{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Disclaimer","Fluxo de caixa do projeto","Inputs","Ops","Capex","Opex"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":82,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[[5,2,7,5]]}
[]
[null,null,"CHAMAMENTO PÚBLICO – PMI Nº 01/2022 - ROLÂNDIA"]
[]
[null,null,"Disclaimer"]
[null,null,"Note:"]
[null,null,"O respecitivo modelo financeiro serve para suporte à apresentação do fluxo de caixa do projeto pelos licitantes. Adicionalmente, as premissas atreladas a crescimento de demanda, metragem, contraprestação transitória, contraprestação máxima para desconto e imposto de renda operacional estão fixadas no modelo."]
[]
[]
[]
[null,null,"x","Inputs fixos no modelo"]
[null,null,"x","Inputs flexíveis para preenchimento do licitante"]

{"sheet":"Fluxo de caixa do projeto","index":1,"n_rows":48,"n_cols":36,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Fluxo de Caixa para o Projeto"]
[]
[null,null,"Ano de Concessão",null,null,null,{"$f":"Ops!G3","v":1},{"$f":"Ops!H3","v":2},{"$f":"Ops!I3","v":3},{"$f":"Ops!J3","v":4},{"$f":"Ops!K3","v":5},{"$f":"Ops!L3","v":6},{"$f":"Ops!M3","v":7},{"$f":"Ops!N3","v":8},{"$f":"Ops!O3","v":9},{"$f":"Ops!P3","v":10},{"$f":"Ops!Q3","v":11},{"$f":"Ops!R3","v":12},{"$f":"Ops!S3","v":13},{"$f":"Ops!T3","v":14},{"$f":"Ops!U3","v":15},{"$f":"Ops!V3","v":16},{"$f":"Ops!W3","v":17},{"$f":"Ops!X3","v":18},{"$f":"Ops!Y3","v":19},{"$f":"Ops!Z3","v":20},{"$f":"Ops!AA3","v":21},{"$f":"Ops!AB3","v":22},{"$f":"Ops!AC3","v":23},{"$f":"Ops!AD3","v":24},{"$f":"Ops!AE3","v":25},{"$f":"Ops!AF3","v":26},{"$f":"Ops!AG3","v":27},{"$f":"Ops!AH3","v":28},{"$f":"Ops!AI3","v":29},{"$f":"Ops!AJ3","v":30}]
[]
[null,null,"Fluxo de Caixa do Projeto"]
[]
[null,null,"Receita Líquida"]
[null,null,"Contraprestação Pública Anual",null,"$ 000s",{"$f":"SUM(G8:AJ8)","v":525461.64287688571},{"$f":"Ops!G72","v":18964},{"$f":"Ops!H72","v":14750.811519071625},{"$f":"Ops!I72","v":14969.287604704268},{"$f":"Ops!J72","v":15184.527082274879},{"$f":"Ops!K72","v":15396.62444914013},{"$f":"Ops!L72","v":15605.670123725518},{"$f":"Ops!M72","v":15811.750676948972},{"$f":"Ops!N72","v":16014.949047461345},{"$f":"Ops!O72","v":16215.344742043048},{"$f":"Ops!P72","v":16413.014022368556},{"$f":"Ops!Q72","v":16608.030079236632},{"$f":"Ops!R72","v":16800.463195262379},{"$f":"Ops!S72","v":16990.380896936036},{"$f":"Ops!T72","v":17177.848096871723},{"$f":"Ops!U72","v":17362.927226995933},{"$f":"Ops!V72","v":17545.67836335957},{"$f":"Ops!W72","v":17726.159343197811},{"$f":"Ops!X72","v":17904.425874808545},{"$f":"Ops!Y72","v":18080.531640771616},{"$f":"Ops!Z72","v":18254.528394987403},{"$f":"Ops!AA72","v":18426.466053973578},{"$f":"Ops!AB72","v":18596.392782822953},{"$f":"Ops!AC72","v":18764.35507619278},{"$f":"Ops!AD72","v":18930.39783466615},{"$f":"Ops!AE72","v":19094.564436799275},{"$f":"Ops!AF72","v":19256.896807143861},{"$f":"Ops!AG72","v":19417.435480511387},{"$f":"Ops!AH72","v":19576.219662725744},{"$f":"Ops!AI72","v":19733.287288091989},{"$f":"Ops!AJ72","v":19888.675073791997}]
[null,null,"Receitas Tarifárias",null,"$ 000s",{"$f":"SUM(G9:AJ9)","v":391942.08904133009},{"$f":"SUM(Ops!G103:G103)","v":0},{"$f":"SUM(Ops!H103:H103)","v":11164.812633712629},{"$f":"SUM(Ops!I103:I103)","v":11332.700620568947},{"$f":"SUM(Ops!J103:J103)","v":11500.588607425259},{"$f":"SUM(Ops!K103:K103)","v":11668.476594281576},{"$f":"SUM(Ops!L103:L103)","v":11836.364581137892},{"$f":"SUM(Ops!M103:M103)","v":12004.252567994206},{"$f":"SUM(Ops!N103:N103)","v":12172.140554850521},{"$f":"SUM(Ops!O103:O103)","v":12340.028541706835},{"$f":"SUM(Ops!P103:P103)","v":12507.91652856315},{"$f":"SUM(Ops!Q103:Q103)","v":12675.804515419466},{"$f":"SUM(Ops!R103:R103)","v":12843.69250227578},{"$f":"SUM(Ops!S103:S103)","v":13011.580489132093},{"$f":"SUM(Ops!T103:T103)","v":13179.468475988408},{"$f":"SUM(Ops!U103:U103)","v":13347.356462844724},{"$f":"SUM(Ops!V103:V103)","v":13515.244449701035},{"$f":"SUM(Ops!W103:W103)","v":13683.132436557353},{"$f":"SUM(Ops!X103:X103)","v":13851.020423413667},{"$f":"SUM(Ops!Y103:Y103)","v":14018.908410269985},{"$f":"SUM(Ops!Z103:Z103)","v":14186.796397126298},{"$f":"SUM(Ops!AA103:AA103)","v":14354.684383982616},{"$f":"SUM(Ops!AB103:AB103)","v":14522.572370838929},{"$f":"SUM(Ops!AC103:AC103)","v":14690.460357695243},{"$f":"SUM(Ops!AD103:AD103)","v":14858.348344551559},{"$f":"SUM(Ops!AE103:AE103)","v":15026.236331407872},{"$f":"SUM(Ops!AF103:AF103)","v":15194.124318264187},{"$f":"SUM(Ops!AG103:AG103)","v":15362.012305120501},{"$f":"SUM(Ops!AH103:AH103)","v":15529.900291976819},{"$f":"SUM(Ops!AI103:AI103)","v":15697.788278833132},{"$f":"SUM(Ops!AJ103:AJ103)","v":15865.676265689448}]
[null,null,"Deduções da Receita",null,"$ 000s",{"$f":"SUM(G10:AJ10)","v":-130730.03179834576},{"$f":"Ops!G120","v":-2702.37},{"$f":"Ops!H120","v":-3692.9764417717561},{"$f":"Ops!I120","v":-3748.033322101433},{"$f":"Ops!J120","v":-3802.6289857822699},{"$f":"Ops!K120","v":-3856.7768986875931},{"$f":"Ops!L120","v":-3910.489945443036},{"$f":"Ops!M120","v":-3963.7804624044029},{"$f":"Ops!N120","v":-4016.6602683294409},{"$f":"Ops!O120","v":-4069.1406929343584},{"$f":"Ops!P120","v":-4121.2326035077676},{"$f":"Ops!Q120","v":-4172.9464297384939},{"$f":"Ops!R120","v":-4224.292186899188},{"$f":"Ops!S120","v":-4275.2794975147081},{"$f":"Ops!T120","v":-4325.9176116325689},{"$f":"Ops!U120","v":-4376.2154258022929},{"$f":"Ops!V120","v":-4426.1815008611366},{"$f":"Ops!W120","v":-4475.8240786151109},{"$f":"Ops!X120","v":-4525.1510974966659},{"$f":"Ops!Y120","v":-4574.1702072734279},{"$f":"Ops!Z120","v":-4622.8887828762026},{"$f":"Ops!AA120","v":-4671.3139374087586},{"$f":"Ops!AB120","v":-4719.452534396818},{"$f":"Ops!AC120","v":-4767.311199329044},{"$f":"Ops!AD120","v":-4814.8963305385223},{"$f":"Ops!AE120","v":-4862.214109469518},{"$f":"Ops!AF120","v":-4909.2705103706467},{"$f":"Ops!AG120","v":-4956.0713094525436},{"$f":"Ops!AH120","v":-5002.6220935451147},{"$f":"Ops!AI120","v":-5048.9282682868297},{"$f":"Ops!AJ120","v":-5094.9950658761063}]
[null,null,"Total",null,"$ 000s",{"$f":"SUM(G11:AJ11)","v":786673.70011987002},{"$f":"SUM(G8:G10)","v":16261.630000000001},22222.647711012498,22553.95490317178,22882.486703917868,23208.324144734113,23531.544759420372,23852.222782538774,24170.429333982425,24486.232590815525,24799.697947423938,25110.888164917604,25419.863510638974,25726.681888553419,26031.398961227562,26334.068264038364,26634.741312199469,26933.467701140053,27230.295200725544,27525.269843768176,27818.436009237499,28109.836500547437,28399.512619265064,28687.504234558983,28973.849848679183,29258.586658737629,29541.750615037403,29823.376476179343,30103.497861157448,30382.147298638294,30659.356273605335]
[]
[null,null,"OPEX e Capital de Giro"]
[null,null,{"$f":"Ops!C198","v":"Custo e despesa 1"},null,"$ 000s",{"$f":"SUM(G14:AJ14)","v":0},{"$f":"-Ops!G198","v":0},{"$f":"-Ops!H198","v":0},{"$f":"-Ops!I198","v":0},{"$f":"-Ops!J198","v":0},{"$f":"-Ops!K198","v":0},{"$f":"-Ops!L198","v":0},{"$f":"-Ops!M198","v":0},{"$f":"-Ops!N198","v":0},{"$f":"-Ops!O198","v":0},{"$f":"-Ops!P198","v":0},{"$f":"-Ops!Q198","v":0},{"$f":"-Ops!R198","v":0},{"$f":"-Ops!S198","v":0},{"$f":"-Ops!T198","v":0},{"$f":"-Ops!U198","v":0},{"$f":"-Ops!V198","v":0},{"$f":"-Ops!W198","v":0},{"$f":"-Ops!X198","v":0},{"$f":"-Ops!Y198","v":0},{"$f":"-Ops!Z198","v":0},{"$f":"-Ops!AA198","v":0},{"$f":"-Ops!AB198","v":0},{"$f":"-Ops!AC198","v":0},{"$f":"-Ops!AD198","v":0},{"$f":"-Ops!AE198","v":0},{"$f":"-Ops!AF198","v":0},{"$f":"-Ops!AG198","v":0},{"$f":"-Ops!AH198","v":0},{"$f":"-Ops!AI198","v":0},{"$f":"-Ops!AJ198","v":0}]
[null,null,{"$f":"Ops!C199","v":"Custo e despesa 2"},null,"$ 000s",0,{"$f":"-Ops!G199","v":0},{"$f":"-Ops!H199","v":0},{"$f":"-Ops!I199","v":0},{"$f":"-Ops!J199","v":0},{"$f":"-Ops!K199","v":0},{"$f":"-Ops!L199","v":0},{"$f":"-Ops!M199","v":0},{"$f":"-Ops!N199","v":0},{"$f":"-Ops!O199","v":0},{"$f":"-Ops!P199","v":0},{"$f":"-Ops!Q199","v":0},{"$f":"-Ops!R199","v":0},{"$f":"-Ops!S199","v":0},{"$f":"-Ops!T199","v":0},{"$f":"-Ops!U199","v":0},{"$f":"-Ops!V199","v":0},{"$f":"-Ops!W199","v":0},{"$f":"-Ops!X199","v":0},{"$f":"-Ops!Y199","v":0},{"$f":"-Ops!Z199","v":0},{"$f":"-Ops!AA199","v":0},{"$f":"-Ops!AB199","v":0},{"$f":"-Ops!AC199","v":0},{"$f":"-Ops!AD199","v":0},{"$f":"-Ops!AE199","v":0},{"$f":"-Ops!AF199","v":0},{"$f":"-Ops!AG199","v":0},{"$f":"-Ops!AH199","v":0},{"$f":"-Ops!AI199","v":0},{"$f":"-Ops!AJ199","v":0}]
[null,null,{"$f":"Ops!C200","v":"Custo e despesa 3"},null,"$ 000s",0,{"$f":"-Ops!G200","v":0},{"$f":"-Ops!H200","v":0},{"$f":"-Ops!I200","v":0},{"$f":"-Ops!J200","v":0},{"$f":"-Ops!K200","v":0},{"$f":"-Ops!L200","v":0},{"$f":"-Ops!M200","v":0},{"$f":"-Ops!N200","v":0},{"$f":"-Ops!O200","v":0},{"$f":"-Ops!P200","v":0},{"$f":"-Ops!Q200","v":0},{"$f":"-Ops!R200","v":0},{"$f":"-Ops!S200","v":0},{"$f":"-Ops!T200","v":0},{"$f":"-Ops!U200","v":0},{"$f":"-Ops!V200","v":0},{"$f":"-Ops!W200","v":0},{"$f":"-Ops!X200","v":0},{"$f":"-Ops!Y200","v":0},{"$f":"-Ops!Z200","v":0},{"$f":"-Ops!AA200","v":0},{"$f":"-Ops!AB200","v":0},{"$f":"-Ops!AC200","v":0},{"$f":"-Ops!AD200","v":0},{"$f":"-Ops!AE200","v":0},{"$f":"-Ops!AF200","v":0},{"$f":"-Ops!AG200","v":0},{"$f":"-Ops!AH200","v":0},{"$f":"-Ops!AI200","v":0},{"$f":"-Ops!AJ200","v":0}]
[null,null,{"$f":"Ops!C201","v":"Custo e despesa 4"},null,"$ 000s",0,{"$f":"-Ops!G201","v":0},{"$f":"-Ops!H201","v":0},{"$f":"-Ops!I201","v":0},{"$f":"-Ops!J201","v":0},{"$f":"-Ops!K201","v":0},{"$f":"-Ops!L201","v":0},{"$f":"-Ops!M201","v":0},{"$f":"-Ops!N201","v":0},{"$f":"-Ops!O201","v":0},{"$f":"-Ops!P201","v":0},{"$f":"-Ops!Q201","v":0},{"$f":"-Ops!R201","v":0},{"$f":"-Ops!S201","v":0},{"$f":"-Ops!T201","v":0},{"$f":"-Ops!U201","v":0},{"$f":"-Ops!V201","v":0},{"$f":"-Ops!W201","v":0},{"$f":"-Ops!X201","v":0},{"$f":"-Ops!Y201","v":0},{"$f":"-Ops!Z201","v":0},{"$f":"-Ops!AA201","v":0},{"$f":"-Ops!AB201","v":0},{"$f":"-Ops!AC201","v":0},{"$f":"-Ops!AD201","v":0},{"$f":"-Ops!AE201","v":0},{"$f":"-Ops!AF201","v":0},{"$f":"-Ops!AG201","v":0},{"$f":"-Ops!AH201","v":0},{"$f":"-Ops!AI201","v":0},{"$f":"-Ops!AJ201","v":0}]
[null,null,{"$f":"Ops!C202","v":"Custo e despesa 5"},null,"$ 000s",0,{"$f":"-Ops!G202","v":0},{"$f":"-Ops!H202","v":0},{"$f":"-Ops!I202","v":0},{"$f":"-Ops!J202","v":0},{"$f":"-Ops!K202","v":0},{"$f":"-Ops!L202","v":0},{"$f":"-Ops!M202","v":0},{"$f":"-Ops!N202","v":0},{"$f":"-Ops!O202","v":0},{"$f":"-Ops!P202","v":0},{"$f":"-Ops!Q202","v":0},{"$f":"-Ops!R202","v":0},{"$f":"-Ops!S202","v":0},{"$f":"-Ops!T202","v":0},{"$f":"-Ops!U202","v":0},{"$f":"-Ops!V202","v":0},{"$f":"-Ops!W202","v":0},{"$f":"-Ops!X202","v":0},{"$f":"-Ops!Y202","v":0},{"$f":"-Ops!Z202","v":0},{"$f":"-Ops!AA202","v":0},{"$f":"-Ops!AB202","v":0},{"$f":"-Ops!AC202","v":0},{"$f":"-Ops!AD202","v":0},{"$f":"-Ops!AE202","v":0},{"$f":"-Ops!AF202","v":0},{"$f":"-Ops!AG202","v":0},{"$f":"-Ops!AH202","v":0},{"$f":"-Ops!AI202","v":0},{"$f":"-Ops!AJ202","v":0}]
[null,null,{"$f":"Ops!C203","v":"Custo e despesa 6"},null,"$ 000s",0,{"$f":"-Ops!G203","v":0},{"$f":"-Ops!H203","v":0},{"$f":"-Ops!I203","v":0},{"$f":"-Ops!J203","v":0},{"$f":"-Ops!K203","v":0},{"$f":"-Ops!L203","v":0},{"$f":"-Ops!M203","v":0},{"$f":"-Ops!N203","v":0},{"$f":"-Ops!O203","v":0},{"$f":"-Ops!P203","v":0},{"$f":"-Ops!Q203","v":0},{"$f":"-Ops!R203","v":0},{"$f":"-Ops!S203","v":0},{"$f":"-Ops!T203","v":0},{"$f":"-Ops!U203","v":0},{"$f":"-Ops!V203","v":0},{"$f":"-Ops!W203","v":0},{"$f":"-Ops!X203","v":0},{"$f":"-Ops!Y203","v":0},{"$f":"-Ops!Z203","v":0},{"$f":"-Ops!AA203","v":0},{"$f":"-Ops!AB203","v":0},{"$f":"-Ops!AC203","v":0},{"$f":"-Ops!AD203","v":0},{"$f":"-Ops!AE203","v":0},{"$f":"-Ops!AF203","v":0},{"$f":"-Ops!AG203","v":0},{"$f":"-Ops!AH203","v":0},{"$f":"-Ops!AI203","v":0},{"$f":"-Ops!AJ203","v":0}]
