v":2046},{"$f":"+Oper!AS8","v":2047},{"$f":"+Oper!AT8","v":2048},{"$f":"+Oper!AU8","v":2049},{"$f":"+Oper!AV8","v":2050},{"$f":"+Oper!AW8","v":2051},{"$f":"+Oper!AX8","v":2052},{"$f":"+Oper!AY8","v":2053},{"$f":"+Oper!AZ8","v":2054},{"$f":"+Oper!BA8","v":2055},{"$f":"+Oper!BB8","v":2056},{"$f":"+Oper!BC8","v":2057},{"$f":"+Oper!BD8","v":2058},{"$f":"+Oper!BE8","v":2059},{"$f":"+Oper!BF8","v":2060},{"$f":"+Oper!BG8","v":2061},{"$f":"+Oper!BH8","v":2062},{"$f":"+Oper!BI8","v":2063},{"$f":"+Oper!BJ8","v":2064},{"$f":"+Oper!BK8","v":2065},{"$f":"+Oper!BL8","v":2066},{"$f":"+Oper!BM8","v":2067},{"$f":"+Oper!BN8","v":2068},{"$f":"+Oper!BO8","v":2069},{"$f":"+Oper!BP8","v":2070},{"$f":"+Oper!BQ8","v":2071},{"$f":"+Oper!BR8","v":2072},{"$f":"+Oper!BS8","v":2073},{"$f":"+Oper!BT8","v":2074},{"$f":"+Oper!BU8","v":2075},{"$f":"+Oper!BV8","v":2076},{"$f":"+Oper!BW8","v":2077},{"$f":"+Oper!BX8","v":2078},{"$f":"+Oper!BY8","v":2079},{"$f":"+Oper!BZ8","v":2080},{"$f":"+Oper!CA8","v":2081},{"$f":"+Oper!CB8","v":2082},{"$f":"+Oper!CC8","v":2083},{"$f":"+Oper!CD8","v":2084},{"$f":"+Oper!CE8","v":2085},{"$f":"+Oper!CF8","v":2086},{"$f":"+Oper!CG8","v":2087},{"$f":"+Oper!CH8","v":2088},{"$f":"+Oper!CI8","v":2089},{"$f":"+Oper!CJ8","v":2090},{"$f":"+Oper!CK8","v":2091},{"$f":"+Oper!CL8","v":2092},{"$f":"+Oper!CM8","v":2093},{"$f":"+Oper!CN8","v":2094},{"$f":"+Oper!CO8","v":2095},{"$f":"+Oper!CP8","v":2096},{"$f":"+Oper!CQ8","v":2097},{"$f":"+Oper!CR8","v":2098},null,null,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070,2071,2071,2072,2072,2073,2073,2074,2074,2075,2075,2076,2076,2077,2077,2078,2078,2079,2079,2080,2080,2081,2081,2082,2082,2083,2083,2084,2084,2085,2085,2086,2086,2087,2087,2088,2088,2089,2089,2090,2090,2091,2091,2092,2092,2093,2093,2094,2094,2095,2095,2096,2096,2097,2097,2098,2098,2099,2099,2100,2100,2101,2101,2102,2102,2103,2103,2104,2104]
[null,"Period start date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O9","v":"2017-01-01"},{"$f":"+Oper!P9","v":"2018-01-01"},{"$f":"+Oper!Q9","v":"2019-01-01"},{"$f":"+Oper!R9","v":"2020-01-01"},{"$f":"+Oper!S9","v":"2021-01-01"},{"$f":"+Oper!T9","v":"2022-01-01"},{"$f":"+Oper!U9","v":"2023-01-01"},{"$f":"+Oper!V9","v":"2024-01-01"},{"$f":"+Oper!W9","v":"2025-01-01"},{"$f":"+Oper!X9","v":"2026-01-01"},{"$f":"+Oper!Y9","v":"2027-01-01"},{"$f":"+Oper!Z9","v":"2028-01-01"},{"$f":"+Oper!AA9","v":"2029-01-01"},{"$f":"+Oper!AB9","v":"2030-01-01"},{"$f":"+Oper!AC9","v":"2031-01-01"},{"$f":"+Oper!AD9","v":"2032-01-01"},{"$f":"+Oper!AE9","v":"2033-01-01"},{"$f":"+Oper!AF9","v":"2034-01-01"},{"$f":"+Oper!AG9","v":"2035-01-01"},{"$f":"+Oper!AH9","v":"2036-01-01"},{"$f":"+Oper!AI9","v":"2037-01-01"},{"$f":"+Oper!AJ9","v":"2038-01-01"},{"$f":"+Oper!AK9","v":"2039-01-01"},{"$f":"+Oper!AL9","v":"2040-01-01"},{"$f":"+Oper!AM9","v":"2041-01-01"},{"$f":"+Oper!AN9","v":"2042-01-01"},{"$f":"+Oper!AO9","v":"2043-01-01"},{"$f":"+Oper!AP9","v":"2044-01-01"},{"$f":"+Oper!AQ9","v":"2045-01-01"},{"$f":"+Oper!AR9","v":"2046-01-01"},{"$f":"+Oper!AS9","v":"2047-01-01"},{"$f":"+Oper!AT9","v":"2048-01-01"},{"$f":"+Oper!AU9","v":"2049-01-01"},{"$f":"+Oper!AV9","v":"2050-01-01"},{"$f":"+Oper!AW9","v":"2051-01-01"},{"$f":"+Oper!AX9","v":"2052-01-01"},{"$f":"+Oper!AY9","v":"2053-01-01"},{"$f":"+Oper!AZ9","v":"2054-01-01"},{"$f":"+Oper!BA9","v":"2055-01-01"},{"$f":"+Oper!BB9","v":"2056-01-01"},{"$f":"+Oper!BC9","v":"2057-01-01"},{"$f":"+Oper!BD9","v":"2058-01-01"},{"$f":"+Oper!BE9","v":"2059-01-01"},{"$f":"+Oper!BF9","v":"2060-01-01"},{"$f":"+Oper!BG9","v":"2061-01-01"},{"$f":"+Oper!BH9","v":"2062-01-01"},{"$f":"+Oper!BI9","v":"2063-01-01"},{"$f":"+Oper!BJ9","v":"2064-01-01"},{"$f":"+Oper!BK9","v":"2065-01-01"},{"$f":"+Oper!BL9","v":"2066-01-01"},{"$f":"+Oper!BM9","v":"2067-01-01"},{"$f":"+Oper!BN9","v":"2068-01-01"},{"$f":"+Oper!BO9","v":"2069-01-01"},{"$f":"+Oper!BP9","v":"2070-01-01"},{"$f":"+Oper!BQ9","v":"2071-01-01"},{"$f":"+Oper!BR9","v":"2072-01-01"},{"$f":"+Oper!BS9","v":"2073-01-01"},{"$f":"+Oper!BT9","v":"2074-01-01"},{"$f":"+Oper!BU9","v":"2075-01-01"},{"$f":"+Oper!BV9","v":"2076-01-01"},{"$f":"+Oper!BW9","v":"2077-01-01"},{"$f":"+Oper!BX9","v":"2078-01-01"},{"$f":"+Oper!BY9","v":"2079-01-01"},{"$f":"+Oper!BZ9","v":"2080-01-01"},{"$f":"+Oper!CA9","v":"2081-01-01"},{"$f":"+Oper!CB9","v":"2082-01-01"},{"$f":"+Oper!CC9","v":"2083-01-01"},{"$f":"+Oper!CD9","v":"2084-01-01"},{"$f":"+Oper!CE9","v":"2085-01-01"},{"$f":"+Oper!CF9","v":"2086-01-01"},{"$f":"+Oper!CG9","v":"2087-01-01"},{"$f":"+Oper!CH9","v":"2088-01-01"},{"$f":"+Oper!CI9","v":"2089-01-01"},{"$f":"+Oper!CJ9","v":"2090-01-01"},{"$f":"+Oper!CK9","v":"2091-01-01"},{"$f":"+Oper!CL9","v":"2092-01-01"},{"$f":"+Oper!CM9","v":"2093-01-01"},{"$f":"+Oper!CN9","v":"2094-01-01"},{"$f":"+Oper!CO9","v":"2095-01-01"},{"$f":"+Oper!CP9","v":"2096-01-01"},{"$f":"+Oper!CQ9","v":"2097-01-01"},{"$f":"+Oper!CR9","v":"2098-01-01"},null,null,"2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01","2092-01-01","2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01"]