[null,null,{"$f":"Ops!C204","v":"Custo e despesa 7"},null,"$ 000s",0,{"$f":"-Ops!G204","v":0},{"$f":"-Ops!H204","v":0},{"$f":"-Ops!I204","v":0},{"$f":"-Ops!J204","v":0},{"$f":"-Ops!K204","v":0},{"$f":"-Ops!L204","v":0},{"$f":"-Ops!M204","v":0},{"$f":"-Ops!N204","v":0},{"$f":"-Ops!O204","v":0},{"$f":"-Ops!P204","v":0},{"$f":"-Ops!Q204","v":0},{"$f":"-Ops!R204","v":0},{"$f":"-Ops!S204","v":0},{"$f":"-Ops!T204","v":0},{"$f":"-Ops!U204","v":0},{"$f":"-Ops!V204","v":0},{"$f":"-Ops!W204","v":0},{"$f":"-Ops!X204","v":0},{"$f":"-Ops!Y204","v":0},{"$f":"-Ops!Z204","v":0},{"$f":"-Ops!AA204","v":0},{"$f":"-Ops!AB204","v":0},{"$f":"-Ops!AC204","v":0},{"$f":"-Ops!AD204","v":0},{"$f":"-Ops!AE204","v":0},{"$f":"-Ops!AF204","v":0},{"$f":"-Ops!AG204","v":0},{"$f":"-Ops!AH204","v":0},{"$f":"-Ops!AI204","v":0},{"$f":"-Ops!AJ204","v":0}]
[null,null,{"$f":"Ops!C205","v":"Custo e despesa 8"},null,"$ 000s",0,{"$f":"-Ops!G205","v":0},{"$f":"-Ops!H205","v":0},{"$f":"-Ops!I205","v":0},{"$f":"-Ops!J205","v":0},{"$f":"-Ops!K205","v":0},{"$f":"-Ops!L205","v":0},{"$f":"-Ops!M205","v":0},{"$f":"-Ops!N205","v":0},{"$f":"-Ops!O205","v":0},{"$f":"-Ops!P205","v":0},{"$f":"-Ops!Q205","v":0},{"$f":"-Ops!R205","v":0},{"$f":"-Ops!S205","v":0},{"$f":"-Ops!T205","v":0},{"$f":"-Ops!U205","v":0},{"$f":"-Ops!V205","v":0},{"$f":"-Ops!W205","v":0},{"$f":"-Ops!X205","v":0},{"$f":"-Ops!Y205","v":0},{"$f":"-Ops!Z205","v":0},{"$f":"-Ops!AA205","v":0},{"$f":"-Ops!AB205","v":0},{"$f":"-Ops!AC205","v":0},{"$f":"-Ops!AD205","v":0},{"$f":"-Ops!AE205","v":0},{"$f":"-Ops!AF205","v":0},{"$f":"-Ops!AG205","v":0},{"$f":"-Ops!AH205","v":0},{"$f":"-Ops!AI205","v":0},{"$f":"-Ops!AJ205","v":0}]
[null,null,{"$f":"Ops!C206","v":"Custo e despesa 9"},null,"$ 000s",0,{"$f":"-Ops!G206","v":0},{"$f":"-Ops!H206","v":0},{"$f":"-Ops!I206","v":0},{"$f":"-Ops!J206","v":0},{"$f":"-Ops!K206","v":0},{"$f":"-Ops!L206","v":0},{"$f":"-Ops!M206","v":0},{"$f":"-Ops!N206","v":0},{"$f":"-Ops!O206","v":0},{"$f":"-Ops!P206","v":0},{"$f":"-Ops!Q206","v":0},{"$f":"-Ops!R206","v":0},{"$f":"-Ops!S206","v":0},{"$f":"-Ops!T206","v":0},{"$f":"-Ops!U206","v":0},{"$f":"-Ops!V206","v":0},{"$f":"-Ops!W206","v":0},{"$f":"-Ops!X206","v":0},{"$f":"-Ops!Y206","v":0},{"$f":"-Ops!Z206","v":0},{"$f":"-Ops!AA206","v":0},{"$f":"-Ops!AB206","v":0},{"$f":"-Ops!AC206","v":0},{"$f":"-Ops!AD206","v":0},{"$f":"-Ops!AE206","v":0},{"$f":"-Ops!AF206","v":0},{"$f":"-Ops!AG206","v":0},{"$f":"-Ops!AH206","v":0},{"$f":"-Ops!AI206","v":0},{"$f":"-Ops!AJ206","v":0}]
[null,null,{"$f":"Ops!C207","v":"Custo e despesa 10"},null,"$ 000s",0,{"$f":"-Ops!G207","v":0},{"$f":"-Ops!H207","v":0},{"$f":"-Ops!I207","v":0},{"$f":"-Ops!J207","v":0},{"$f":"-Ops!K207","v":0},{"$f":"-Ops!L207","v":0},{"$f":"-Ops!M207","v":0},{"$f":"-Ops!N207","v":0},{"$f":"-Ops!O207","v":0},{"$f":"-Ops!P207","v":0},{"$f":"-Ops!Q207","v":0},{"$f":"-Ops!R207","v":0},{"$f":"-Ops!S207","v":0},{"$f":"-Ops!T207","v":0},{"$f":"-Ops!U207","v":0},{"$f":"-Ops!V207","v":0},{"$f":"-Ops!W207","v":0},{"$f":"-Ops!X207","v":0},{"$f":"-Ops!Y207","v":0},{"$f":"-Ops!Z207","v":0},{"$f":"-Ops!AA207","v":0},{"$f":"-Ops!AB207","v":0},{"$f":"-Ops!AC207","v":0},{"$f":"-Ops!AD207","v":0},{"$f":"-Ops!AE207","v":0},{"$f":"-Ops!AF207","v":0},{"$f":"-Ops!AG207","v":0},{"$f":"-Ops!AH207","v":0},{"$f":"-Ops!AI207","v":0},{"$f":"-Ops!AJ207","v":0}]
[null,null,{"$f":"Ops!C208","v":"Custo e despesa 11"},null,"$ 000s",0,{"$f":"-Ops!G208","v":0},{"$f":"-Ops!H208","v":0},{"$f":"-Ops!I208","v":0},{"$f":"-Ops!J208","v":0},{"$f":"-Ops!K208","v":0},{"$f":"-Ops!L208","v":0},{"$f":"-Ops!M208","v":0},{"$f":"-Ops!N208","v":0},{"$f":"-Ops!O208","v":0},{"$f":"-Ops!P208","v":0},{"$f":"-Ops!Q208","v":0},{"$f":"-Ops!R208","v":0},{"$f":"-Ops!S208","v":0},{"$f":"-Ops!T208","v":0},{"$f":"-Ops!U208","v":0},{"$f":"-Ops!V208","v":0},{"$f":"-Ops!W208","v":0},{"$f":"-Ops!X208","v":0},{"$f":"-Ops!Y208","v":0},{"$f":"-Ops!Z208","v":0},{"$f":"-Ops!AA208","v":0},{"$f":"-Ops!AB208","v":0},{"$f":"-Ops!AC208","v":0},{"$f":"-Ops!AD208","v":0},{"$f":"-Ops!AE208","v":0},{"$f":"-Ops!AF208","v":0},{"$f":"-Ops!AG208","v":0},{"$f":"-Ops!AH208","v":0},{"$f":"-Ops!AI208","v":0},{"$f":"-Ops!AJ208","v":0}]
[null,null,{"$f":"Ops!C209","v":"Custo e despesa 12"},null,"$ 000s",0,{"$f":"-Ops!G209","v":0},{"$f":"-Ops!H209","v":0},{"$f":"-Ops!I209","v":0},{"$f":"-Ops!J209","v":0},{"$f":"-Ops!K209","v":0},{"$f":"-Ops!L209","v":0},{"$f":"-Ops!M209","v":0},{"$f":"-Ops!N209","v":0},{"$f":"-Ops!O209","v":0},{"$f":"-Ops!P209","v":0},{"$f":"-Ops!Q209","v":0},{"$f":"-Ops!R209","v":0},{"$f":"-Ops!S209","v":0},{"$f":"-Ops!T209","v":0},{"$f":"-Ops!U209","v":0},{"$f":"-Ops!V209","v":0},{"$f":"-Ops!W209","v":0},{"$f":"-Ops!X209","v":0},{"$f":"-Ops!Y209","v":0},{"$f":"-Ops!Z209","v":0},{"$f":"-Ops!AA209","v":0},{"$f":"-Ops!AB209","v":0},{"$f":"-Ops!AC209","v":0},{"$f":"-Ops!AD209","v":0},{"$f":"-Ops!AE209","v":0},{"$f":"-Ops!AF209","v":0},{"$f":"-Ops!AG209","v":0},{"$f":"-Ops!AH209","v":0},{"$f":"-Ops!AI209","v":0},{"$f":"-Ops!AJ209","v":0}]
[null,null,{"$f":"Ops!C210","v":"Custo e despesa 13"},null,"$ 000s",0,{"$f":"-Ops!G210","v":0},{"$f":"-Ops!H210","v":0},{"$f":"-Ops!I210","v":0},{"$f":"-Ops!J210","v":0},{"$f":"-Ops!K210","v":0},{"$f":"-Ops!L210","v":0},{"$f":"-Ops!M210","v":0},{"$f":"-Ops!N210","v":0},{"$f":"-Ops!O210","v":0},{"$f":"-Ops!P210","v":0},{"$f":"-Ops!Q210","v":0},{"$f":"-Ops!R210","v":0},{"$f":"-Ops!S210","v":0},{"$f":"-Ops!T210","v":0},{"$f":"-Ops!U210","v":0},{"$f":"-Ops!V210","v":0},{"$f":"-Ops!W210","v":0},{"$f":"-Ops!X210","v":0},{"$f":"-Ops!Y210","v":0},{"$f":"-Ops!Z210","v":0},{"$f":"-Ops!AA210","v":0},{"$f":"-Ops!AB210","v":0},{"$f":"-Ops!AC210","v":0},{"$f":"-Ops!AD210","v":0},{"$f":"-Ops!AE210","v":0},{"$f":"-Ops!AF210","v":0},{"$f":"-Ops!AG210","v":0},{"$f":"-Ops!AH210","v":0},{"$f":"-Ops!AI210","v":0},{"$f":"-Ops!AJ210","v":0}]
[null,null,{"$f":"Ops!C211","v":"Custo e despesa 14"},null,"$ 000s",0,{"$f":"-Ops!G211","v":0},{"$f":"-Ops!H211","v":0},{"$f":"-Ops!I211","v":0},{"$f":"-Ops!J211","v":0},{"$f":"-Ops!K211","v":0},{"$f":"-Ops!L211","v":0},{"$f":"-Ops!M211","v":0},{"$f":"-Ops!N211","v":0},{"$f":"-Ops!O211","v":0},{"$f":"-Ops!P211","v":0},{"$f":"-Ops!Q211","v":0},{"$f":"-Ops!R211","v":0},{"$f":"-Ops!S211","v":0},{"$f":"-Ops!T211","v":0},{"$f":"-Ops!U211","v":0},{"$f":"-Ops!V211","v":0},{"$f":"-Ops!W211","v":0},{"$f":"-Ops!X211","v":0},{"$f":"-Ops!Y211","v":0},{"$f":"-Ops!Z211","v":0},{"$f":"-Ops!AA211","v":0},{"$f":"-Ops!AB211","v":0},{"$f":"-Ops!AC211","v":0},{"$f":"-Ops!AD211","v":0},{"$f":"-Ops!AE211","v":0},{"$f":"-Ops!AF211","v":0},{"$f":"-Ops!AG211","v":0},{"$f":"-Ops!AH211","v":0},{"$f":"-Ops!AI211","v":0},{"$f":"-Ops!AJ211","v":0}]
[null,null,"Total Opex",null,"$ 000s",0,{"$f":"SUM(G14:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ajustes de Capital de Giro",null,"$ 000s",{"$f":"SUM(G30:AK30)","v":0},{"$f":"Ops!G239","v":0},{"$f":"Ops!H239","v":0},{"$f":"Ops!I239","v":0},{"$f":"Ops!J239","v":0},{"$f":"Ops!K239","v":0},{"$f":"Ops!L239","v":0},{"$f":"Ops!M239","v":0},{"$f":"Ops!N239","v":0},{"$f":"Ops!O239","v":0},{"$f":"Ops!P239","v":0},{"$f":"Ops!Q239","v":0},{"$f":"Ops!R239","v":0},{"$f":"Ops!S239","v":0},{"$f":"Ops!T239","v":0},{"$f":"Ops!U239","v":0},{"$f":"Ops!V239","v":0},{"$f":"Ops!W239","v":0},{"$f":"Ops!X239","v":0},{"$f":"Ops!Y239","v":0},{"$f":"Ops!Z239","v":0},{"$f":"Ops!AA239","v":0},{"$f":"Ops!AB239","v":0},{"$f":"Ops!AC239","v":0},{"$f":"Ops!AD239","v":0},{"$f":"Ops!AE239","v":0},{"$f":"Ops!AF239","v":0},{"$f":"Ops!AG239","v":0},{"$f":"Ops!AH239","v":0},{"$f":"Ops!AI239","v":0},{"$f":"Ops!AJ239","v":0}]
[]
[null,null,"Fluxo de Caixa antes dos investimentos",null,"$ 000s",{"$f":"SUM(G32:AJ32)","v":786673.70011987002},{"$f":"G11+G28+G30","v":16261.630000000001},22222.647711012498,22553.95490317178,22882.486703917868,23208.324144734113,23531.544759420372,23852.222782538774,24170.429333982425,24486.232590815525,24799.697947423938,25110.888164917604,25419.863510638974,25726.681888553419,26031.398961227562,26334.068264038364,26634.741312199469,26933.467701140053,27230.295200725544,27525.269843768176,27818.436009237499,28109.836500547437,28399.512619265064,28687.504234558983,28973.849848679183,29258.586658737629,29541.750615037403,29823.376476179343,30103.497861157448,30382.147298638294,30659.356273605335]
[]
[null,null,"CAPEX"]
[null,null,{"$f":"Ops!C263","v":"CAPEX - Divisíveis"},null,"$ 000s",{"$f":"SUM(G35:AJ35)","v":0},{"$f":"-Ops!G263","v":0},{"$f":"-Ops!H263","v":0},{"$f":"-Ops!I263","v":0},{"$f":"-Ops!J263","v":0},{"$f":"-Ops!K263","v":0},{"$f":"-Ops!L263","v":0},{"$f":"-Ops!M263","v":0},{"$f":"-Ops!N263","v":0},{"$f":"-Ops!O263","v":0},{"$f":"-Ops!P263","v":0},{"$f":"-Ops!Q263","v":0},{"$f":"-Ops!R263","v":0},{"$f":"-Ops!S263","v":0},{"$f":"-Ops!T263","v":0},{"$f":"-Ops!U263","v":0},{"$f":"-Ops!V263","v":0},{"$f":"-Ops!W263","v":0},{"$f":"-Ops!X263","v":0},{"$f":"-Ops!Y263","v":0},{"$f":"-Ops!Z263","v":0},{"$f":"-Ops!AA263","v":0},{"$f":"-Ops!AB263","v":0},{"$f":"-Ops!AC263","v":0},{"$f":"-Ops!AD263","v":0},{"$f":"-Ops!AE263","v":0},{"$f":"-Ops!AF263","v":0},{"$f":"-Ops!AG263","v":0},{"$f":"-Ops!AH263","v":0},{"$f":"-Ops!AI263","v":0},{"$f":"-Ops!AJ263","v":0}]
[null,null,{"$f":"Ops!C264","v":"CAPEX - Indivisíveis"},null,{"$f":"Ops!E264","v":"$ 000s"},{"$f":"SUM(G36:AJ36)","v":0},{"$f":"-Ops!G264","v":0},{"$f":"-Ops!H264","v":0},{"$f":"-Ops!I264","v":0},{"$f":"-Ops!J264","v":0},{"$f":"-Ops!K264","v":0},{"$f":"-Ops!L264","v":0},{"$f":"-Ops!M264","v":0},{"$f":"-Ops!N264","v":0},{"$f":"-Ops!O264","v":0},{"$f":"-Ops!P264","v":0},{"$f":"-Ops!Q264","v":0},{"$f":"-Ops!R264","v":0},{"$f":"-Ops!S264","v":0},{"$f":"-Ops!T264","v":0},{"$f":"-Ops!U264","v":0},{"$f":"-Ops!V264","v":0},{"$f":"-Ops!W264","v":0},{"$f":"-Ops!X264","v":0},{"$f":"-Ops!Y264","v":0},{"$f":"-Ops!Z264","v":0},{"$f":"-Ops!AA264","v":0},{"$f":"-Ops!AB264","v":0},{"$f":"-Ops!AC264","v":0},{"$f":"-Ops!AD264","v":0},{"$f":"-Ops!AE264","v":0},{"$f":"-Ops!AF264","v":0},{"$f":"-Ops!AG264","v":0},{"$f":"-Ops!AH264","v":0},{"$f":"-Ops!AI264","v":0},{"$f":"-Ops!AJ264","v":0}]
[null,null,"CAPEX total",null,"$ 000s",{"$f":"SUM(G37:AJ37)","v":0},{"$f":"SUM(G35:G36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Fluxo de Caixa após investimentos",null,"$ 000s",{"$f":"SUM(G40:AJ40)","v":786673.70011987002},{"$f":"G32+G37","v":16261.630000000001},{"$f":"H32+H37","v":22222.647711012498},22553.95490317178,22882.486703917868,23208.324144734113,23531.544759420372,23852.222782538774,24170.429333982425,24486.232590815525,24799.697947423938,25110.888164917604,25419.863510638974,25726.681888553419,26031.398961227562,26334.068264038364,26634.741312199469,26933.467701140053,27230.295200725544,27525.269843768176,27818.436009237499,28109.836500547437,28399.512619265064,28687.504234558983,28973.849848679183,29258.586658737629,29541.750615037403,29823.376476179343,30103.497861157448,30382.147298638294,30659.356273605335]
[]
[]
[null,null,"IR / CSLL Operacional"]
[null,null,"IR / CSLL pagos",null,"$ 000s",{"$f":"SUM(G44:AJ44)","v":-266749.0580407558},{"$f":"Ops!G748","v":-5504.954200000001},{"$f":"Ops!H748","v":-7531.7002217442496},{"$f":"Ops!I748","v":-7644.3446670784051},{"$f":"Ops!J748","v":-7756.045479332075},{"$f":"Ops!K748","v":-7866.8302092095983},{"$f":"Ops!L748","v":-7976.725218202926},{"$f":"Ops!M748","v":-8085.7557460631833},{"$f":"Ops!N748","v":-8193.945973554024},{"$f":"Ops!O748","v":-8301.3190808772779},{"$f":"Ops!P748","v":-8407.8973021241382},{"$f":"Ops!Q748","v":-8513.701976071985},{"$f":"Ops!R748","v":-8618.7535936172517},{"$f":"Ops!S748","v":-8723.0718421081619},{"$f":"Ops!T748","v":-8826.6756468173717},{"$f":"Ops!U748","v":-8929.5832097730436},{"$f":"Ops!V748","v":-9031.8120461478193},{"$f":"Ops!W748","v":-9133.3790183876172},{"$f":"Ops!X748","v":-9234.3003682466842},{"$f":"Ops!Y748","v":-9334.5917468811804},{"$f":"Ops!Z748","v":-9434.2682431407502},{"$f":"Ops!AA748","v":-9533.3444101861296},{"$f":"Ops!AB748","v":-9631.8342905501213},{"$f":"Ops!AC748","v":-9729.7514397500545},{"$f":"Ops!AD748","v":-9827.1089485509219},{"$f":"Ops!AE748","v":-9923.919463970793},{"$f":"Ops!AF748","v":-10020.195209112717},{"$f":"Ops!AG748","v":-10115.948001900977},{"$f":"Ops!AH748","v":-10211.189272793532},{"$f":"Ops!AI748","v":-10305.930081537021},{"$f":"Ops!AJ748","v":-10400.181133025813}]
[]
[]
[null,null,"Fluxo de caixa para o projeto"]
[null,null,null,null,"$ 000s",{"$f":"SUM(G48:AJ48)","v":519924.64207911422},{"$f":"G40+G44","v":10756.675800000001},14690.947489268248,14909.610236093375,15126.441224585793,15341.493935524515,15554.819541217446,15766.467036475591,15976.483360428401,16184.913509938247,16391.800645299802,16597.186188845619,16801.10991702172,17003.610046445257,17204.723314410192,17404.485054265322,17602.929266051651,17800.088682752437,17995.99483247886,18190.678096886993,18384.167766096747,18576.492090361309,18767.678328714945,18957.752794808926,19146.740900128261,19334.667194766836,19521.555405924686,19707.428474278364,19892.308588363914,20076.217217101272,20259.175140579522]

{"sheet":"Inputs","index":2,"n_rows":194,"n_cols":34,"rows_kept":194,"cut":false,"hidden":false,"merged":[]}
["INPUTS"]
[]
[]
[null,null,"Premissas temporais"]
[]
[null,null,"Início da Operação","Ano",1]
[null,null,"Inicio Investimentos","Ano",1]
[null,null,"Concessão","Anos",30]
[]
[null,null,"Investimentos (CAPEX)"]
[]
[null,null,"CAPEX segregado por Serviço"]
[null,null,"CAPEX de Investimento",1,{"$f":"D13+1","v":2},{"$f":"E13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Coleta Manual E Conteinerizada Resíduos Comuns"]
[null,null,"Coleta De Materiais Recicláveis"]
[null,null,"Transporte E Destinação Final - Resíduos Pevs"]
[null,null,"Coleta Programada  De Volumosos"]
[null,null,"Varrição Manual"]
[null,null,"Serviços Gerais"]
[null,null,"Destinação Final"]
[null,null,"Investimentos Destinação Final"]
[null,null,"Educação Ambiental"]
[null,null,"Relação Com O Usuário"]
[null,null,"Administração Local"]
[null,null,"Reembolso Do PMI"]
[]
[]
[null,null,"Investimentos divisíveis e indivisíveis"]
[null,null,"CAPEX de Investimento","#"]
[null,null,"Coleta Manual E Conteinerizada Rsc","Divisivel"]
[null,null,"Coleta De Materiais Recicláveis","Divisivel"]
[null,null,"Transporte E Destinação Final - Resíduos Pevs","Divisivel"]
[null,null,"Coleta Programada  De Volumosos","Divisivel"]
[null,null,"Varrição Manual","Indivisível"]
[null,null,"Serviços Gerais","Indivisível"]
[null,null,"Destinação Final","Divisivel"]
[null,null,"Investimentos Destinação Final","Divisivel"]
[null,null,"Educação Ambiental","Indivisível"]
[null,null,"Relação Com O Usuário","Indivisível"]
[null,null,"Administração Local","Indivisível"]
[null,null,"Reembolso Do PMI","Indivisível"]
[]
[]
[null,null,"CAPEX segregado por tipo e característica de Investimento (fins fiscais)"]
[null,null,"CAPEX de Investimento","Característica",1,{"$f":"E45+1","v":2},{"$f":"F45+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Estudos","Divisivel"]
[null,null,"Veículos","Divisivel"]
[null,null,"Equipamentos","Divisivel"]
[null,null,"Adicionais","Divisivel"]
[null,null,"Estudos","Indivisível"]
[null,null,"Veículos","Indivisível"]
[null,null,"Equipamentos","Indivisível"]
[null,null,"Adicionais","Indivisível"]
[null,null,"Check",{"$f":"SUM(E46:AH53)-SUM(Inputs!D14:AG25)","v":0}]
[]
[]
[]
[null,null,"Contraprestação Pública Mensal"]
[]
[null,null,"Contraprestação ano 01",14529,"$ 000s"]
[null,null,"Contraprestação transitória",4435,"$ 000s"]
[]
[null,null,"Desconto contraprestação",0,"%"]
[]
[null,null,"Início da cobrança",1,"Ano"]
[]
[null,null,"Parcela A - Remuneração Investimentos",0.5,"%"]
[null,null,"Parcela B - Remuneração Serviços",0.5,"%"]
[]
[null,null,"Fator de Desempenho",1,"Fator"]
[]
[null,null,null,1,{"$f":"D72+1","v":2},{"$f":"E72+1","v":3},4,{"$f":"G72+1","v":5}]
[null,null,"% de recebimento contraprestação - faseado",{"$f":"(CP+D61)/CP","v":1.3052515658338495},1,1,1,1]
[]
[]
[]
[]
[null,null,"Receitas tarifárias"]
[]
[null,null,"Estrutura tarifária"]
[]
[null,null,"Início da cobrança",2,"ano"]
[]
[null,null,"Aumento Real",1,"%"]
[]
[null,null,"Desconto Aumento Real",{"$f":"D63","v":0},"%"]
[]
[null,null,"Até 70m²",150.37,"Tarifa Referência","DECRETO Nº 459/22"]
[null,null,"De 71m² a 100m²",200.36,"Tarifa Referência","DECRETO Nº 459/22"]
[null,null,"De 101m² a 150m²",250.62,"Tarifa Referência","DECRETO Nº 459/22"]
[null,null,"De 151m² a 300m²",300.76,"Tarifa Referência","DECRETO Nº 459/22"]
[null,null,"De 301m² a 500m²",401.02,"Tarifa Referência","DECRETO Nº 459/22"]
[null,null,"Acima de 501m²",501.27,"Tarifa Referência","DECRETO Nº 459/22"]
[]
[]
[null,null,"Deduções da Receita"]
[]
[null,null,"Imposto s/ serviço - (ISS)",0.05,"%"]
[null,null,"Programa Integração Social - (PIS)",1.6500000000000001E-2,"%"]
[null,null,"Contribuição para Financiamento de Seguridade Social - (COFINS)",7.5999999999999998E-2,"%"]
[]
[null,null,"Crédito de PIS / Cofins a ser utilizado sobre CAPEX e OPEX",1,"%"]
[]
[null,null,"Ano",2,{"$f":"D104+1","v":3},4,5,6,7,8]
[null,null,"Inadimplência das Receitas Tarifárias"]
[]
[]
[]
[null,null,"Custos e Despesas Operacionais (OPEX) "]
[]
[null,null,"Custos e Despesas "]
[]
[]
[]
[null,null,"Custos e Despesas ",1,{"$f":"D115+1","v":2},{"$f":"E115+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Custo e despesa 1"]
[null,null,"Custo e despesa 2"]
[null,null,"Custo e despesa 3"]
[null,null,"Custo e despesa 4"]
[null,null,"Custo e despesa 5"]
[null,null,"Custo e despesa 6"]
[null,null,"Custo e despesa 7"]
[null,null,"Custo e despesa 8"]
[null,null,"Custo e despesa 9"]
[null,null,"Custo e despesa 10"]
[null,null,"Custo e despesa 11"]
[null,null,"Custo e despesa 12"]
[null,null,"Custo e despesa 13"]
[null,null,"Custo e despesa 14"]
[]
[]
[]
[null,null,"Imobilizado (fins fiscais)"]
[]
[null,null,"Classe de imobilizado"]
[null,null,"Estudos"]
[null,null,"Veículos"]
[null,null,"Equipamentos"]
[null,null,"Adicionais"]
[]
[null,null,"Grupo macro"]
[null,null,"Divisivel"]
[null,null,"Indivisível"]
[]
[null,null,"Taxa de depreciação","Taxa de depreciação","Valor residual"]
[null,null,"Estudos"]
[null,null,"Veículos"]
[null,null,"Equipamentos"]
[null,null,"Adicionais"]
[]
[]
[null,null,"Capital de Giro"]
[]
[null,null,"Dias ",null,"Dias"]
[null,null,"Contas a receber","Dias"]
[null,null,"Estoques","Dias"]
[null,null,"Contas a pagar","Dias"]
[null,null,"Obrigações sociais e trabalhistas","Dias"]
[]
[null,null,"Imposto "]
[null,null,"IR e CSLL"]
[null,null,"Aliquota IRPJ","%",0.15]
[null,null,"Adicional IR","%",0.1]
[null,null,"Base IR","$ R$",240000]
[null,null,"Alíquota CSLL","%",0.09]
[null,null,"Uso benefício fiscal","%",0.3]
[]
[null,null,"Premissas macroeconomicas"]
[null,null,"Escalation"]
[null,null,null,null,"Base index",null,1,{"$f":"G170+1","v":2},{"$f":"H170+1","v":3},4,{"$f":"J170+1","v":5}]
[null,null,"None","% p.a.",1,null,0,0,0,0,0]
[null,null,"IGP-M","% p.a.",1,null,-8.0000000000000004E-4,4.1000000000000002E-2,0.04,0.04,0.04]
[null,null,"PIB","% p.a.",1,null,1.6799999999999999E-2,1.2800000000000001E-2,1.7000000000000001E-2,1.9E-2,1.9E-2]
[null,null,"PIB Serviços","% p.a.",1,null,1.77E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2]
[null,null,"CPI US","% p.a.",1,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,"SELIC","% p.a.",1,null,0.125,0.1,0.09,0.09,0.09]
[null,null,"CDI","% p.a.",1,null,0.1237,9.9000000000000005E-2,9.4E-2,9.4E-2,9.4E-2]
[null,null,"TLP","% p.a.",1,null,0.11380000000000001,9.8100000000000007E-2,9.6900000000000014E-2,9.6900000000000014E-2,9.6900000000000014E-2]
[null,null,"IPCA","% p.a.",1,null,5.6899999999999999E-2,4.1200000000000001E-2,0.04,0.04,0.04]
[]
[]
[null,null,"Demanda "]
[]
[null,null,"Base atual de usuários"]
[null,null,"Até 70m²",13554.940738951944,"Usuários"]
[null,null,"De 71m² a 100m²",4581.951799082347,"Usuários"]
[null,null,"De 101m² a 150m²",2775.371069789906,"Usuários"]
[null,null,"De 151m² a 300m²",2568.2083554696933,"Usuários"]
[null,null,"De 301m² a 500m²",2233.0921999517027,"Usuários"]
[null,null,"Acima de 501m²",356.44172905095388,"Usuários"]
[]
[null,null,"Crescimento usuários"]
[null,null,"Ano","Un.",1,{"$f":"E193+1","v":2},{"$f":"F193+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"AF193+1","v":29},30]
[null,null,"Crescimento usuários","%/ano",1.5503501569669176E-2,1.5266812517835016E-2,1.5037241766993059E-2,1.4814472955510416E-2,1.4598208195006679E-2,1.4388166741371666E-2,1.4184083778887357E-2,1.3985709306378435E-2,1.3792807115541539E-2,1.3605153852674468E-2,1.3422538155969166E-2,1.3244759861363198E-2,1.3071629270676288E-2,1.2902966476404876E-2,1.2738600738124495E-2,1.2578369905956066E-2,1.242211988700137E-2,1.226970415105888E-2,1.2120983272287944E-2,1.1975824503805299E-2,1.1834101382488527E-2,1.1695693361509774E-2,1.1560485468361748E-2,1.1428367986328736E-2,1.1299236157555681E-2,1.1172989906021558E-2,1.1049533578878501E-2,1.0928775704752924E-2,1.0810628767722985E-2,1.0695008995802002E-2]

{"sheet":"Ops","index":3,"n_rows":753,"n_cols":156,"rows_kept":753,"cut":false,"hidden":false,"merged":[]}
["OPERAÇÕES"]
[]
[null,null,"Ano de Concessão",null,null,null,1,{"$f":"G3+1","v":2},{"$f":"H3+1","v":3},{"$f":"I3+1","v":4},{"$f":"J3+1","v":5},{"$f":"K3+1","v":6},{"$f":"L3+1","v":7},{"$f":"M3+1","v":8},{"$f":"N3+1","v":9},{"$f":"O3+1","v":10},{"$f":"P3+1","v":11},{"$f":"Q3+1","v":12},{"$f":"R3+1","v":13},{"$f":"S3+1","v":14},{"$f":"T3+1","v":15},{"$f":"U3+1","v":16},{"$f":"V3+1","v":17},{"$f":"W3+1","v":18},{"$f":"X3+1","v":19},{"$f":"Y3+1","v":20},{"$f":"Z3+1","v":21},{"$f":"AA3+1","v":22},{"$f":"AB3+1","v":23},{"$f":"AC3+1","v":24},{"$f":"AD3+1","v":25},{"$f":"AE3+1","v":26},{"$f":"AF3+1","v":27},{"$f":"AG3+1","v":28},{"$f":"AH3+1","v":29},{"$f":"AI3+1","v":30}]
[]
[]
[null,null,null,"Inputs","Units","Total"]
[]
[null,null,"Correção Monetária"]
[]
[null,null,"Ano de Operação",null,"Ano",null,1,{"$f":"G10+1","v":2},{"$f":"H10+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Dias no período",null,"Dias",null,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,"Dias no ano",null,"Dias",null,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[]
[null,null,"Correção"]
[null,null,"% p.a"]
[null,null,{"$f":"Inputs!C171","v":"None"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G171:$K171)","v":0}]
[null,null,{"$f":"Inputs!C172","v":"IGP-M"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":-8.0000000000000004E-4},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":4.1000000000000002E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G172:$K172)","v":0.04}]
[null,null,{"$f":"Inputs!C173","v":"PIB"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.6799999999999999E-2},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.2800000000000001E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.7000000000000001E-2},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G173:$K173)","v":1.9E-2}]
[null,null,{"$f":"Inputs!C174","v":"PIB Serviços"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.77E-2},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G174:$K174)","v":1.6899999999999998E-2}]
[null,null,{"$f":"Inputs!C175","v":"CPI US"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G175:$K175)","v":4.0000000000000001E-3}]
[null,null,{"$f":"Inputs!C176","v":"SELIC"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.125},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.1},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G176:$K176)","v":0.09}]
[null,null,{"$f":"Inputs!C177","v":"CDI"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":0.1237},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.9000000000000005E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G177:$K177)","v":9.4E-2}]
[null,null,{"$f":"Inputs!C178","v":"TLP"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":0.11380000000000001},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.8100000000000007E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G178:$K178)","v":9.6900000000000014E-2}]