[null,"Period end date",{"$nulls":8},"Date",{"$nulls":3},{"$f":"+Oper!O10","v":"2017-12-31"},{"$f":"+Oper!P10","v":"2018-12-31"},{"$f":"+Oper!Q10","v":"2019-12-31"},{"$f":"+Oper!R10","v":"2020-12-31"},{"$f":"+Oper!S10","v":"2021-12-31"},{"$f":"+Oper!T10","v":"2022-12-31"},{"$f":"+Oper!U10","v":"2023-12-31"},{"$f":"+Oper!V10","v":"2024-12-31"},{"$f":"+Oper!W10","v":"2025-12-31"},{"$f":"+Oper!X10","v":"2026-12-31"},{"$f":"+Oper!Y10","v":"2027-12-31"},{"$f":"+Oper!Z10","v":"2028-12-31"},{"$f":"+Oper!AA10","v":"2029-12-31"},{"$f":"+Oper!AB10","v":"2030-12-31"},{"$f":"+Oper!AC10","v":"2031-12-31"},{"$f":"+Oper!AD10","v":"2032-12-31"},{"$f":"+Oper!AE10","v":"2033-12-31"},{"$f":"+Oper!AF10","v":"2034-12-31"},{"$f":"+Oper!AG10","v":"2035-12-31"},{"$f":"+Oper!AH10","v":"2036-12-31"},{"$f":"+Oper!AI10","v":"2037-12-31"},{"$f":"+Oper!AJ10","v":"2038-12-31"},{"$f":"+Oper!AK10","v":"2039-12-31"},{"$f":"+Oper!AL10","v":"2040-12-31"},{"$f":"+Oper!AM10","v":"2041-12-31"},{"$f":"+Oper!AN10","v":"2042-12-31"},{"$f":"+Oper!AO10","v":"2043-12-31"},{"$f":"+Oper!AP10","v":"2044-12-31"},{"$f":"+Oper!AQ10","v":"2045-12-31"},{"$f":"+Oper!AR10","v":"2046-12-31"},{"$f":"+Oper!AS10","v":"2047-12-31"},{"$f":"+Oper!AT10","v":"2048-12-31"},{"$f":"+Oper!AU10","v":"2049-12-31"},{"$f":"+Oper!AV10","v":"2050-12-31"},{"$f":"+Oper!AW10","v":"2051-12-31"},{"$f":"+Oper!AX10","v":"2052-12-31"},{"$f":"+Oper!AY10","v":"2053-12-31"},{"$f":"+Oper!AZ10","v":"2054-12-31"},{"$f":"+Oper!BA10","v":"2055-12-31"},{"$f":"+Oper!BB10","v":"2056-12-31"},{"$f":"+Oper!BC10","v":"2057-12-31"},{"$f":"+Oper!BD10","v":"2058-12-31"},{"$f":"+Oper!BE10","v":"2059-12-31"},{"$f":"+Oper!BF10","v":"2060-12-31"},{"$f":"+Oper!BG10","v":"2061-12-31"},{"$f":"+Oper!BH10","v":"2062-12-31"},{"$f":"+Oper!BI10","v":"2063-12-31"},{"$f":"+Oper!BJ10","v":"2064-12-31"},{"$f":"+Oper!BK10","v":"2065-12-31"},{"$f":"+Oper!BL10","v":"2066-12-31"},{"$f":"+Oper!BM10","v":"2067-12-31"},{"$f":"+Oper!BN10","v":"2068-12-31"},{"$f":"+Oper!BO10","v":"2069-12-31"},{"$f":"+Oper!BP10","v":"2070-12-31"},{"$f":"+Oper!BQ10","v":"2071-12-31"},{"$f":"+Oper!BR10","v":"2072-12-31"},{"$f":"+Oper!BS10","v":"2073-12-31"},{"$f":"+Oper!BT10","v":"2074-12-31"},{"$f":"+Oper!BU10","v":"2075-12-31"},{"$f":"+Oper!BV10","v":"2076-12-31"},{"$f":"+Oper!BW10","v":"2077-12-31"},{"$f":"+Oper!BX10","v":"2078-12-31"},{"$f":"+Oper!BY10","v":"2079-12-31"},{"$f":"+Oper!BZ10","v":"2080-12-31"},{"$f":"+Oper!CA10","v":"2081-12-31"},{"$f":"+Oper!CB10","v":"2082-12-31"},{"$f":"+Oper!CC10","v":"2083-12-31"},{"$f":"+Oper!CD10","v":"2084-12-31"},{"$f":"+Oper!CE10","v":"2085-12-31"},{"$f":"+Oper!CF10","v":"2086-12-31"},{"$f":"+Oper!CG10","v":"2087-12-31"},{"$f":"+Oper!CH10","v":"2088-12-31"},{"$f":"+Oper!CI10","v":"2089-12-31"},{"$f":"+Oper!CJ10","v":"2090-12-31"},{"$f":"+Oper!CK10","v":"2091-12-31"},{"$f":"+Oper!CL10","v":"2092-12-31"},{"$f":"+Oper!CM10","v":"2093-12-31"},{"$f":"+Oper!CN10","v":"2094-12-31"},{"$f":"+Oper!CO10","v":"2095-12-31"},{"$f":"+Oper!CP10","v":"2096-12-31"},{"$f":"+Oper!CQ10","v":"2097-12-31"},{"$f":"+Oper!CR10","v":"2098-12-31"},null,null,"2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31","2092-06-30","2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31"]
[]
[null,"Concession Period Flag",{"$nulls":8},"Flag",{"$nulls":3},{"$f":"+IF(O$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(P$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Q$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(R$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(S$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(T$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(U$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(V$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(W$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(X$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Y$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(Z$