[null,null,{"$f":"Inputs!C179","v":"IPCA"},null,"% p.a",null,{"$f":"LOOKUP(G$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":5.6899999999999999E-2},{"$f":"LOOKUP(H$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":4.1200000000000001E-2},{"$f":"LOOKUP(I$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(J$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(K$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(L$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(M$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(N$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(O$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(P$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(Q$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(R$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(S$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(T$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(U$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(V$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(W$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(X$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(Y$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(Z$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AA$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AB$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AC$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AD$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AE$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AF$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AG$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AH$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AI$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04},{"$f":"LOOKUP(AJ$10,Inputs!$G$170:$K$170,Inputs!$G179:$K179)","v":0.04}]
[]
[null,null,"Index"]
[null,null,{"$f":"C16","v":"None"},null,null,{"$f":"Inputs!E171","v":1},{"$f":"IFERROR(F27*(1+G16)^(G$11/G$12),1)","v":1},{"$f":"IFERROR(G27*(1+H16)^(H$11/H$12),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"IGP-M",null,null,{"$f":"Inputs!E172","v":1},{"$f":"IFERROR(F28*(1+G17)^(G$11/G$12),1)","v":0.99920218492018842},1.0401694745019161,1.0817762534819928,1.1250473036212725,1.1700491957661234,1.2168511635967685,1.2655252101406393,1.3161462185462649,1.3687920672881155,1.4235437499796402,1.4804854999788257,1.5397049199779789,1.6012931167770981,1.665344841448182,1.7319586351061094,1.8012369805103539,1.8732864597307681,1.948217918119999,2.0261466348447992,2.1071925002385914,2.1914802002481353,2.2791394082580609,2.3703049845883837,2.4651171839719193,2.5637218713307961,2.6662707461840278,2.772921576031389,2.8838384390726448,2.9991919766355508,3.1191596557009729]
[null,null,"PIB",null,null,{"$f":"Inputs!E173","v":1},{"$f":"IFERROR(F29*(1+G18)^(G$11/G$12),1)","v":1.0167537159815816},1.0297681635461458,1.0472742223264302,1.0671724325506322,1.0874487087690941,1.1081102342357068,1.129164328686185,1.1506184509312225,1.1724802014989155,1.1947573253273949,1.2174577145086152,1.2405894110842788,1.2641606098948799,1.2881796614828824,1.3126550750510571,1.337595521477027,1.3630098363850904,1.3889070232764069,1.4152962567186584,1.4421868855963129,1.4695884364226428,1.4975106167146728,1.5259633184322514,1.5549566214824639,1.5845007972906306,1.6146063124391525,1.6452838323754964,1.6765442251906306,1.7083985654692524,1.740858138213168]
[null,null,"PIB Serviços",null,null,{"$f":"Inputs!E174","v":1},{"$f":"IFERROR(F30*(1+G19)^(G$11/G$12),1)","v":1.0176512150248256},1.0348495205587451,1.0523384774561879,1.0701229977251974,1.0882080763867532,1.1065987928776893,1.1253003124773222,1.1443178877581888,1.163656860061302,1.1833226609963379,1.2033208139671758,1.223656935723221,1.2443367379369432,1.2653660288080775,1.286750714694934,1.3084968017732783,1.3306103977232466,1.3530977134447695,1.3759650648019859,1.3992188743971394,1.4228656733744509,1.4469121032544789,1.4713649177994794,1.4962309849102906,1.5215172885552743,1.5472309307318584,1.5733791334612266,1.5999692408167212,1.6270087209865236,1.6545051683711958]
[null,null,"CPI US",null,null,{"$f":"Inputs!E175","v":1},{"$f":"IFERROR(F31*(1+G20)^(G$11/G$12),1)","v":1.0039890492691343},1.0080050054662109,1.0120370254880757,1.016085173590028,1.0201495142843882,1.0242301123415256,1.0283270327908918,1.0324403409220553,1.0365701022857434,1.0407163826948864,1.0448792482256659,1.0490587652185686,1.0532550002794427,1.0574680202805604,1.0616978923616827,1.0659446839311293,1.0702084626668538,1.0744892965175212,1.0787872537035914,1.0831024027184057,1.0874348123292794,1.0917845515785964,1.0961516897849108,1.1005362965440504,1.1049384417302266,1.1093581954971474,1.1137956282791359,1.1182508107922524,1.1227238140354214,1.1272147092915632]
[null,null,"SELIC",null,null,{"$f":"Inputs!E176","v":1},{"$f":"IFERROR(F32*(1+G21)^(G$11/G$12),1)","v":1.1246380202283282},1.2371018222511612,1.3484409862537658,1.4698006750166048,1.6020827357680993,1.7462701819872284,1.9034344983660791,2.0747436032190265,2.261470527508739,2.4650028749845259,2.6868531337331332,2.9286699157691154,3.1922502081883359,3.4795527269252866,3.7927124723485628,4.1340565948599339,4.5061216883973287,4.911672640353089,5.3537231779848673,5.835558264003506,6.3607585077638218,6.9332267734625663,7.5572171830741981,8.2373667295508763,8.9787297352104556,9.786815411379397,10.667628798403543,11.627715390259862,12.67420977538325,13.814888655167744]
[null,null,"CDI",null,null,{"$f":"Inputs!E177","v":1},{"$f":"IFERROR(F33*(1+G22)^(G$11/G$12),1)","v":1.1233419872390287},1.2345528439756925,1.3506008113094077,1.4775572875724921,1.6164476726043064,1.7683937538291115,1.9346227666890481,2.1164773067578189,2.3154261735930541,2.5330762339108013,2.7711853998984166,3.0316768274888681,3.3166544492728218,3.6284199675044673,3.9694914444498877,4.3426236402281777,4.750830262409627,5.1974083070761328,5.68596468794129,6.2204453686077716,6.8051672332569026,7.4448529531830516,8.1446691307822583,8.910268029075791,9.7478332238089163,10.664129546846954,11.66655772425057,12.763214150330125,13.962956280461158,15.275474170824509]
[null,null,"TLP",null,null,{"$f":"Inputs!E178","v":1},{"$f":"IFERROR(F34*(1+G23)^(G$11/G$12),1)","v":1.1134720628165151},1.2227036721788154,1.3411836580129426,1.4711443544743967,1.6136982424229658,1.7700656021137511,1.9415849589585736,2.1297245414816595,2.3360948495512321,2.5624624404727463,2.8107650509545552,3.0831281843920517,3.3818833054596413,3.7095877977586804,4.0690468553614965,4.4633374956460257,4.8958348989741252,5.3702413006847181,5.890617682721067,6.4614185361767387,7.0875299923322643,7.7743116485892605,8.5276424473375592,9.3539710004845684,10.260370790431523,11.254600720024337,12.345171529794696,13.541418651031801,14.853582118316782,16.292894225581676]
[null,null,"IPCA",null,null,{"$f":"Inputs!E179","v":1},{"$f":"IFERROR(F35*(1+G24)^(G$11/G$12),1)","v":1.056740206216318},1.1002779027124303,1.1442890188209276,1.1900605795737647,1.2376630027567153,1.2871695228669839,1.3386563037816634,1.3922025559329301,1.4478906581702473,1.5058062844970572,1.5660385358769395,1.6286800773120171,1.6938272804044978,1.7615803716206777,1.8320435864855049,1.9053253299449251,1.9815383431427223,2.060799876868431,2.1432318719431684,2.2289611468208954,2.3181195926937312,2.4108443764014806,2.5072781514575397,2.6075692775158412,2.7118720486164749,2.8203469305611342,2.9331608077835796,3.050487240094923,3.1725067296987199,3.2994069988866688]
[]
[]
[null,null,"Receitas e Deduções"]
[]
[null,null,"Contraprestação Pública Mensal"]
[]
[null,null,"Contraprestação mensal máxima (CMM)"]
[]
[null,null,"𝐶𝑀𝐴 = CONTRAPRESTAÇÃO MENSAL MÁXIMA"]
[]
[null,null,{"$f":"Inputs!C60","v":"Contraprestação ano 01"},{"$f":"Inputs!D60","v":14529},"R$"]
[null,null,{"$f":"Inputs!C63","v":"Desconto contraprestação"},{"$f":"Inputs!D63","v":0},"%"]
[null,null,"Indicador",1,"%"]
[]
[]
[null,null,"Crescimneto Populacional",null,null,null,{"$f":"Inputs!E194","v":1.5503501569669176E-2},{"$f":"Inputs!F194","v":1.5266812517835016E-2},{"$f":"Inputs!G194","v":1.5037241766993059E-2},{"$f":"Inputs!H194","v":1.4814472955510416E-2},{"$f":"Inputs!I194","v":1.4598208195006679E-2},{"$f":"Inputs!J194","v":1.4388166741371666E-2},{"$f":"Inputs!K194","v":1.4184083778887357E-2},{"$f":"Inputs!L194","v":1.3985709306378435E-2},{"$f":"Inputs!M194","v":1.3792807115541539E-2},{"$f":"Inputs!N194","v":1.3605153852674468E-2},{"$f":"Inputs!O194","v":1.3422538155969166E-2},{"$f":"Inputs!P194","v":1.3244759861363198E-2},{"$f":"Inputs!Q194","v":1.3071629270676288E-2},{"$f":"Inputs!R194","v":1.2902966476404876E-2},{"$f":"Inputs!S194","v":1.2738600738124495E-2},{"$f":"Inputs!T194","v":1.2578369905956066E-2},{"$f":"Inputs!U194","v":1.242211988700137E-2},{"$f":"Inputs!V194","v":1.226970415105888E-2},{"$f":"Inputs!W194","v":1.2120983272287944E-2},{"$f":"Inputs!X194","v":1.1975824503805299E-2},{"$f":"Inputs!Y194","v":1.1834101382488527E-2},{"$f":"Inputs!Z194","v":1.1695693361509774E-2},{"$f":"Inputs!AA194","v":1.1560485468361748E-2},{"$f":"Inputs!AB194","v":1.1428367986328736E-2},{"$f":"Inputs!AC194","v":1.1299236157555681E-2},{"$f":"Inputs!AD194","v":1.1172989906021558E-2},{"$f":"Inputs!AE194","v":1.1049533578878501E-2},{"$f":"Inputs!AF194","v":1.0928775704752924E-2},{"$f":"Inputs!AG194","v":1.0810628767722985E-2},{"$f":"Inputs!AH194","v":1.0695008995802002E-2}]
[]
[null,null,"𝐶𝑀𝐴1 = CONTRAPRESTAÇÃO MENSAL MÁXIMA"]
[null,null,"Cons + Ops Flag",null,"Flag",null,{"$f":"IF(G55>=Inputs!$D$65,IF(G55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H55>=Inputs!$D$65,IF(H55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I55>=Inputs!$D$65,IF(I55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J55>=Inputs!$D$65,IF(J55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K55>=Inputs!$D$65,IF(K55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L55>=Inputs!$D$65,IF(L55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M55>=Inputs!$D$65,IF(M55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N55>=Inputs!$D$65,IF(N55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O55>=Inputs!$D$65,IF(O55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P55>=Inputs!$D$65,IF(P55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q55>=Inputs!$D$65,IF(Q55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R55>=Inputs!$D$65,IF(R55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S55>=Inputs!$D$65,IF(S55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T55>=Inputs!$D$65,IF(T55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U55>=Inputs!$D$65,IF(U55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V55>=Inputs!$D$65,IF(V55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W55>=Inputs!$D$65,IF(W55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X55>=Inputs!$D$65,IF(X55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y55>=Inputs!$D$65,IF(Y55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z55>=Inputs!$D$65,IF(Z55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA55>=Inputs!$D$65,IF(AA55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB55>=Inputs!$D$65,IF(AB55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC55>=Inputs!$D$65,IF(AC55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD55>=Inputs!$D$65,IF(AD55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE55>=Inputs!$D$65,IF(AE55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF55>=Inputs!$D$65,IF(AF55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG55>=Inputs!$D$65,IF(AG55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH55>=Inputs!$D$65,IF(AH55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI55>=Inputs!$D$65,IF(AI55<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ55>=Inputs!$D$65,IF(AJ55<=Inputs!$E$8,1,0),0)","v":1}]
[null,null,"Ano de concessão",null,"Ano",null,{"$f":"G3","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"% de recebimento contraprestação",null,"%",null,{"$f":"LOOKUP(G55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1.3052515658338495},{"$f":"LOOKUP(H55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(I55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(J55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(K55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(L55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(M55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(N55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(O55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(P55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(Q55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(R55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(S55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(T55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(U55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(V55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(W55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(X55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(Y55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(Z55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AA55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AB55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AC55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AD55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AE55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AF55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AG55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AH55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AI55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1},{"$f":"LOOKUP(AJ55,Inputs!$D$72:$H$72,Inputs!$D$73:$H$73)","v":1}]