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(AZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BR$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BS$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BT$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BU$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BV$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BW$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BX$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BY$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(BZ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CA$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CB$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CC$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CD$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CE$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CF$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CG$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CH$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CI$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CJ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CK$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CL$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CM$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CN$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CO$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CP$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CQ$10<=Inputs!$L$16,1,0)","v":1},{"$f":"+IF(CR$10<=Inputs!$L$16,1,0)","v":1}]
[null,"Days in the period",{"$nulls":8},"Days",{"$nulls":3},{"$f":"+O10-O9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+AU10-AU9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,{"$f":"+CA10-CA9+1","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[null,"Macro"]
[]
[{"$nulls":12},11]
[]
[{"$nulls":13},6]
[null,"shortcut  ------->   Ctrl +q "]
[]
[{"$nulls":12},{"$f":"+IF(AND(ROUND(SUM(O35:GJ35),3)=0,SUM(M24:M26)=0),1,0)","v":1}]
[]
[null,"Net Interest Charge",{"$nulls":8},"MCAD",null,{"$f":"IF(ROUND(N24,5)=ROUND(N31,5),0,1)","v":0},{"$f":"SUM(O24:HX24)","v":{"v":14349.199408290138,"d":"14,349"}},{"$f":"+Oper!O81","v":0},{"$f":"+Oper!P81","v":{"v":14.9,"d":"14.90"}},{"$f":"+Oper!Q81","v":{"v":27.245940252691838,"d":"27.25"}},{"$f":"+Oper!R81","v":{"v":29.129869099529753,"d":"29.13"}},{"$f":"+Oper!S81","v":{"v":30.452962128731002,"d":"30.45"}},{"$f":"+Oper!T81","v":{"v":31.499973091346945,"d":"31.50"}},{"$f":"+Oper!U81","v":{"v":33.35567342713373,"d":"33.36"}},{"$f":"+Oper!V81","v":{"v":35.46361320885054,"d":"35.46"}},{"$f":"+Oper!W81","v":{"v":37.47916352659884,"d":"37.48"}},{"$f":"+Oper!X81","v":{"v":39.72192093337349,"d":"39.72"}},{"$f":"+Oper!Y81","v":{"v":42.336656830402546,"d":"42.34"}},{"$f":"+Oper!Z81","v":{"v":44.80670182555581,"d":"44.81"}},{"$f":"+Oper!AA81","v":{"v":47.11922926153923,"d":"47.12"}},{"$f":"+Oper!AB81","v":{"v":49.68958440789986,"d":"49.69"}},{"$f":"+Oper!AC81","v":{"v":52.4060782505709,"d":"52.41"}},{"$f":"+Oper!AD81","v":{"v":56.1980192461365,"d":"56.20"}},{"$f":"+Oper!AE81","v":{"v":58.42256446690663,"d":"58.42"}},{"$f":"+Oper!AF81","v":{"v":60.83938771997489,"d":"60.84"}},{"$f":"+Oper!AG81","v":{"v":63.36064500091119,"d":"63.36"}},{"$f":"+Oper!AH81","v":{"v":66.18274779187337,"d":"66.18"}},{"$f":"+Oper!AI81","v":{"v":68.82258877456566,"d":"68.82"}},{"$f":"+Oper!AJ81","v":{"v":71.58339493520921,"d":"71.58"}},{"$f":"+Oper!AK81","v":{"v":74.45561909992158,"d":"74.46"}},{"$f":"+Oper!AL81","v":{"v":77.67273270831511,"d":"77.67"}},{"$f":"+Oper!AM81","v":{"v":80.56028631215183,"d":"80.56"}},{"$f":"+Oper!AN81","v":{"v":84.21818282873593,"d":"84.22"}},{"$f":"+Oper!AO81","v":{"v":87.205163002514,"d":"87.21"}},{"$f":"+Oper!AP81","v":{"v":90.52760606156795,"d":"90.53"}},{"$f":"+Oper!AQ81","v":{"v":93.43728030949576,"d":"93.44"}},{"$f":"+Oper!AR81","v":{"v":96.70050732969192,"d":"96.70"}},{"$f":"+Oper!AS81","v":{"v":99.932994498115,"d":"99.93"}},{"$f":"+Oper!AT81","v":{"v":103.8799975505155,"d":"103.88"}},{"$f":"+Oper!AU81","v":{"v":107.37587086113784,"d":"107.38"}},{"$f":"+Oper!AV81","v":{"v":111.29024239341638,"d":"111.29"}},{"$f":"+Oper!AW81","v":{"v":115.36018496529812,"d":"115.36"}},{"$f":"+Oper!AX81","v":{"v":120.7059335125499,"d":"120.71"}},{"$f":"+Oper!AY81","v":{"v":124.0701981353853,"d":"124.07"}},{"$f":"+Oper!AZ81","v":{"v":127.80512592187519,"d":"127.81"}},{"$f":"+Oper!BA81","v":{"v":131.664329034783,"d":"131.66"}},{"$f":"+Oper!BB81","v":{"v":136.03472962954865,"d":"136.03"}},{"$f":"+Oper!BC81","v":{"v":139.7537324503726,"d":"139.75"}},{"$f":"+Oper!BD81","v":{"v":143.95768659869628,"d":"143.96"}},{"$f":"+Oper!BE81","v":{"v":148.3045000699361,"d":"148.30"}},{"$f":"+Oper!BF81","v":{"v":153.22724060666198,"d":"153.23"}},{"$f":"+Oper!BG81","v":{"v":157.41626284326767,"d":"157.42"}},{"$f":"+Oper!BH81","v":{"v":162.15152635397433,"d":"162.15"}},{"$f":"+Oper!BI81","v":{"v":167.04770422212295,"d":"167.05"}},{"$f":"+Oper!BJ81","v":{"v":172.59259668830356,"d":"172.59"}},{"$f":"+Oper!BK81","v":{"v":177.3110411537798,"d":"177.31"}},{"$f":"+Oper!BL81","v":{"v":182.64476263881366,"d":"182.64"}},{"$f":"+Oper!BM81","v":{"v":188.15973536015113,"d":"188.16"}},{"$f":"+Oper!BN81","v":{"v":194.40540933630922,"d":"194.41"}},{"$f":"+Oper!BO81","v":{"v":199.72018613057767,"d":"199.72"}},{"$f":"+Oper!BP81","v":{"v":205.7280006514781,"d":"205.73"}},{"$f":"+Oper!BQ81","v":{"v":211.9399735283126,"d":"211.94"}},{"$f":"+Oper!BR81","v":{"v":218.97499605659021,"d":"218.97"}},{"$f":"+Oper!BS81","v":{"v":224.96147159520692,"d":"224.96"}},{"$f":"+Oper!BT81","v":{"v":231.7285732181203,"d":"231.73"}},{"$f":"+Oper!BU81","v":{"v":238.72563539273986,"d":"238.73"}},{"$f":"+Oper!BV81","v":{"v":246.6497669055756,"d":"246.65"}},{"$f":"+Oper!BW81","v":{"v":253.39283265635285,"d":"253.39"}},{"$f":"+Oper!BX81","v":{"v":261.01518255006664,"d":"261.02"}},{"$f":"+Oper!BY81","v":{"v":268.89655615652043,"d":"268.90"}},{"$f":"+Oper!BZ81","v":{"v":277.8221651336521,"d":"277.82"}},{"$f":"+Oper!CA81","v":{"v":285.4174414236826,"d":"285.42"}},{"$f":"+Oper!CB81","v":{"v":294.0031286410095,"d":"294.00"}},{"$f":"+Oper!CC81","v":{"v":302.8805758287477,"d":"302.88"}},{"$f":"+Oper!CD81","v":{"v":312.93423224315796,"d":"312.93"}},{"$f":"+Oper!CE81","v":{"v":321.4894242068805,"d":"321.49"}},{"$f":"+Oper!CF81","v":{"v":331.1601984460112,"d":"331.16"}},{"$f":"+Oper!CG81","v":{"v":341.15960622773963,"d":"341.16"}},{"$f":"+Oper!CH81","v":{"v":352.4838763764749,"d":"352.48"}},{"$f":"+Oper!CI81","v":{"v":362.12030127285567,"d":"362.12"}},{"$f":"+Oper!CJ81","v":{"v":373.0132993540684,"d":"373.01"}},{"$f":"+Oper!CK81","v":{"v":384.2764647518187,"d":"384.28"}},{"$f":"+Oper!CL81","v":{"v":397.0319329233519,"d":"397.03"}},{"$f":"+Oper!CM81","v":{"v":407.88624048037144,"d":"407.89"}},{"$f":"+Oper!CN81","v":{"v":420.15593102047154,"d":"420.16"}},{"$f":"+Oper!CO81","v":{"v":432.84257182422874,"d":"432.84"}},{"$f":"+Oper!CP81","v":{"v":447.210117470705,"d":"447.21"}},{"$f":"+Oper!CQ81","v":{"v":459.4362276525653,"d":"459.44"}},{"$f":"+Oper!CR81","v":{"v":473.2566015135938,"d":"473.26"}},null,null,{"$f":"+Oper!CU81","v":0},{"$f":"+Oper!CV81","v":0},{"$f":"+Oper!CW81","v":0},{"$f":"+Oper!CX81","v":0},{"$f":"+Oper!CY81","v":0},{"$f":"+Oper!CZ81","v":0},{"$f":"+Oper!DA81","v":0},{"$f":"+Oper!DB81","v":0},{"$f":"+Oper!DC81","v":0},{"$f":"+Oper!DD81","v":0},{"$f":"+Oper!DE81","v":0},{"$f":"+Oper!DF81","v":0},{"$f":"+Oper!DG81","v":0},{"$f":"+Oper!DH81","v":0},{"$f":"+Oper!DI81","v":0},{"$f":"+Oper!DJ81","v":0},{"$f":"+Oper!DK81","v":0},{"$f":"+Oper!DL81","v":0},{"$f":"+Oper!DM81","v":0},{"$f":"+Oper!DN81","v":0},{"$f":"+Oper!DO81","v":0},{"$f":"+Oper!DP81","v":0},{"$f":"+Oper!DQ81","v":0},{"$f":"+Oper!DR81","v":0},{"$f":"+Oper!DS81","v":0},{"$f":"+Oper!DT81","v":0},{"$f":"+Oper!DU81","v":0},{"$f":"+Oper!DV81","v":0},{"$f":"+Oper!DW81","v":0},{"$f":"+Oper!DX81","v":0},{"$f":"+Oper!DY81","v":0},{"$f":"+Oper!DZ81","v":0},{"$f":"+Oper!EA81","v":0},{"$f":"+Oper!EB81","v":0},{"$f":"+Oper!EC81","v":0},{"$f":"+Oper!ED81","v":0},{"$f":"+Oper!EE81","v":0},{"$f":"+Oper!EF81","v":0},{"$f":"+Oper!EG81","v":0},{"$f":"+Oper!EH81","v":0},{"$f":"+Oper!EI81","v":0},{"$f":"+Oper!EJ81","v":0},{"$f":"+Oper!EK81","v":0},{"$f":"+Oper!EL81","v":0},{"$f":"+Oper!EM81","v":0},{"$f":"+Oper!EN81","v":0},{"$f":"+Oper!EO81","v":0},{"$f":"+Oper!EP81","v":0},{"$f":"+Oper!EQ81","v":0},{"$f":"+Oper!ER81","v":0},{"$f":"+Oper!ES81","v":0},{"$f":"+Oper!ET81","v":0},{"$f":"+Oper!EU81","v":0},{"$f":"+Oper!EV81","v":0},{"$f":"+Oper!EW81","v":0},{"$f":"+Oper!EX81","v":0},{"$f":"+Oper!EY81","v":0},{"$f":"+Oper!EZ81","v":0},{"$f":"+Oper!FA81","v":0},{"$f":"+Oper!FB81","v":0},{"$f":"+Oper!FC81","v":0},{"$f":"+Oper!FD81","v":0},{"$f":"+Oper!FE81","v":0},{"$f":"+Oper!FF81","v":0},{"$f":"+Oper!FG81","v":0},{"$f":"+Oper!FH81","v":0},{"$f":"+Oper!FI81","v":0},{"$f":"+Oper!FJ81","v":0},{"$f":"+Oper!FK81","v":0},{"$f":"+Oper!FL81","v":0},{"$f":"+Oper!FM81","v":0},{"$f":"+Oper!FN81","v":0},{"$f":"+Oper!FO81","v":0},{"$f":"+Oper!FP81","v":0},{"$f":"+Oper!FQ81","v":0},{"$f":"+Oper!FR81","v":0},{"$f":"+Oper!FS81","v":0},{"$f":"+Oper!FT81","v":0},{"$f":"+Oper!FU81","v":0},{"$f":"+Oper!FV81","v":0},{"$f":"+Oper!FW81","v":0},{"$f":"+Oper!FX81","v":0},{"$f":"+Oper!FY81","v":0},{"$f":"+Oper!FZ81","v":0},{"$f":"+Oper!GA81","v":0},{"$f":"+Oper!GB81","v":0},{"$f":"+Oper!GC81","v":0},{"$f":"+Oper!GD81","v":0},{"$f":"+Oper!GE81","v":0},{"$f":"+Oper!GF81","v":0},{"$f":"+Oper!GG81","v":0},{"$f":"+Oper!GH81","v":0},{"$f":"+Oper!GI81","v":0},{"$f":"+Oper!GJ81","v":0}]