[null,null,null,null,"$R$",{"$f":"SUM(G57:AJ57)","v":521026.64287688571},{"$f":"((($D$46*(1-$D$47)))*G54)*$D$48","v":14529},{"$f":"(((((G57)))*H54)*H56)+((((($D$46)*$D$48)*H54)*H56)*H51)","v":14750.811519071625},{"$f":"(((((H57)))*I54)*I56)+((((($D$46)*$D$48)*I54)*I56)*I51)","v":14969.287604704268},15184.527082274879,15396.62444914013,15605.670123725518,15811.750676948972,16014.949047461345,16215.344742043048,16413.014022368556,16608.030079236632,16800.463195262379,16990.380896936036,17177.848096871723,17362.927226995933,17545.67836335957,17726.159343197811,17904.425874808545,18080.531640771616,18254.528394987403,18426.466053973578,18596.392782822953,18764.35507619278,18930.39783466615,19094.564436799275,19256.896807143861,19417.435480511387,19576.219662725744,19733.287288091989,19888.675073791997]
[]
[]
[]
[null,null,"Contraprestação mensal máxima (CMM)",null,"$R$",{"$f":"SUM(G61:AJ61)","v":521026.64287688571},{"$f":"G57","v":14529},{"$f":"H57","v":14750.811519071625},14969.287604704268,15184.527082274879,15396.62444914013,15605.670123725518,15811.750676948972,16014.949047461345,16215.344742043048,16413.014022368556,16608.030079236632,16800.463195262379,16990.380896936036,17177.848096871723,17362.927226995933,17545.67836335957,17726.159343197811,17904.425874808545,18080.531640771616,18254.528394987403,18426.466053973578,18596.392782822953,18764.35507619278,18930.39783466615,19094.564436799275,19256.896807143861,19417.435480511387,19576.219662725744,19733.287288091989,19888.675073791997]
[]
[]
[null,null,"Fator de Desempenho"]
[null,null,{"$f":"Inputs!C70","v":"Fator de Desempenho"},{"$f":"Inputs!D70","v":1},"Fator",null,{"$f":"IF(G61<>0,$D$65,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Contraprestação Transitória"]
[null,null,"Contraprestação Transitória",{"$f":"Inputs!D61","v":4435},"$ 000s",{"$f":"SUM(G68:AJ68)","v":4435},{"$f":"IF(G3=1,$D$68,0)","v":4435},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Contraprestação anual"]
[null,null,"Contraprestação total projetada",null,"$ 000s",{"$f":"SUM(G72:AJ72)","v":525461.64287688571},{"$f":"(G61*G65)+G68","v":18964},14750.811519071625,14969.287604704268,15184.527082274879,15396.62444914013,15605.670123725518,15811.750676948972,16014.949047461345,16215.344742043048,16413.014022368556,16608.030079236632,16800.463195262379,16990.380896936036,17177.848096871723,17362.927226995933,17545.67836335957,17726.159343197811,17904.425874808545,18080.531640771616,18254.528394987403,18426.466053973578,18596.392782822953,18764.35507619278,18930.39783466615,19094.564436799275,19256.896807143861,19417.435480511387,19576.219662725744,19733.287288091989,19888.675073791997]
[]
[]
[null,null,"Receitas tarifárias"]
[]
[null,null,"Crescimento estimado usuários",null,"Crescimento unidades",null,{"$f":"Inputs!E194","v":1.5503501569669176E-2},{"$f":"Inputs!F194","v":1.5266812517835016E-2},{"$f":"Inputs!G194","v":1.5037241766993059E-2},{"$f":"Inputs!H194","v":1.4814472955510416E-2},{"$f":"Inputs!I194","v":1.4598208195006679E-2},{"$f":"Inputs!J194","v":1.4388166741371666E-2},{"$f":"Inputs!K194","v":1.4184083778887357E-2},{"$f":"Inputs!L194","v":1.3985709306378435E-2},{"$f":"Inputs!M194","v":1.3792807115541539E-2},{"$f":"Inputs!N194","v":1.3605153852674468E-2},{"$f":"Inputs!O194","v":1.3422538155969166E-2},{"$f":"Inputs!P194","v":1.3244759861363198E-2},{"$f":"Inputs!Q194","v":1.3071629270676288E-2},{"$f":"Inputs!R194","v":1.2902966476404876E-2},{"$f":"Inputs!S194","v":1.2738600738124495E-2},{"$f":"Inputs!T194","v":1.2578369905956066E-2},{"$f":"Inputs!U194","v":1.242211988700137E-2},{"$f":"Inputs!V194","v":1.226970415105888E-2},{"$f":"Inputs!W194","v":1.2120983272287944E-2},{"$f":"Inputs!X194","v":1.1975824503805299E-2},{"$f":"Inputs!Y194","v":1.1834101382488527E-2},{"$f":"Inputs!Z194","v":1.1695693361509774E-2},{"$f":"Inputs!AA194","v":1.1560485468361748E-2},{"$f":"Inputs!AB194","v":1.1428367986328736E-2},{"$f":"Inputs!AC194","v":1.1299236157555681E-2},{"$f":"Inputs!AD194","v":1.1172989906021558E-2},{"$f":"Inputs!AE194","v":1.1049533578878501E-2},{"$f":"Inputs!AF194","v":1.0928775704752924E-2},{"$f":"Inputs!AG194","v":1.0810628767722985E-2},{"$f":"Inputs!AH194","v":1.0695008995802002E-2}]
[]
[null,null,"Até 70m²",13554.940738951944,"#/ano",{"$f":"SUM(G79:AJ79)","v":483112.50287370197},0,{"$f":"$D79*(1+H$77)","v":13761.881477903888},{"$f":"H79*(1+I$77)","v":13968.822216855831},{"$f":"I79*(1+J$77)","v":14175.762955807775},14382.703694759721,14589.644433711666,14796.58517266361,15003.525911615552,15210.466650567494,15417.40738951944,15624.348128471385,15831.288867423329,16038.229606375271,16245.170345327215,16452.111084279157,16659.051823231101,16865.992562183044,17072.933301134988,17279.874040086932,17486.814779038876,17693.755517990819,17900.696256942763,18107.636995894707,18314.577734846651,18521.518473798595,18728.459212750538,18935.399951702482,19142.34069065443,19349.281429606373,19556.222168558317]
[null,null,"De 71m² a 100m²",4581.951799082347,"#/ano",163305.63477420917,0,4651.9035981646939,{"$f":"H80*(1+I$77)","v":4721.8553972470418},4791.8071963293887,4861.7589954117366,4931.7107944940844,5001.6625935764314,5071.6143926587783,5141.5661917411253,5211.5179908234732,5281.469789905821,5351.421588988168,5421.3733880705149,5491.3251871528619,5561.2769862352088,5631.2287853175558,5701.1805843999036,5771.1323834822515,5841.0841825645994,5911.0359816469463,5980.9877807292942,6050.9395798116411,6120.891378893989,6190.8431779763368,6260.7949770586838,6330.7467761410308,6400.6985752233777,6470.6503743057256,6540.6021733880725,6610.5539724704204]
[null,null,"De 101m² a 150m²",2775.371069789906,"#/ano",98917.176382516293,0,{"$f":"$D81*(1+H$77)","v":2817.7421395798115},{"$f":"H81*(1+I$77)","v":2860.1132093697174},2902.4842791596234,2944.8553489495293,2987.2264187394353,3029.5974885293413,3071.9685583192468,3114.3396281091523,3156.7106978990582,3199.0817676889642,3241.4528374788697,3283.8239072687752,3326.1949770586812,3368.5660468485867,3410.9371166384922,3453.3081864283981,3495.6792562183041,3538.05032600821,3580.4213957981156,3622.7924655880215,3665.163535377927,3707.534605167833,3749.9056749577389,3792.2767447476444,3834.6478145375499,3877.0188843274555,3919.3899541173614,3961.7610239072669,4004.1320936971729]
[null,null,"De 151m² a 300m²",2568.2083554696933,"#/ano",91533.676937937693,0,2607.4167109393866,{"$f":"H82*(1+I$77)","v":2646.6250664090799},2685.8334218787732,2725.0417773484669,2764.2501328181606,2803.4584882878539,2842.6668437575468,2881.87519922724,2921.0835546969333,2960.2919101666271,2999.5002656363204,3038.7086211060132,3077.9169765757065,3117.1253320453998,3156.3336875150931,3195.5420429847868,3234.7503984544805,3273.9587539241743,3313.1671093938671,3352.3754648635604,3391.5838203332532,3430.7921758029465,3470.0005312726398,3509.2088867423331,3548.4172422120264,3587.6255976817197,3626.8339531514134,3666.0423086211067,3705.2506640908]
[null,null,"De 301m² a 500m²",2233.0921999517027,"#/ano",79589.780777589942,0,2267.1843999034049,{"$f":"H83*(1+I$77)","v":2301.2765998551076},2335.3687998068099,2369.4609997585126,2403.5531997102153,2437.645399661918,2471.7375996136202,2505.8297995653224,2539.9219995170251,2574.0141994687278,2608.1063994204301,2642.1985993721323,2676.290799323835,2710.3829992755373,2744.4751992272395,2778.5673991789422,2812.6595991306449,2846.7517990823476,2880.8439990340498,2914.9361989857525,2949.0283989374548,2983.1205988891575,3017.2127988408602,3051.3049987925624,3085.3971987442646,3119.4893986959669,3153.5815986476696,3187.6737985993718,3221.7659985510745]
[null,null,"Acima de 501m²",356.44172905095388,"#/ano",12703.962279642599,0,361.88345810190776,{"$f":"H84*(1+I$77)","v":367.32518715286164},372.76691620381553,378.20864525476941,383.65037430572329,389.09210335667717,394.533832407631,399.97556145858482,405.4172905095387,410.85901956049264,416.30074861144647,421.74247766240029,427.18420671335417,432.62593576430805,438.06766481526194,443.50939386621587,448.95112291716981,454.39285196812369,459.83458101907752,465.2763100700314,470.71803912098522,476.15976817193911,481.60149722289299,487.04322627384687,492.48495532480075,497.92668437575463,503.36841342670857,508.8101424776624,514.25187152861633]
[]
[]
[null,null,"Tarifas aplicáveis"]
[null,null,"Flag de aumento",null,null,{"$f":"SUM(G88:AJ88)","v":1},0,1,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Aumento Real",{"$f":"Inputs!D84","v":1},null,{"$f":"SUM(G90:AJ90)","v":1},{"$f":"IF(G88=1,$D90/$F$88,0)","v":0},{"$f":"IF(H88=1,$D90/$F$88,0)","v":1},0,0,0,0,0,0,0,0,{"$f":"IF(Q88=1,$D90/$F$88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Desconto Aumento Real",{"$f":"Inputs!D63","v":0},null,{"$f":"SUM(G92:AJ92)","v":0},{"$f":"IF(G88=1,G90*$D$92,0)","v":0},{"$f":"IF(H88=1,H90*$D$92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Até 70m²",{"$f":"Inputs!D88","v":150.37},"Tarifa base",null,{"$f":"IF(AND(G$88=0,D94),$D94*(1+G$90-G$92),F94*(1+G$90-G$92))","v":150.37},{"$f":"IF(H$88=0,G94,G94*(1+H$90-H$92))","v":300.74},{"$f":"IF(I$88=0,H94,H94*(1+I$90-I$92))","v":300.74},300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74,300.74]
[null,null,"De 71m² a 100m²",{"$f":"Inputs!D89","v":200.36},"Tarifa base",null,{"$f":"IF(AND(G$88=0,D95),$D95*(1+G$90-G$92),F95*(1+G$90-G$92))","v":200.36},{"$f":"IF(H$88=0,G95,G95*(1+H$90-H$92))","v":400.72},{"$f":"IF(I$88=0,H95,H95*(1+I$90-I$92))","v":400.72},400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72,400.72]
[null,null,"De 101m² a 150m²",{"$f":"Inputs!D90","v":250.62},"Tarifa base",null,250.62,{"$f":"IF(H$88=0,G96,G96*(1+H$90-H$92))","v":501.24},{"$f":"IF(I$88=0,H96,H96*(1+I$90-I$92))","v":501.24},501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24,501.24]
[null,null,"De 151m² a 300m²",{"$f":"Inputs!D91","v":300.76},"Tarifa base",null,300.76,601.52,{"$f":"IF(I$88=0,H97,H97*(1+I$90-I$92))","v":601.52},601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52,601.52]
[null,null,"De 301m² a 500m²",{"$f":"Inputs!D92","v":401.02},"Tarifa base",null,401.02,802.04,{"$f":"IF(I$88=0,H98,H98*(1+I$90-I$92))","v":802.04},802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04,802.04]
[null,null,"Acima de 501m²",{"$f":"Inputs!D93","v":501.27},"Tarifa base",null,501.27,1002.54,{"$f":"IF(I$88=0,H99,H99*(1+I$90-I$92))","v":1002.54},1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54,1002.54]
[]
[]
[null,null,"Receitas tarifárias"]
[null,null,null,null,"$ 000s / m²",{"$f":"SUM(G103:AJ103)","v":391942.08904133009},0,{"$f":"SUMPRODUCT(H79:H84,H94:H99)/1000","v":11164.812633712629},11332.700620568947,11500.588607425259,11668.476594281576,11836.364581137892,12004.252567994206,12172.140554850521,12340.028541706835,12507.91652856315,12675.804515419466,12843.69250227578,13011.580489132093,13179.468475988408,13347.356462844724,13515.244449701035,13683.132436557353,13851.020423413667,14018.908410269985,14186.796397126298,14354.684383982616,14522.572370838929,14690.460357695243,14858.348344551559,15026.236331407872,15194.124318264187,15362.012305120501,15529.900291976819,15697.788278833132,15865.676265689448]
[]
[]
[]
[null,null,"Deduções da Receita"]