[null,"Final interest income",{"$nulls":8},"MCAD",null,{"$f":"IF(ROUND(N25,5)=ROUND(N32,5),0,1)","v":0},{"$f":"SUM(O25:HX25)","v":{"v":5305.393816328187,"d":"5,305"}},{"$f":"+Fin!O167","v":0},{"$f":"+Fin!P167","v":20.25},{"$f":"+Fin!Q167","v":{"v":25.370941353084522,"d":"25.37"}},{"$f":"+Fin!R167","v":{"v":22.44232019008921,"d":"22.44"}},{"$f":"+Fin!S167","v":{"v":19.72742536327135,"d":"19.73"}},{"$f":"+Fin!T167","v":{"v":16.84341656976146,"d":"16.84"}},{"$f":"+Fin!U167","v":{"v":17.591360319579724,"d":"17.59"}},{"$f":"+Fin!V167","v":{"v":18.737868229683034,"d":"18.74"}},{"$f":"+Fin!W167","v":{"v":20.260304238681325,"d":"20.26"}},{"$f":"+Fin!X167","v":{"v":22.21384908302148,"d":"22.21"}},{"$f":"+Fin!Y167","v":{"v":23.844549201239484,"d":"23.84"}},{"$f":"+Fin!Z167","v":{"v":23.24746851130424,"d":"23.25"}},{"$f":"+Fin!AA167","v":{"v":23.267376914975053,"d":"23.27"}},{"$f":"+Fin!AB167","v":{"v":23.920494874886373,"d":"23.92"}},{"$f":"+Fin!AC167","v":{"v":25.45424477848079,"d":"25.45"}},{"$f":"+Fin!AD167","v":{"v":27.881340442959424,"d":"27.88"}},{"$f":"+Fin!AE167","v":{"v":27.870470597460017,"d":"27.87"}},{"$f":"+Fin!AF167","v":{"v":28.34390787213938,"d":"28.34"}},{"$f":"+Fin!AG167","v":{"v":29.350218535055735,"d":"29.35"}},{"$f":"+Fin!AH167","v":{"v":30.83901816940952,"d":"30.84"}},{"$f":"+Fin!AI167","v":{"v":33.198573775101075,"d":"33.20"}},{"$f":"+Fin!AJ167","v":{"v":32.304493997125995,"d":"32.30"}},{"$f":"+Fin!AK167","v":{"v":32.00754638455659,"d":"32.01"}},{"$f":"+Fin!AL167","v":{"v":32.619456162411495,"d":"32.62"}},{"$f":"+Fin!AM167","v":{"v":34.821416921052204,"d":"34.82"}},{"$f":"+Fin!AN167","v":{"v":37.96533109576597,"d":"37.97"}},{"$f":"+Fin!AO167","v":{"v":38.802350222882204,"d":"38.80"}},{"$f":"+Fin!AP167","v":{"v":39.75346529133873,"d":"39.75"}},{"$f":"+Fin!AQ167","v":{"v":40.61303389383802,"d":"40.61"}},{"$f":"+Fin!AR167","v":{"v":41.66475008672805,"d":"41.66"}},{"$f":"+Fin!AS167","v":{"v":42.747491197870296,"d":"42.75"}},{"$f":"+Fin!AT167","v":{"v":43.8012689835109,"d":"43.80"}},{"$f":"+Fin!AU167","v":{"v":44.894703983897074,"d":"44.89"}},{"$f":"+Fin!AV167","v":{"v":45.7565918675377,"d":"45.76"}},{"$f":"+Fin!AW167","v":{"v":46.84009045066369,"d":"46.84"}},{"$f":"+Fin!AX167","v":{"v":47.95664522994514,"d":"47.96"}},{"$f":"+Fin!AY167","v":{"v":49.09435906680738,"d":"49.09"}},{"$f":"+Fin!AZ167","v":{"v":48.53708002364998,"d":"48.54"}},{"$f":"+Fin!BA167","v":{"v":49.821362587723,"d":"49.82"}},{"$f":"+Fin!BB167","v":{"v":50.72987825413803,"d":"50.73"}},{"$f":"+Fin!BC167","v":{"v":51.48663276548063,"d":"51.49"}},{"$f":"+Fin!BD167","v":{"v":53.34672114778888,"d":"53.35"}},{"$f":"+Fin!BE167","v":{"v":56.376304683120246,"d":"56.38"}},{"$f":"+Fin!BF167","v":{"v":60.64418104225176,"d":"60.64"}},{"$f":"+Fin!BG167","v":{"v":62.59779024563044,"d":"62.60"}},{"$f":"+Fin!BH167","v":{"v":65.29791045591809,"d":"65.30"}},{"$f":"+Fin!BI167","v":{"v":66.84941958641534,"d":"66.85"}},{"$f":"+Fin!BJ167","v":{"v":67.1591360723172,"d":"67.16"}},{"$f":"+Fin!BK167","v":{"v":66.10399386019412,"d":"66.10"}},{"$f":"+Fin!BL167","v":{"v":63.59598906623426,"d":"63.60"}},{"$f":"+Fin!BM167","v":{"v":66.02045187065755,"d":"66.02"}},{"$f":"+Fin!BN167","v":{"v":68.5547622171592,"d":"68.55"}},{"$f":"+Fin!BO167","v":{"v":71.19490180917572,"d":"71.19"}},{"$f":"+Fin!BP167","v":{"v":73.96729845091421,"d":"73.97"}},{"$f":"+Fin!BQ167","v":{"v":76.84104090196925,"d":"76.84"}},{"$f":"+Fin!BR167","v":{"v":79.83030002208211,"d":"79.83"}},{"$f":"+Fin!BS167","v":{"v":82.91699575736888,"d":"82.92"}},{"$f":"+Fin!BT167","v":{"v":86.12891654705909,"d":"86.13"}},{"$f":"+Fin!BU167","v":{"v":89.42914655057736,"d":"89.43"}},{"$f":"+Fin!BV167","v":{"v":92.83142676437771,"d":"92.83"}},{"$f":"+Fin!BW167","v":{"v":96.32719373662746,"d":"96.33"}},{"$f":"+Fin!BX167","v":{"v":100.05127807283553,"d":"100.05"}},{"$f":"+Fin!BY167","v":{"v":