[null,null,{"$f":"C71","v":"Contraprestação anual"},null,"$ 000s",{"$f":"SUM(G108:AJ108)","v":525461.64287688571},{"$f":"G72","v":18964},14750.811519071625,14969.287604704268,15184.527082274879,15396.62444914013,15605.670123725518,15811.750676948972,16014.949047461345,16215.344742043048,16413.014022368556,16608.030079236632,16800.463195262379,16990.380896936036,17177.848096871723,17362.927226995933,17545.67836335957,17726.159343197811,17904.425874808545,18080.531640771616,18254.528394987403,18426.466053973578,18596.392782822953,18764.35507619278,18930.39783466615,19094.564436799275,19256.896807143861,19417.435480511387,19576.219662725744,19733.287288091989,19888.675073791997]
[null,null,"Receita tarifária",null,"$ 000s",{"$f":"SUM(G109:AJ109)","v":391942.08904133009},{"$f":"SUM(G103:G103)","v":0},11164.812633712629,11332.700620568947,11500.588607425259,11668.476594281576,11836.364581137892,12004.252567994206,12172.140554850521,12340.028541706835,12507.91652856315,12675.804515419466,12843.69250227578,13011.580489132093,13179.468475988408,13347.356462844724,13515.244449701035,13683.132436557353,13851.020423413667,14018.908410269985,14186.796397126298,14354.684383982616,14522.572370838929,14690.460357695243,14858.348344551559,15026.236331407872,15194.124318264187,15362.012305120501,15529.900291976819,15697.788278833132,15865.676265689448]
[]
[null,null,"Receita total da PPP",null,"$ 000s",{"$f":"SUM(G111:AJ111)","v":917403.73191821575},{"$f":"SUM(G108:G110)","v":18964},25915.624152784254,26301.988225273213,26685.115689700138,27065.101043421706,27442.03470486341,27816.003244943178,28187.089602311866,28555.373283749883,28920.930550931706,29283.834594656098,29644.155697538161,30001.961386068127,30357.316572860131,30710.283689840657,31060.922813060606,31409.291779755164,31755.44629822221,32099.440051041602,32441.324792113701,32781.150437956196,33118.965153661884,33454.815433888027,33788.746179217706,34120.800768207147,34451.02112540805,34779.447785631884,35106.119954702561,35431.075566925123,35754.351339481444]
[]
[]
[null,null,{"$f":"Inputs!C98","v":"Imposto s/ serviço - (ISS)"},{"$f":"Inputs!D98","v":0.05},"$ 000s",{"$f":"SUM(G114:AJ114)","v":-45870.186595910796},{"$f":"G$111*-$D114","v":-948.2},-1295.7812076392129,-1315.0994112636608,-1334.2557844850071,-1353.2550521710855,-1372.1017352431707,-1390.8001622471591,-1409.3544801155933,-1427.7686641874943,-1446.0465275465854,{"$f":"Q$111*-$D114","v":-1464.191729732805},-1482.2077848769081,-1500.0980693034064,-1517.8658286430066,-1535.5141844920329,-1553.0461406530303,-1570.4645889877584,-1587.7723149111107,-1604.9720025520801,-1622.066239605685,{"$f":"AA$111*-$D114","v":-1639.0575218978099},-1655.9482576830942,-1672.7407716944015,-1689.4373089608853,-1706.0400384103575,-1722.5510562704026,-1738.9723892815944,-1755.3059977351281,-1771.5537783462562,-1787.7175669740723]
[null,null,{"$f":"Inputs!C99","v":"Programa Integração Social - (PIS)"},{"$f":"Inputs!D99","v":1.6500000000000001E-2},"$ 000s",{"$f":"SUM(G115:AJ115)","v":-15137.161576650562},-312.90600000000001,-427.60779852094021,-433.98280571700803,-440.30440888005228,-446.57416721645819,-452.79357263024627,-458.96405354156246,-465.08697843814582,-471.16365918187307,-477.19535409037314,-483.18327081182565,-489.1285690093797,-495.03236287012413,-500.89572345219216,-506.71968088237088,-512.50522641550003,-518.25331436596025,-523.96486392066652,-529.64076084218641,-535.28185906987608,-540.88898222627722,-546.46292503542111,-552.00445465915243,-557.51431195709222,-562.99321267541791,-568.44184856923289,-573.86088846292614,-579.25097925259229,-584.61274685426451,-589.94679710144385]
[null,null,{"$f":"Inputs!C100","v":"Contribuição para Financiamento de Seguridade Social - (COFINS)"},{"$f":"Inputs!D100","v":7.5999999999999998E-2},"$ 000s",{"$f":"SUM(G116:AJ116)","v":-69722.683625784397},-1441.2639999999999,-1969.5874356116033,-1998.9511051207642,-2028.0687924172105,-2056.9476793000495,-2085.594637569619,-2114.0162466156817,-2142.2188097757016,-2170.2083695649912,-2197.9907218708095,-2225.5714291938634,-2252.9558330129003,-2280.1490653411774,-2307.1560595373699,-2333.9815604278897,-2360.6301337926061,-2387.1061752613923,-2413.4139186648881,-2439.5574438791618,-2465.5406842006414,-2491.3674332846708,-2517.0413516783033,-2542.5659729754898,-2567.9447096205454,-2593.1808583837433,-2618.2776055310119,-2643.2380317080233,-2668.0651165573945,-2692.7617430863093,-2717.3307018005898]
[null,null,"Crédito de PIS / COFIS (não-cumulativo)",null,"$ 000s",{"$f":"SUM(G117:AJ117)","v":0},{"$f":"G157","v":0},0,{"$f":"I157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inadimplência das Receitas Tarifárias",null,"$ 000s",{"$f":"SUM(G118:AJ118)","v":0},{"$f":"G167","v":0},{"$f":"H167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total de deduções da Receita",null,"$ 000s",{"$f":"SUM(G120:AJ120)","v":-130730.03179834576},{"$f":"SUM(G114:G119)","v":-2702.37},{"$f":"SUM(H113:H119)","v":-3692.9764417717561},-3748.033322101433,-3802.6289857822699,-3856.7768986875931,-3910.489945443036,-3963.7804624044029,-4016.6602683294409,-4069.1406929343584,-4121.2326035077676,-4172.9464297384939,-4224.292186899188,-4275.2794975147081,-4325.9176116325689,-4376.2154258022929,-4426.1815008611366,-4475.8240786151109,-4525.1510974966659,-4574.1702072734279,-4622.8887828762026,-4671.3139374087586,-4719.452534396818,-4767.311199329044,-4814.8963305385223,-4862.214109469518,-4909.2705103706467,-4956.0713094525436,-5002.6220935451147,-5048.9282682868297,-5094.9950658761063]
[]
[null,null,"Crédito de PIS / COFIS (não-cumulativo)"]
[]
[null,null,"CAPEX elegível"]
[null,null,{"$f":"Ops!C265","v":"CAPEX Total"},{"$f":"Inputs!D102","v":1},null,{"$f":"Ops!F265","v":0},{"$f":"Ops!G265","v":0},{"$f":"Ops!H265","v":0},{"$f":"Ops!I265","v":0},{"$f":"Ops!J265","v":0},{"$f":"Ops!K265","v":0},{"$f":"Ops!L265","v":0},{"$f":"Ops!M265","v":0},{"$f":"Ops!N265","v":0},{"$f":"Ops!O265","v":0},{"$f":"Ops!P265","v":0},{"$f":"Ops!Q265","v":0},{"$f":"Ops!R265","v":0},{"$f":"Ops!S265","v":0},{"$f":"Ops!T265","v":0},{"$f":"Ops!U265","v":0},{"$f":"Ops!V265","v":0},{"$f":"Ops!W265","v":0},{"$f":"Ops!X265","v":0},{"$f":"Ops!Y265","v":0},{"$f":"Ops!Z265","v":0},{"$f":"Ops!AA265","v":0},{"$f":"Ops!AB265","v":0},{"$f":"Ops!AC265","v":0},{"$f":"Ops!AD265","v":0},{"$f":"Ops!AE265","v":0},{"$f":"Ops!AF265","v":0},{"$f":"Ops!AG265","v":0},{"$f":"Ops!AH265","v":0},{"$f":"Ops!AI265","v":0},{"$f":"Ops!AJ265","v":0}]
[]
[null,null,"Aproveitamento fiscal CAPEX",null,"$ 000s",{"$f":"SUM(G127:AJ127)","v":0},{"$f":"SUMPRODUCT(G125:G125,$D$125:$D$125)","v":0},{"$f":"SUMPRODUCT(H125:H125,$D$125:$D$125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"OPEX Elegível"]
[]
[null,null,{"$f":"C178","v":"Custo e despesa 1"},{"$f":"Inputs!$D$102","v":1},"$ 000s",{"$f":"SUM(G132:AJ132)","v":0},{"$f":"G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 2",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 3",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 4",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 5",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 6",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 7",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 8",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 9",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 10",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 11",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 12",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 13",{"$f":"Inputs!$D$102","v":1},"$ 000s",0,{"$f":"G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 14",{"$f":"Inputs!$D$102","v":1},null,0,{"$f":"G191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Aproveitamento fiscal OPEX",null,"$ 000s",{"$f":"SUM(G147:AJ147)","v":0},{"$f":"SUMPRODUCT(G132:G145,$D$132:$D$145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Crédito de PIS / COFIS a ser utilizado (não-cumulativo)"]
[]
[null,null,"Alíquota total",{"$f":"SUM($D$115:$D$116)","v":9.2499999999999999E-2}]
[]
[null,null,{"$f":"C127","v":"Aproveitamento fiscal CAPEX"},null,{"$f":"E147","v":"$ 000s"},{"$f":"SUM(G154:AJ154)","v":0},{"$f":"G127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C147","v":"Aproveitamento fiscal OPEX"},null,{"$f":"E147","v":"$ 000s"},{"$f":"SUM(G155:AJ155)","v":0},{"$f":"G147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Benefício Fiscal a ser utilizado",null,null,{"$f":"F150","v":0},{"$f":"IF(G108=0,0,SUM(G154:G155)*$D$152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Inadimplência das Receitas Tarifárias"]
[]
[null,null,"Counter Concessão",null,"Ano",null,{"$f":"G3","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Receitas tarifária",null,"R$",{"$f":"SUM(G164:AJ164)","v":391942.08904133009},{"$f":"G109","v":0},11164.812633712629,11332.700620568947,11500.588607425259,11668.476594281576,11836.364581137892,12004.252567994206,12172.140554850521,12340.028541706835,12507.91652856315,12675.804515419466,12843.69250227578,13011.580489132093,13179.468475988408,13347.356462844724,13515.244449701035,13683.132436557353,13851.020423413667,14018.908410269985,14186.796397126298,14354.684383982616,14522.572370838929,14690.460357695243,14858.348344551559,15026.236331407872,15194.124318264187,15362.012305120501,15529.900291976819,15697.788278833132,15865.676265689448]
[null,null,"Índice de inadimplência",null,"%",{"$f":"AVERAGE(G165:AJ165)","v":0},{"$f":"IFERROR(LOOKUP(G$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(H$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(I$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(J$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(K$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(L$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(M$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(N$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(O$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(P$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(Q$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(R$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(S$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(T$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(U$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(V$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(W$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(X$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$163,Inputs!$D$104:$J$104,Inputs!$D$105:$J$105),0)","v":0}]
[]
[null,null,"Inadimplência das Receitas Tarifárias",null,"R$",{"$f":"SUM(G167:AJ167)","v":0},{"$f":"G164*-G165","v":0},{"$f":"H164*-H165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Operating Costs (OPEX)"]
[]
[null,null,"Custos e Despesas (OPEX) PPP"]
[]
[null,null,"Flag de operação",null,null,{"$f":"SUM(G175:AJ175)","v":30},{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[]
[null,null,{"$f":"Inputs!C116","v":"Custo e despesa 1"},null,"$ 000s",{"$f":"SUM(G178:AJ178)","v":0},{"$f":"Inputs!D116*Ops!G$175","v":0},{"$f":"Inputs!E116*Ops!H$175","v":0},{"$f":"Inputs!F116*Ops!I$175","v":0},{"$f":"Inputs!G116*Ops!J$175","v":0},{"$f":"Inputs!H116*Ops!K$175","v":0},{"$f":"Inputs!I116*Ops!L$175","v":0},{"$f":"Inputs!J116*Ops!M$175","v":0},{"$f":"Inputs!K116*Ops!N$175","v":0},{"$f":"Inputs!L116*Ops!O$175","v":0},{"$f":"Inputs!M116*Ops!P$175","v":0},{"$f":"Inputs!N116*Ops!Q$175","v":0},{"$f":"Inputs!O116*Ops!R$175","v":0},{"$f":"Inputs!P116*Ops!S$175","v":0},{"$f":"Inputs!Q116*Ops!T$175","v":0},{"$f":"Inputs!R116*Ops!U$175","v":0},{"$f":"Inputs!S116*Ops!V$175","v":0},{"$f":"Inputs!T116*Ops!W$175","v":0},{"$f":"Inputs!U116*Ops!X$175","v":0},{"$f":"Inputs!V116*Ops!Y$175","v":0},{"$f":"Inputs!W116*Ops!Z$175","v":0},{"$f":"Inputs!X116*Ops!AA$175","v":0},{"$f":"Inputs!Y116*Ops!AB$175","v":0},{"$f":"Inputs!Z116*Ops!AC$175","v":0},{"$f":"Inputs!AA116*Ops!AD$175","v":0},{"$f":"Inputs!AB116*Ops!AE$175","v":0},{"$f":"Inputs!AC116*Ops!AF$175","v":0},{"$f":"Inputs!AD116*Ops!AG$175","v":0},{"$f":"Inputs!AE116*Ops!AH$175","v":0},{"$f":"Inputs!AF116*Ops!AI$175","v":0},{"$f":"Inputs!AG116*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C117","v":"Custo e despesa 2"},null,"$ 000s",0,{"$f":"Inputs!D117*Ops!G$175","v":0},{"$f":"Inputs!E117*Ops!H$175","v":0},{"$f":"Inputs!F117*Ops!I$175","v":0},{"$f":"Inputs!G117*Ops!J$175","v":0},{"$f":"Inputs!H117*Ops!K$175","v":0},{"$f":"Inputs!I117*Ops!L$175","v":0},{"$f":"Inputs!J117*Ops!M$175","v":0},{"$f":"Inputs!K117*Ops!N$175","v":0},{"$f":"Inputs!L117*Ops!O$175","v":0},{"$f":"Inputs!M117*Ops!P$175","v":0},{"$f":"Inputs!N117*Ops!Q$175","v":0},{"$f":"Inputs!O117*Ops!R$175","v":0},{"$f":"Inputs!P117*Ops!S$175","v":0},{"$f":"Inputs!Q117*Ops!T$175","v":0},{"$f":"Inputs!R117*Ops!U$175","v":0},{"$f":"Inputs!S117*Ops!V$175","v":0},{"$f":"Inputs!T117*Ops!W$175","v":0},{"$f":"Inputs!U117*Ops!X$175","v":0},{"$f":"Inputs!V117*Ops!Y$175","v":0},{"$f":"Inputs!W117*Ops!Z$175","v":0},{"$f":"Inputs!X117*Ops!AA$175","v":0},{"$f":"Inputs!Y117*Ops!AB$175","v":0},{"$f":"Inputs!Z117*Ops!AC$175","v":0},{"$f":"Inputs!AA117*Ops!AD$175","v":0},{"$f":"Inputs!AB117*Ops!AE$175","v":0},{"$f":"Inputs!AC117*Ops!AF$175","v":0},{"$f":"Inputs!AD117*Ops!AG$175","v":0},{"$f":"Inputs!AE117*Ops!AH$175","v":0},{"$f":"Inputs!AF117*Ops!AI$175","v":0},{"$f":"Inputs!AG117*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C118","v":"Custo e despesa 3"},null,"$ 000s",0,{"$f":"Inputs!D118*Ops!G$175","v":0},{"$f":"Inputs!E118*Ops!H$175","v":0},{"$f":"Inputs!F118*Ops!I$175","v":0},{"$f":"Inputs!G118*Ops!J$175","v":0},{"$f":"Inputs!H118*Ops!K$175","v":0},{"$f":"Inputs!I118*Ops!L$175","v":0},{"$f":"Inputs!J118*Ops!M$175","v":0},{"$f":"Inputs!K118*Ops!N$175","v":0},{"$f":"Inputs!L118*Ops!O$175","v":0},{"$f":"Inputs!M118*Ops!P$175","v":0},{"$f":"Inputs!N118*Ops!Q$175","v":0},{"$f":"Inputs!O118*Ops!R$175","v":0},{"$f":"Inputs!P118*Ops!S$175","v":0},{"$f":"Inputs!Q118*Ops!T$175","v":0},{"$f":"Inputs!R118*Ops!U$175","v":0},{"$f":"Inputs!S118*Ops!V$175","v":0},{"$f":"Inputs!T118*Ops!W$175","v":0},{"$f":"Inputs!U118*Ops!X$175","v":0},{"$f":"Inputs!V118*Ops!Y$175","v":0},{"$f":"Inputs!W118*Ops!Z$175","v":0},{"$f":"Inputs!X118*Ops!AA$175","v":0},{"$f":"Inputs!Y118*Ops!AB$175","v":0},{"$f":"Inputs!Z118*Ops!AC$175","v":0},{"$f":"Inputs!AA118*Ops!AD$175","v":0},{"$f":"Inputs!AB118*Ops!AE$175","v":0},{"$f":"Inputs!AC118*Ops!AF$175","v":0},{"$f":"Inputs!AD118*Ops!AG$175","v":0},{"$f":"Inputs!AE118*Ops!AH$175","v":0},{"$f":"Inputs!AF118*Ops!AI$175","v":0},{"$f":"Inputs!AG118*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C119","v":"Custo e despesa 4"},null,"$ 000s",0,{"$f":"Inputs!D119*Ops!G$175","v":0},{"$f":"Inputs!E119*Ops!H$175","v":0},{"$f":"Inputs!F119*Ops!I$175","v":0},{"$f":"Inputs!G119*Ops!J$175","v":0},{"$f":"Inputs!H119*Ops!K$175","v":0},{"$f":"Inputs!I119*Ops!L$175","v":0},{"$f":"Inputs!J119*Ops!M$175","v":0},{"$f":"Inputs!K119*Ops!N$175","v":0},{"$f":"Inputs!L119*Ops!O$175","v":0},{"$f":"Inputs!M119*Ops!P$175","v":0},{"$f":"Inputs!N119*Ops!Q$175","v":0},{"$f":"Inputs!O119*Ops!R$175","v":0},{"$f":"Inputs!P119*Ops!S$175","v":0},{"$f":"Inputs!Q119*Ops!T$175","v":0},{"$f":"Inputs!R119*Ops!U$175","v":0},{"$f":"Inputs!S119*Ops!V$175","v":0},{"$f":"Inputs!T119*Ops!W$175","v":0},{"$f":"Inputs!U119*Ops!X$175","v":0},{"$f":"Inputs!V119*Ops!Y$175","v":0},{"$f":"Inputs!W119*Ops!Z$175","v":0},{"$f":"Inputs!X119*Ops!AA$175","v":0},{"$f":"Inputs!Y119*Ops!AB$175","v":0},{"$f":"Inputs!Z119*Ops!AC$175","v":0},{"$f":"Inputs!AA119*Ops!AD$175","v":0},{"$f":"Inputs!AB119*Ops!AE$175","v":0},{"$f":"Inputs!AC119*Ops!AF$175","v":0},{"$f":"Inputs!AD119*Ops!AG$175","v":0},{"$f":"Inputs!AE119*Ops!AH$175","v":0},{"$f":"Inputs!AF119*Ops!AI$175","v":0},{"$f":"Inputs!AG119*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C120","v":"Custo e despesa 5"},null,"$ 000s",0,{"$f":"Inputs!D120*Ops!G$175","v":0},{"$f":"Inputs!E120*Ops!H$175","v":0},{"$f":"Inputs!F120*Ops!I$175","v":0},{"$f":"Inputs!G120*Ops!J$175","v":0},{"$f":"Inputs!H120*Ops!K$175","v":0},{"$f":"Inputs!I120*Ops!L$175","v":0},{"$f":"Inputs!J120*Ops!M$175","v":0},{"$f":"Inputs!K120*Ops!N$175","v":0},{"$f":"Inputs!L120*Ops!O$175","v":0},{"$f":"Inputs!M120*Ops!P$175","v":0},{"$f":"Inputs!N120*Ops!Q$175","v":0},{"$f":"Inputs!O120*Ops!R$175","v":0},{"$f":"Inputs!P120*Ops!S$175","v":0},{"$f":"Inputs!Q120*Ops!T$175","v":0},{"$f":"Inputs!R120*Ops!U$175","v":0},{"$f":"Inputs!S120*Ops!V$175","v":0},{"$f":"Inputs!T120*Ops!W$175","v":0},{"$f":"Inputs!U120*Ops!X$175","v":0},{"$f":"Inputs!V120*Ops!Y$175","v":0},{"$f":"Inputs!W120*Ops!Z$175","v":0},{"$f":"Inputs!X120*Ops!AA$175","v":0},{"$f":"Inputs!Y120*Ops!AB$175","v":0},{"$f":"Inputs!Z120*Ops!AC$175","v":0},{"$f":"Inputs!AA120*Ops!AD$175","v":0},{"$f":"Inputs!AB120*Ops!AE$175","v":0},{"$f":"Inputs!AC120*Ops!AF$175","v":0},{"$f":"Inputs!AD120*Ops!AG$175","v":0},{"$f":"Inputs!AE120*Ops!AH$175","v":0},{"$f":"Inputs!AF120*Ops!AI$175","v":0},{"$f":"Inputs!AG120*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C121","v":"Custo e despesa 6"},null,"$ 000s",0,{"$f":"Inputs!D121*Ops!G$175","v":0},{"$f":"Inputs!E121*Ops!H$175","v":0},{"$f":"Inputs!F121*Ops!I$175","v":0},{"$f":"Inputs!G121*Ops!J$175","v":0},{"$f":"Inputs!H121*Ops!K$175","v":0},{"$f":"Inputs!I121*Ops!L$175","v":0},{"$f":"Inputs!J121*Ops!M$175","v":0},{"$f":"Inputs!K121*Ops!N$175","v":0},{"$f":"Inputs!L121*Ops!O$175","v":0},{"$f":"Inputs!M121*Ops!P$175","v":0},{"$f":"Inputs!N121*Ops!Q$175","v":0},{"$f":"Inputs!O121*Ops!R$175","v":0},{"$f":"Inputs!P121*Ops!S$175","v":0},{"$f":"Inputs!Q121*Ops!T$175","v":0},{"$f":"Inputs!R121*Ops!U$175","v":0},{"$f":"Inputs!S121*Ops!V$175","v":0},{"$f":"Inputs!T121*Ops!W$175","v":0},{"$f":"Inputs!U121*Ops!X$175","v":0},{"$f":"Inputs!V121*Ops!Y$175","v":0},{"$f":"Inputs!W121*Ops!Z$175","v":0},{"$f":"Inputs!X121*Ops!AA$175","v":0},{"$f":"Inputs!Y121*Ops!AB$175","v":0},{"$f":"Inputs!Z121*Ops!AC$175","v":0},{"$f":"Inputs!AA121*Ops!AD$175","v":0},{"$f":"Inputs!AB121*Ops!AE$175","v":0},{"$f":"Inputs!AC121*Ops!AF$175","v":0},{"$f":"Inputs!AD121*Ops!AG$175","v":0},{"$f":"Inputs!AE121*Ops!AH$175","v":0},{"$f":"Inputs!AF121*Ops!AI$175","v":0},{"$f":"Inputs!AG121*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C122","v":"Custo e despesa 7"},null,"$ 000s",0,{"$f":"Inputs!D122*Ops!G$175","v":0},{"$f":"Inputs!E122*Ops!H$175","v":0},{"$f":"Inputs!F122*Ops!I$175","v":0},{"$f":"Inputs!G122*Ops!J$175","v":0},{"$f":"Inputs!H122*Ops!K$175","v":0},{"$f":"Inputs!I122*Ops!L$175","v":0},{"$f":"Inputs!J122*Ops!M$175","v":0},{"$f":"Inputs!K122*Ops!N$175","v":0},{"$f":"Inputs!L122*Ops!O$175","v":0},{"$f":"Inputs!M122*Ops!P$175","v":0},{"$f":"Inputs!N122*Ops!Q$175","v":0},{"$f":"Inputs!O122*Ops!R$175","v":0},{"$f":"Inputs!P122*Ops!S$175","v":0},{"$f":"Inputs!Q122*Ops!T$175","v":0},{"$f":"Inputs!R122*Ops!U$175","v":0},{"$f":"Inputs!S122*Ops!V$175","v":0},{"$f":"Inputs!T122*Ops!W$175","v":0},{"$f":"Inputs!U122*Ops!X$175","v":0},{"$f":"Inputs!V122*Ops!Y$175","v":0},{"$f":"Inputs!W122*Ops!Z$175","v":0},{"$f":"Inputs!X122*Ops!AA$175","v":0},{"$f":"Inputs!Y122*Ops!AB$175","v":0},{"$f":"Inputs!Z122*Ops!AC$175","v":0},{"$f":"Inputs!AA122*Ops!AD$175","v":0},{"$f":"Inputs!AB122*Ops!AE$175","v":0},{"$f":"Inputs!AC122*Ops!AF$175","v":0},{"$f":"Inputs!AD122*Ops!AG$175","v":0},{"$f":"Inputs!AE122*Ops!AH$175","v":0},{"$f":"Inputs!AF122*Ops!AI$175","v":0},{"$f":"Inputs!AG122*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C123","v":"Custo e despesa 8"},null,"$ 000s",0,{"$f":"Inputs!D123*Ops!G$175","v":0},{"$f":"Inputs!E123*Ops!H$175","v":0},{"$f":"Inputs!F123*Ops!I$175","v":0},{"$f":"Inputs!G123*Ops!J$175","v":0},{"$f":"Inputs!H123*Ops!K$175","v":0},{"$f":"Inputs!I123*Ops!L$175","v":0},{"$f":"Inputs!J123*Ops!M$175","v":0},{"$f":"Inputs!K123*Ops!N$175","v":0},{"$f":"Inputs!L123*Ops!O$175","v":0},{"$f":"Inputs!M123*Ops!P$175","v":0},{"$f":"Inputs!N123*Ops!Q$175","v":0},{"$f":"Inputs!O123*Ops!R$175","v":0},{"$f":"Inputs!P123*Ops!S$175","v":0},{"$f":"Inputs!Q123*Ops!T$175","v":0},{"$f":"Inputs!R123*Ops!U$175","v":0},{"$f":"Inputs!S123*Ops!V$175","v":0},{"$f":"Inputs!T123*Ops!W$175","v":0},{"$f":"Inputs!U123*Ops!X$175","v":0},{"$f":"Inputs!V123*Ops!Y$175","v":0},{"$f":"Inputs!W123*Ops!Z$175","v":0},{"$f":"Inputs!X123*Ops!AA$175","v":0},{"$f":"Inputs!Y123*Ops!AB$175","v":0},{"$f":"Inputs!Z123*Ops!AC$175","v":0},{"$f":"Inputs!AA123*Ops!AD$175","v":0},{"$f":"Inputs!AB123*Ops!AE$175","v":0},{"$f":"Inputs!AC123*Ops!AF$175","v":0},{"$f":"Inputs!AD123*Ops!AG$175","v":0},{"$f":"Inputs!AE123*Ops!AH$175","v":0},{"$f":"Inputs!AF123*Ops!AI$175","v":0},{"$f":"Inputs!AG123*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C124","v":"Custo e despesa 9"},null,"$ 000s",0,{"$f":"Inputs!D124*Ops!G$175","v":0},{"$f":"Inputs!E124*Ops!H$175","v":0},{"$f":"Inputs!F124*Ops!I$175","v":0},{"$f":"Inputs!G124*Ops!J$175","v":0},{"$f":"Inputs!H124*Ops!K$175","v":0},{"$f":"Inputs!I124*Ops!L$175","v":0},{"$f":"Inputs!J124*Ops!M$175","v":0},{"$f":"Inputs!K124*Ops!N$175","v":0},{"$f":"Inputs!L124*Ops!O$175","v":0},{"$f":"Inputs!M124*Ops!P$175","v":0},{"$f":"Inputs!N124*Ops!Q$175","v":0},{"$f":"Inputs!O124*Ops!R$175","v":0},{"$f":"Inputs!P124*Ops!S$175","v":0},{"$f":"Inputs!Q124*Ops!T$175","v":0},{"$f":"Inputs!R124*Ops!U$175","v":0},{"$f":"Inputs!S124*Ops!V$175","v":0},{"$f":"Inputs!T124*Ops!W$175","v":0},{"$f":"Inputs!U124*Ops!X$175","v":0},{"$f":"Inputs!V124*Ops!Y$175","v":0},{"$f":"Inputs!W124*Ops!Z$175","v":0},{"$f":"Inputs!X124*Ops!AA$175","v":0},{"$f":"Inputs!Y124*Ops!AB$175","v":0},{"$f":"Inputs!Z124*Ops!AC$175","v":0},{"$f":"Inputs!AA124*Ops!AD$175","v":0},{"$f":"Inputs!AB124*Ops!AE$175","v":0},{"$f":"Inputs!AC124*Ops!AF$175","v":0},{"$f":"Inputs!AD124*Ops!AG$175","v":0},{"$f":"Inputs!AE124*Ops!AH$175","v":0},{"$f":"Inputs!AF124*Ops!AI$175","v":0},{"$f":"Inputs!AG124*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C125","v":"Custo e despesa 10"},null,"$ 000s",0,{"$f":"Inputs!D125*Ops!G$175","v":0},{"$f":"Inputs!E125*Ops!H$175","v":0},{"$f":"Inputs!F125*Ops!I$175","v":0},{"$f":"Inputs!G125*Ops!J$175","v":0},{"$f":"Inputs!H125*Ops!K$175","v":0},{"$f":"Inputs!I125*Ops!L$175","v":0},{"$f":"Inputs!J125*Ops!M$175","v":0},{"$f":"Inputs!K125*Ops!N$175","v":0},{"$f":"Inputs!L125*Ops!O$175","v":0},{"$f":"Inputs!M125*Ops!P$175","v":0},{"$f":"Inputs!N125*Ops!Q$175","v":0},{"$f":"Inputs!O125*Ops!R$175","v":0},{"$f":"Inputs!P125*Ops!S$175","v":0},{"$f":"Inputs!Q125*Ops!T$175","v":0},{"$f":"Inputs!R125*Ops!U$175","v":0},{"$f":"Inputs!S125*Ops!V$175","v":0},{"$f":"Inputs!T125*Ops!W$175","v":0},{"$f":"Inputs!U125*Ops!X$175","v":0},{"$f":"Inputs!V125*Ops!Y$175","v":0},{"$f":"Inputs!W125*Ops!Z$175","v":0},{"$f":"Inputs!X125*Ops!AA$175","v":0},{"$f":"Inputs!Y125*Ops!AB$175","v":0},{"$f":"Inputs!Z125*Ops!AC$175","v":0},{"$f":"Inputs!AA125*Ops!AD$175","v":0},{"$f":"Inputs!AB125*Ops!AE$175","v":0},{"$f":"Inputs!AC125*Ops!AF$175","v":0},{"$f":"Inputs!AD125*Ops!AG$175","v":0},{"$f":"Inputs!AE125*Ops!AH$175","v":0},{"$f":"Inputs!AF125*Ops!AI$175","v":0},{"$f":"Inputs!AG125*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C126","v":"Custo e despesa 11"},null,"$ 000s",0,{"$f":"Inputs!D126*Ops!G$175","v":0},{"$f":"Inputs!E126*Ops!H$175","v":0},{"$f":"Inputs!F126*Ops!I$175","v":0},{"$f":"Inputs!G126*Ops!J$175","v":0},{"$f":"Inputs!H126*Ops!K$175","v":0},{"$f":"Inputs!I126*Ops!L$175","v":0},{"$f":"Inputs!J126*Ops!M$175","v":0},{"$f":"Inputs!K126*Ops!N$175","v":0},{"$f":"Inputs!L126*Ops!O$175","v":0},{"$f":"Inputs!M126*Ops!P$175","v":0},{"$f":"Inputs!N126*Ops!Q$175","v":0},{"$f":"Inputs!O126*Ops!R$175","v":0},{"$f":"Inputs!P126*Ops!S$175","v":0},{"$f":"Inputs!Q126*Ops!T$175","v":0},{"$f":"Inputs!R126*Ops!U$175","v":0},{"$f":"Inputs!S126*Ops!V$175","v":0},{"$f":"Inputs!T126*Ops!W$175","v":0},{"$f":"Inputs!U126*Ops!X$175","v":0},{"$f":"Inputs!V126*Ops!Y$175","v":0},{"$f":"Inputs!W126*Ops!Z$175","v":0},{"$f":"Inputs!X126*Ops!AA$175","v":0},{"$f":"Inputs!Y126*Ops!AB$175","v":0},{"$f":"Inputs!Z126*Ops!AC$175","v":0},{"$f":"Inputs!AA126*Ops!AD$175","v":0},{"$f":"Inputs!AB126*Ops!AE$175","v":0},{"$f":"Inputs!AC126*Ops!AF$175","v":0},{"$f":"Inputs!AD126*Ops!AG$175","v":0},{"$f":"Inputs!AE126*Ops!AH$175","v":0},{"$f":"Inputs!AF126*Ops!AI$175","v":0},{"$f":"Inputs!AG126*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C127","v":"Custo e despesa 12"},null,"$ 