103.96822534963829,"d":"103.97"}},{"$f":"+Fin!BZ167","v":{"v":108.09992521093777,"d":"108.10"}},{"$f":"+Fin!CA167","v":{"v":112.4434388910346,"d":"112.44"}},{"$f":"+Fin!CB167","v":{"v":117.03941639569734,"d":"117.04"}},{"$f":"+Fin!CC167","v":{"v":121.79413242605447,"d":"121.79"}},{"$f":"+Fin!CD167","v":{"v":126.72704078135865,"d":"126.73"}},{"$f":"+Fin!CE167","v":{"v":131.82933661441018,"d":"131.83"}},{"$f":"+Fin!CF167","v":{"v":137.14101189120976,"d":"137.14"}},{"$f":"+Fin!CG167","v":{"v":142.6095056694203,"d":"142.61"}},{"$f":"+Fin!CH167","v":{"v":141.96811370308166,"d":"141.97"}},{"$f":"+Fin!CI167","v":{"v":142.35009686733557,"d":"142.35"}},{"$f":"+Fin!CJ167","v":{"v":159.4842825258381,"d":"159.48"}},{"$f":"+Fin!CK167","v":{"v":170.15083545133407,"d":"170.15"}},{"$f":"+Fin!CL167","v":{"v":173.60297274339604,"d":"173.60"}},{"$f":"+Fin!CM167","v":{"v":164.8215419429147,"d":"164.82"}},{"$f":"+Fin!CN167","v":{"v":142.25424679737804,"d":"142.25"}},{"$f":"+Fin!CO167","v":{"v":104.23298253243706,"d":"104.23"}},{"$f":"+Fin!CP167","v":{"v":48.936756300265735,"d":"48.94"}},{"$f":"+Fin!CQ167","v":{"v":39.24631582385628,"d":"39.25"}},{"$f":"+Fin!CR167","v":{"v":37.7553820628069,"d":"37.76"}},null,null,{"$f":"+Fin!CU167","v":0},{"$f":"+Fin!CV167","v":0},{"$f":"+Fin!CW167","v":0},{"$f":"+Fin!CX167","v":0},{"$f":"+Fin!CY167","v":0},{"$f":"+Fin!CZ167","v":0},{"$f":"+Fin!DA167","v":0},{"$f":"+Fin!DB167","v":0},{"$f":"+Fin!DC167","v":0},{"$f":"+Fin!DD167","v":0},{"$f":"+Fin!DE167","v":0},{"$f":"+Fin!DF167","v":0},{"$f":"+Fin!DG167","v":0},{"$f":"+Fin!DH167","v":0},{"$f":"+Fin!DI167","v":0},{"$f":"+Fin!DJ167","v":0},{"$f":"+Fin!DK167","v":0},{"$f":"+Fin!DL167","v":0},{"$f":"+Fin!DM167","v":0},{"$f":"+Fin!DN167","v":0},{"$f":"+Fin!DO167","v":0},{"$f":"+Fin!DP167","v":0},{"$f":"+Fin!DQ167","v":0},{"$f":"+Fin!DR167","v":0},{"$f":"+Fin!DS167","v":0},{"$f":"+Fin!DT167","v":0},{"$f":"+Fin!DU167","v":0},{"$f":"+Fin!DV167","v":0},{"$f":"+Fin!DW167","v":0},{"$f":"+Fin!DX167","v":0},{"$f":"+Fin!DY167","v":0},{"$f":"+Fin!DZ167","v":0},{"$f":"+Fin!EA167","v":0},{"$f":"+Fin!EB167","v":0},{"$f":"+Fin!EC167","v":0},{"$f":"+Fin!ED167","v":0},{"$f":"+Fin!EE167","v":0},{"$f":"+Fin!EF167","v":0},{"$f":"+Fin!EG167","v":0},{"$f":"+Fin!EH167","v":0},{"$f":"+Fin!EI167","v":0},{"$f":"+Fin!EJ167","v":0},{"$f":"+Fin!EK167","v":0},{"$f":"+Fin!EL167","v":0},{"$f":"+Fin!EM167","v":0},{"$f":"+Fin!EN167","v":0},{"$f":"+Fin!EO167","v":0},{"$f":"+Fin!EP167","v":0},{"$f":"+Fin!EQ167","v":0},{"$f":"+Fin!ER167","v":0},{"$f":"+Fin!ES167","v":0},{"$f":"+Fin!ET167","v":0},{"$f":"+Fin!EU167","v":0},{"$f":"+Fin!EV167","v":0},{"$f":"+Fin!EW167","v":0},{"$f":"+Fin!EX167","v":0},{"$f":"+Fin!EY167","v":0},{"$f":"+Fin!EZ167","v":0},{"$f":"+Fin!FA167","v":0},{"$f":"+Fin!FB167","v":0},{"$f":"+Fin!FC167","v":0},{"$f":"+Fin!FD167","v":0},{"$f":"+Fin!FE167","v":0},{"$f":"+Fin!FF167","v":0},{"$f":"+Fin!FG167","v":0},{"$f":"+Fin!FH167","v":0},{"$f":"+Fin!FI167","v":0},{"$f":"+Fin!FJ167","v":0},{"$f":"+Fin!FK167","v":0},{"$f":"+Fin!FL167","v":0},{"$f":"+Fin!FM167","v":0},{"$f":"+Fin!FN167","v":0},{"$f":"+Fin!FO167","v":0},{"$f":"+Fin!FP167","v":0},{"$f":"+Fin!FQ167","v":0},{"$f":"+Fin!FR167","v":0},{"$f":"+Fin!FS167","v":0},{"$f":"+Fin!FT167","v":0},{"$f":"+Fin!FU167","v":0},{"$f":"+Fin!FV167","v":0},{"$f":"+Fin!FW167","v":0},{"$f":"+Fin!FX167","v":0},{"$f":"+Fin!FY167","v":0},{"$f":"+Fin!FZ167","v":0},{"$f":"+Fin!GA167","v":0},{"$f":"+Fin!GB167","v":0},{"$f":"+Fin!GC167","v":0},{"$f":"+Fin!GD167","v":0},{"$f":"+Fin!GE167","v":0},{"$f":"+Fin!GF167","v":0},{"$f":"+Fin!GG167","v":0},{"$f":"+Fin!GH167","v":0},{"$f":"+Fin!GI167","v":0},{"$f":"+Fin!GJ167","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"B24","v":"Net Interest Charge"},{"$nulls":8},"MCAD",null,{"$f":"M24","v":0},{"$f":"+SUM(O31:HX31)","v":{"v":14349.199408290122,"d":"14,349"}},0,{"v":14.9,"d":"14.90"},{"v":27.245940252691838,"d":"27.25"},{"v":29.129869099529753,"d":"29.13"},{"v":30.452962128731002,"d":"30.45"},{"v":31.499973091346945,"d":"31.50"},{"v":33.35567342713373,"d":"33.36"},{"v":35.46361320885054,"d":"35.46"},{"v":37.47916352659884,"d":"37.48"},{"v":39.72192093337349,"d":"39.72"},{"v":42.33665683040255,"d":"42.34"},{"v":44.8067018255558,"d":"44.81"},{"v":47.11922926153923,"d":"47.12"},{"v":49.68958440789986,"d":"49.69"},{"v":52.4060782505709,"d":"52.41"},{"v":56.1980192461365,"d":"56.20"},{"v":58.42256446690663,"d":"58.42"},{"v":60.83938771997489,"d":"60.84"},{"v":63.36064500091119,"d":"63.36"},{"v":66.18274779187335,"d":"66.18"},{"v":68.82258877456567,"d":"68.82"},{"v":71.58339493520914,"d":"71.58"},{"v":74.4556190999215,"d":"74.46"},{"v":77.672732708315,"d":"77.67"},{"v":80.56028631215177,"d":"80.56"},{"v":84.21818282873585,"d":"84.22"},{"v":87.20516300251388,"d":"87.21"},{"v":90.5276060615679,"d":"90.53"},{"v":93.43728030949568,"d":"93.44"},{"v":96.7005073296918,"d":"96.70"},{"v":99.93299449811487,"d":"99.93"},{"v":103.87999755051538,"d":"103.88"},{"v":107.37587086113771,"d":"107.38"},{"v":111.29024239341626,"d":"111.29"},{"v":115.36018496529799,"d":"115.36"},{"v":120.70593351254975,"d":"120.71"},{"v":124.07019813538517,"d":"124.07"},{"v":127.80512592187506,"d":"127.81"},{"v":131.66432903478284,"d":"131.66"},{"v":136.03472962954845,"d":"136.03"},{"v":139.75373245037244,"d":"139.75"},{"v":143.9576865986961,"d":"143.96"},{"v":148.30450006993598,"d":"148.30"},{"v":153.22724060666187,"d":"153.23"},{"v":157.41626284326756,"d":"157.42"},{"v":162.1515263539742,"d":"162.15"},{"v":167.04770422212283,"d":"167.05"},{"v":172.5925966883034,"d":"172.59"},{"v":177.31104115377963,"d":"177.31"},{"v":182.64476263881346,"d":"182.64"},{"v":188.15973536015102,"d":"188.16"},{"v":194.4054093363091,"d":"194.41"},{"v":199.72018613057753,"d":"199.72"},{"v":205.7280006514779,"d":"205.73"},{"v":211.9399735283125,"d":"211.94"},{"v":218.97499605659002,"d":"218.97"},{"v":224.96147159520677,"d":"224.96"},{"v":231.72857321812015,"d":"231.73"},{"v":238.72563539273966,"d":"238.73"},{"v":246.6497669055754,"d":"246.65"},{"v":253.39283265635268,"d":"253.39"},{"v":261.01518255006647,"d":"261.02"},{"v":268.89655615652026,"d":"268.90"},{"v":277.8221651336519,"d":"277.82"},{"v":285.41744142368236,"d":"285.42"},{"v":294.00312864100925,"d":"294.00"},{"v":302.88057582874745,"d":"302.88"},{"v":312.93423224315774,"d":"312.93"},{"v":321.4894242068803,"d":"321.49"},{"v":331.16019844601095,"d":"331.16"},{"v":341.1596062277394,"d":"341.16"},{"v":352.4838763764746,"d":"352.48"},{"v":362.12030127285544,"d":"362.12"},{"v":373.0132993540682,"d":"373.01"},{"v":384.2764647518185,"d":"384.28"},{"v":397.03193292335163,"d":"397.03"},{"v":407.8862404803711,"d":"407.89"},{"v":420.1559310204713,"d":"420.16"},{"v":432.84257182422846,"d":"432.84"},{"v":447.2101174707046,"d":"447.21"},{"v":459.4362276525651,"d":"459.44"},{"v":473.2566015135935,"d":"473.26"},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]
[null,{"$f":"B25","v":"Final interest income"},{"$nulls":8},"MCAD",null,{"$f":"M25","v":0},{"$f":"+SUM(O32:HX32)","v":{"v":5305.393817936058,"d":"5,305"}},0,20.25,{"v":25.370941353084522,"d":"25.37"},{"v":22.44232019008921,"d":"22.44"},{"v":19.72742536327135,"d":"19.73"},{"v":16.84341656976146,"d":"16.84"},{"v":17.591360319579724,"d":"17.59"},{"v":18.737868229683034,"d":"18.74"},{"v":20.260304238681325,"d":"20.26"},{"v":22.21384908302148,"d":"22.21"},{"v":23.844549201239484,"d":"23.84"},{"v":23.247468511304234,"d":"23.25"},{"v":23.267376914975042,"d":"23.27"},{"v":23.920494874886362,"d":"23.92"},{"v":25.45424477848078,"d":"25.45"},{"v":27.881340442959413,"d":"27.88"},{"v":27.87047059746001,"d":"27.87"},{"v":28.34390787213938,"d":"28.34"},{"v":29.350218535055735,"d":"29.35"},{"v":30.83901816940952,"d":"30.84"},{"v":33.19857377510109,"d":"33.20"},{"v":32.30449399712601,"d":"32.30"},{"v":32.0075463845566,"d":"32.01"},{"v":32.6194561624115,"d":"32.62"},{"v":34.82141692105223,"d":"34.82"},{"v":37.965331095765976,"d":"37.97"},{"v":38.8023502228822,"d":"38.80"},{"v":39.75346529133873,"d":"39.75"},{"v":40.61303389383801,"d":"40.61"},{"v":41.66475008672802,"d":"41.66"},{"v":42.74749119787024,"d":"42.75"},{"v":43.80126898351081,"d":"43.80"},{"v":44.894703983896925,"d":"44.89"},{"v":45.7565918675375,"d":"45.76"},{"v":46.84009045066346,"d":"46.84"},{"v":47.95664522994492,"d":"47.96"},{"v":49.09435906680719,"d":"49.09"},{"v":48.53708002364998,"d":"48.54"},{"v":49.82136258772335,"d":"49.82"},{"v":50.72987825413915,"d":"50.73"},{"v":51.48663276548313,"d":"51.49"},{"v":53.34672114779372,"d":"53.35"},{"v":56.37630468312886,"d":"56.38"},{"v":60.64418104226627,"d":"60.64"},{"v":62.59779024565392,"d":"62.60"},{"v":65.29791045595489,"d":"65.30"},{"v":66.8494195864717,"d":"66.85"},{"v":67.15913607240154,"d":"67.16"},{"v":66.10399386031808,"d":"66.10"},{"v":63.59598906641348,"d":"63.60"},{"v":66.02045187091292,"d":"66.02"},{"v":68.55476221751833,"d":"68.55"},{"v":71.19490180967485,"d":"71.19"},{"v":73.96729845160039,"d":"73.97"},{"v":76.84104090290315,"d":"76.84"},{"v":79.83030002334142,"d":"79.83"},{"v":82.91699575905241,"d":"82.92"},{"v":86.12891654929179,"d":"86.13"},{"v":89.4291465535162,"d":"89.43"},{"v":92.83142676821868,"d":"92.83"},{"v":96.32719374161418,"d":"96.33"},{"v":100.051278079269,"d":"100.05"},{"v":103.96822535788894,"d":"103.97"},{"v":108.09992522145909,"d":"108.10"},{"v":112.44343890437946,"d":"112.44"},{"v":117.03941641253684,"d":"117.04"},{"v":121.79413244720014,"d":"121.79"},{"v":126.72704080778789,"d":"126.73"},{"v":131.82933664729586,"d":"131.83"},{"v":137.14101193195435,"d":"137.14"},{"v":142.60950571969516,"d":"142.61"},{"v":141.96811376487202,"d":"141.97"},{"v":142.3500969429921,"d":"142.35"},{"v":159.4842826181358,"d":"159.48"},{"v":170.15083556353915,"d":"170.15"},{"v":173.60297287934213,"d":"173.60"},{"v":164.82154210708947,"d":"164.82"},{"v":142.25424699502065,"d":"142.25"},{"v":104.23298276964863,"d":"104.23"},{"v":48.93675658413375,"d":"48.94"},{"v":39.24631582385628,"d":"39.25"},{"v":37.7553820628069,"d":"37.76"},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]
[]
[]
[{"$nulls":14},{"$f":"+SUM(O23:O26)-SUM(O30:O33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AK23:AK26)-SUM(AK30:AK33)","v":0},0,0,0,{"v":1.1368683772161603E-13,"d":"0"},0,0,0,0,{"v":2.2737367544323206E-13,"d":"0"},{"v":2.5579538487363607E-13,"d":"0"},{"v":3.126388037344441e-13,"d":"0"},{"v":3.694822225952521E-13,"d":"0"},{"v":3.694822225952521E-13,"d":"0"},{"v":3.126388037344441e-13,"d":"0"},0,0,{"v":-9.379164112033322e-13,"d":"(0)"},{"v":-2.3305801732931286E-12,"d":"(0)"},{"v":-4.661160346586257e-12,"d":"(0)"},{"v":-8.498091119690798e-12,"d":"(0)"},{"v":-1.4409806681214832E-11,"d":"(0)"},{"v":-2.3362645151792094E-11,"d":"(0)"},{"v":-3.666400516522117E-11,"d":"(0)"},{"v":-5.624656296276953e-11,"d":"(0)"},{"v":-8.415668162342627e-11,"d":"(0)"},{"v":-1.2380496627883986E-10,"d":"(0)"},{"v":-1.7902834770211484E-10,"d":"(0)"},{"v":-2.552553723944584e-10,"d":"(0)"},{"v":-3.590230335248634e-10,"d":"(0)"},{"v":-4.989715307601728e-10,"d":"(0)"},{"v":-6.859863788122311e-10,"d":"(0)"},{"$f":"+SUM(BQ23:BQ26)-SUM(BQ30:BQ33)","v":{"v":-9.337668416264933e-10,"d":"(0)"}},{"v":-1.2591385711857583E-9,"d":"(0)"},{"v":-1.6834178495628294E-9,"d":"(0)"},{"v":-2.2325821191770956E-9,"d":"(0)"},{"v":-2.9386342248471919E-9,"d":"(0)"},{"v":-3.8407961255870759E-9,"d":"(0)"},{"v":-4.9865320761455223E-9,"d":"(0)"},{"v":-6.4332539295719471E-9,"d":"(0)"},{"v":-8.2504811871331185E-9,"d":"(0)"},{"v":-1.0521091553528095E-8,"d":"(0)"},{"v":-1.3344674698601011E-8,"d":"(0)"},{"v":-1.6839237559906906E-8,"d":"(0)"},{"v":-2.1145410755707417E-8,"d":"(0)"},{"v":-2.6429006538819522E-8,"d":"(0)"},{"v":-3.2885452583286678E-8,"d":"(0)"},{"v":-4.0744339457887691E-8,"d":"(0)"},{"v":-5.02746502206719e-08,"d":"(0)"},{"v":-6.1790103700332111E-8,"d":"(0)"},{"v":-7.5656316766981035E-8,"d":"(0)"},{"v":-9.2297455012158025E-8,"d":"(0)"},{"v":-1.1220481610507704E-7,"d":"(0)"},{"v":-1.3594581105280668E-7,"d":"(0)"},{"v":-1.6417436654592166E-7,"d":"(0)"},{"v":-1.9764240732911276E-7,"d":"(0)"},{"v":-2.3721122488495894E-7,"d":"(0)"},{"v":-2.8386762096488383E-7,"d":"(0)"},0,0,null,null,{"$f":"+SUM(CU23:CU26)-SUM(CU30:CU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(EA23:EA26)-SUM(EA30:EA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(FG23:FG26)-SUM(FG30:FG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Error Checks"]
[]
[null,"Summary"]
[]
[null,null,"Integrity",{"$nulls":6},"Check",null,null,{"$f":"IF(M47=M48,\"OK\",\"Error\")","v":"OK"}]
[]
[null,null,"Number of tests",{"$nulls":6},"Number",null,null,{"$f":"M48+M49","v":6}]
[null,null,"Number of tests OK",{"$nulls":6},"Number",null,null,{"$f":"SUM(O53:O58)","v":6}]
[null,null,"Number of test fail",{"$nulls":6},"Number",null,null,{"$f":"SUM(P53:P58)","v":0}]
[{"$nulls":14},"Pass","Fail"]
[]
[null,"Checks"]
[null,null,"Macro OK",{"$nulls":6},"Check",null,null,{"$f":"+Macro_CHECK_a","v":1},null,{"$f":"M53","v":1},{"$f":"1-M53","v":0}]
[null,null,"Balance",{"$nulls":6},"Check",null,null,{"$f":"+Acc!M74","v":1},null,1,0]
[null,null,"Debt repayment (current debt)",{"$nulls":6},"Check",null,null,{"$f":"+Fin!D55","v":1},null,1,0]
[null,null,"Debt repayment (new debt)",{"$nulls":6},"Check",null,null,{"$f":"+Fin!D75","v":1},null,1,0]
[null,null,"Asset depreciation",{"$nulls":6},"Check",null,null,{"$f":"+IF(ROUND(Acc!CS54,6)=0,1,0)","v":1},null,1,0]
[null,null,"Negative CF",{"$nulls":6},"Check",null,null,{"$f":"+CF!H56","v":1},null,1,0]