000s",0,{"$f":"Inputs!D127*Ops!G$175","v":0},{"$f":"Inputs!E127*Ops!H$175","v":0},{"$f":"Inputs!F127*Ops!I$175","v":0},{"$f":"Inputs!G127*Ops!J$175","v":0},{"$f":"Inputs!H127*Ops!K$175","v":0},{"$f":"Inputs!I127*Ops!L$175","v":0},{"$f":"Inputs!J127*Ops!M$175","v":0},{"$f":"Inputs!K127*Ops!N$175","v":0},{"$f":"Inputs!L127*Ops!O$175","v":0},{"$f":"Inputs!M127*Ops!P$175","v":0},{"$f":"Inputs!N127*Ops!Q$175","v":0},{"$f":"Inputs!O127*Ops!R$175","v":0},{"$f":"Inputs!P127*Ops!S$175","v":0},{"$f":"Inputs!Q127*Ops!T$175","v":0},{"$f":"Inputs!R127*Ops!U$175","v":0},{"$f":"Inputs!S127*Ops!V$175","v":0},{"$f":"Inputs!T127*Ops!W$175","v":0},{"$f":"Inputs!U127*Ops!X$175","v":0},{"$f":"Inputs!V127*Ops!Y$175","v":0},{"$f":"Inputs!W127*Ops!Z$175","v":0},{"$f":"Inputs!X127*Ops!AA$175","v":0},{"$f":"Inputs!Y127*Ops!AB$175","v":0},{"$f":"Inputs!Z127*Ops!AC$175","v":0},{"$f":"Inputs!AA127*Ops!AD$175","v":0},{"$f":"Inputs!AB127*Ops!AE$175","v":0},{"$f":"Inputs!AC127*Ops!AF$175","v":0},{"$f":"Inputs!AD127*Ops!AG$175","v":0},{"$f":"Inputs!AE127*Ops!AH$175","v":0},{"$f":"Inputs!AF127*Ops!AI$175","v":0},{"$f":"Inputs!AG127*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C128","v":"Custo e despesa 13"},null,"$ 000s",0,{"$f":"Inputs!D128*Ops!G$175","v":0},{"$f":"Inputs!E128*Ops!H$175","v":0},{"$f":"Inputs!F128*Ops!I$175","v":0},{"$f":"Inputs!G128*Ops!J$175","v":0},{"$f":"Inputs!H128*Ops!K$175","v":0},{"$f":"Inputs!I128*Ops!L$175","v":0},{"$f":"Inputs!J128*Ops!M$175","v":0},{"$f":"Inputs!K128*Ops!N$175","v":0},{"$f":"Inputs!L128*Ops!O$175","v":0},{"$f":"Inputs!M128*Ops!P$175","v":0},{"$f":"Inputs!N128*Ops!Q$175","v":0},{"$f":"Inputs!O128*Ops!R$175","v":0},{"$f":"Inputs!P128*Ops!S$175","v":0},{"$f":"Inputs!Q128*Ops!T$175","v":0},{"$f":"Inputs!R128*Ops!U$175","v":0},{"$f":"Inputs!S128*Ops!V$175","v":0},{"$f":"Inputs!T128*Ops!W$175","v":0},{"$f":"Inputs!U128*Ops!X$175","v":0},{"$f":"Inputs!V128*Ops!Y$175","v":0},{"$f":"Inputs!W128*Ops!Z$175","v":0},{"$f":"Inputs!X128*Ops!AA$175","v":0},{"$f":"Inputs!Y128*Ops!AB$175","v":0},{"$f":"Inputs!Z128*Ops!AC$175","v":0},{"$f":"Inputs!AA128*Ops!AD$175","v":0},{"$f":"Inputs!AB128*Ops!AE$175","v":0},{"$f":"Inputs!AC128*Ops!AF$175","v":0},{"$f":"Inputs!AD128*Ops!AG$175","v":0},{"$f":"Inputs!AE128*Ops!AH$175","v":0},{"$f":"Inputs!AF128*Ops!AI$175","v":0},{"$f":"Inputs!AG128*Ops!AJ$175","v":0}]
[null,null,{"$f":"Inputs!C129","v":"Custo e despesa 14"},null,"$ 000s",0,{"$f":"Inputs!D129*Ops!G$175","v":0},{"$f":"Inputs!E129*Ops!H$175","v":0},{"$f":"Inputs!F129*Ops!I$175","v":0},{"$f":"Inputs!G129*Ops!J$175","v":0},{"$f":"Inputs!H129*Ops!K$175","v":0},{"$f":"Inputs!I129*Ops!L$175","v":0},{"$f":"Inputs!J129*Ops!M$175","v":0},{"$f":"Inputs!K129*Ops!N$175","v":0},{"$f":"Inputs!L129*Ops!O$175","v":0},{"$f":"Inputs!M129*Ops!P$175","v":0},{"$f":"Inputs!N129*Ops!Q$175","v":0},{"$f":"Inputs!O129*Ops!R$175","v":0},{"$f":"Inputs!P129*Ops!S$175","v":0},{"$f":"Inputs!Q129*Ops!T$175","v":0},{"$f":"Inputs!R129*Ops!U$175","v":0},{"$f":"Inputs!S129*Ops!V$175","v":0},{"$f":"Inputs!T129*Ops!W$175","v":0},{"$f":"Inputs!U129*Ops!X$175","v":0},{"$f":"Inputs!V129*Ops!Y$175","v":0},{"$f":"Inputs!W129*Ops!Z$175","v":0},{"$f":"Inputs!X129*Ops!AA$175","v":0},{"$f":"Inputs!Y129*Ops!AB$175","v":0},{"$f":"Inputs!Z129*Ops!AC$175","v":0},{"$f":"Inputs!AA129*Ops!AD$175","v":0},{"$f":"Inputs!AB129*Ops!AE$175","v":0},{"$f":"Inputs!AC129*Ops!AF$175","v":0},{"$f":"Inputs!AD129*Ops!AG$175","v":0},{"$f":"Inputs!AE129*Ops!AH$175","v":0},{"$f":"Inputs!AF129*Ops!AI$175","v":0},{"$f":"Inputs!AG129*Ops!AJ$175","v":0}]
[]
[null,null,"Custos e Despesas (OPEX) PPP total",null,"R$ / ano",{"$f":"SUM(G193:AJ193)","v":0},{"$f":"SUM(G178:G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Real"]
[null,null,{"$f":"C178","v":"Custo e despesa 1"},null,{"$f":"E178","v":"$ 000s"},{"$f":"SUM(G198:AJ198)","v":0},{"$f":"G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 2",null,"$ 000s",0,{"$f":"G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 3",null,"$ 000s",0,{"$f":"G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 4",null,"$ 000s",0,{"$f":"G181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 5",null,"$ 000s",0,{"$f":"G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 6",null,"$ 000s",0,{"$f":"G183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 7",null,"$ 000s",0,{"$f":"G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 8",null,"$ 000s",0,{"$f":"G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 9",null,"$ 000s",0,{"$f":"G186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 10",null,"$ 000s",0,{"$f":"G187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 11",null,"$ 000s",0,{"$f":"G188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 12",null,"$ 000s",0,{"$f":"G189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 13",null,"$ 000s",0,{"$f":"G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo e despesa 14",null,"$ 000s",0,{"$f":"G191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos totais",null,"$ 000s",0,{"$f":"SUM(G198:G211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Capital de Giro"]
[]
[null,null,"Contas a receber"]
[null,null,"Dias contas a receber",{"$f":"Inputs!E155","v":0},"Dias"]
[null,null,"Dias no ano",null,"Dias",null,{"$f":"G12","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,"Receitas",null,"$ 000s",{"$f":"SUM(G221:AJ221)","v":786673.70011987002},{"$f":"'Fluxo de caixa do projeto'!G11","v":16261.630000000001},{"$f":"'Fluxo de caixa do projeto'!H11","v":22222.647711012498},{"$f":"'Fluxo de caixa do projeto'!I11","v":22553.95490317178},{"$f":"'Fluxo de caixa do projeto'!J11","v":22882.486703917868},{"$f":"'Fluxo de caixa do projeto'!K11","v":23208.324144734113},{"$f":"'Fluxo de caixa do projeto'!L11","v":23531.544759420372},{"$f":"'Fluxo de caixa do projeto'!M11","v":23852.222782538774},{"$f":"'Fluxo de caixa do projeto'!N11","v":24170.429333982425},{"$f":"'Fluxo de caixa do projeto'!O11","v":24486.232590815525},{"$f":"'Fluxo de caixa do projeto'!P11","v":24799.697947423938},{"$f":"'Fluxo de caixa do projeto'!Q11","v":25110.888164917604},{"$f":"'Fluxo de caixa do projeto'!R11","v":25419.863510638974},{"$f":"'Fluxo de caixa do projeto'!S11","v":25726.681888553419},{"$f":"'Fluxo de caixa do projeto'!T11","v":26031.398961227562},{"$f":"'Fluxo de caixa do projeto'!U11","v":26334.068264038364},{"$f":"'Fluxo de caixa do projeto'!V11","v":26634.741312199469},{"$f":"'Fluxo de caixa do projeto'!W11","v":26933.467701140053},{"$f":"'Fluxo de caixa do projeto'!X11","v":27230.295200725544},{"$f":"'Fluxo de caixa do projeto'!Y11","v":27525.269843768176},{"$f":"'Fluxo de caixa do projeto'!Z11","v":27818.436009237499},{"$f":"'Fluxo de caixa do projeto'!AA11","v":28109.836500547437},{"$f":"'Fluxo de caixa do projeto'!AB11","v":28399.512619265064},{"$f":"'Fluxo de caixa do projeto'!AC11","v":28687.504234558983},{"$f":"'Fluxo de caixa do projeto'!AD11","v":28973.849848679183},{"$f":"'Fluxo de caixa do projeto'!AE11","v":29258.586658737629},{"$f":"'Fluxo de caixa do projeto'!AF11","v":29541.750615037403},{"$f":"'Fluxo de caixa do projeto'!AG11","v":29823.376476179343},{"$f":"'Fluxo de caixa do projeto'!AH11","v":30103.497861157448},{"$f":"'Fluxo de caixa do projeto'!AI11","v":30382.147298638294},{"$f":"'Fluxo de caixa do projeto'!AJ11","v":30659.356273605335}]
[null,null,"Fluxo de caixa das receitas",null,"$ 000s",null,{"$f":"(G221/G220)*$D219","v":0},{"$f":"(H221/H220)*$D$219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contas a receber",null,"$ 000s",null,{"$f":"IF(G$235=1,0,G222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variação contas a receber",null,"$ 000s",null,{"$f":"F223-G223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Contas a pagar"]
[null,null,"Dias contas a pagar",{"$f":"Inputs!E157","v":0},"Dias"]
[null,null,{"$f":"C220","v":"Dias no ano"},null,"Dias",null,{"$f":"G220","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]
[null,null,"Custos elegíveis ao contas a pagar",null,"$ 000s",{"$f":"SUM(G229:AJ229)","v":0},{"$f":"G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamento custos operacionais",null,"$ 000s",null,{"$f":"(G229/G228)*$D227","v":0},{"$f":"(H229/H228)*$D227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contas a pagar",null,"R$",null,{"$f":"IF(G$235=1,0,G230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variação contas a pagar",null,"R$",null,{"$f":"G231-F231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variação capital de giro"]
[null,null,"Flag último dia de operação",null,null,null,{"$f":"IF(G$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(H$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(I$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(J$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(K$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(L$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(M$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(N$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(O$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(P$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(Q$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(R$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(S$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(T$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(U$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(V$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(W$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(X$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(Y$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(Z$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AA$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AB$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AC$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AD$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AE$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AF$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AG$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AH$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AI$3=Inputs!$E$8,1,0)","v":0},{"$f":"IF(AJ$3=Inputs!$E$8,1,0)","v":1}]
[]
[null,null,{"$f":"C224","v":"Variação contas a receber"},null,"$ 000s",{"$f":"SUM(G237:AJ237)","v":0},{"$f":"G224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C232","v":"Variação contas a pagar"},null,"$ 000s",{"$f":"SUM(G238:AJ238)","v":0},{"$f":"G232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variação de capital de giro",null,"$ 000s",{"$f":"SUM(G239:AJ239)","v":0},{"$f":"SUM(G237:G238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Funding, Imobilizado e Depreciação & Write-offs"]
[]
[null,null,"Funding"]
[]
[null,null,"CAPEX Programado"]
[]
[null,null,{"$f":"Inputs!C14","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},{"$f":"Inputs!D30","v":"Divisivel"},"$ 000s",{"$f":"SUM(G250:AJ250)","v":0},{"$f":"Inputs!D14","v":0},{"$f":"Inputs!E14","v":0},{"$f":"Inputs!F14","v":0},{"$f":"Inputs!G14","v":0},{"$f":"Inputs!H14","v":0},{"$f":"Inputs!I14","v":0},{"$f":"Inputs!J14","v":0},{"$f":"Inputs!K14","v":0},{"$f":"Inputs!L14","v":0},{"$f":"Inputs!M14","v":0},{"$f":"Inputs!N14","v":0},{"$f":"Inputs!O14","v":0},{"$f":"Inputs!P14","v":0},{"$f":"Inputs!Q14","v":0},{"$f":"Inputs!R14","v":0},{"$f":"Inputs!S14","v":0},{"$f":"Inputs!T14","v":0},{"$f":"Inputs!U14","v":0},{"$f":"Inputs!V14","v":0},{"$f":"Inputs!W14","v":0},{"$f":"Inputs!X14","v":0},{"$f":"Inputs!Y14","v":0},{"$f":"Inputs!Z14","v":0},{"$f":"Inputs!AA14","v":0},{"$f":"Inputs!AB14","v":0},{"$f":"Inputs!AC14","v":0},{"$f":"Inputs!AD14","v":0},{"$f":"Inputs!AE14","v":0},{"$f":"Inputs!AF14","v":0},{"$f":"Inputs!AG14","v":0}]
[null,null,{"$f":"Inputs!C15","v":"Coleta De Materiais Recicláveis"},{"$f":"Inputs!D31","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D15","v":0},{"$f":"Inputs!E15","v":0},{"$f":"Inputs!F15","v":0},{"$f":"Inputs!G15","v":0},{"$f":"Inputs!H15","v":0},{"$f":"Inputs!I15","v":0},{"$f":"Inputs!J15","v":0},{"$f":"Inputs!K15","v":0},{"$f":"Inputs!L15","v":0},{"$f":"Inputs!M15","v":0},{"$f":"Inputs!N15","v":0},{"$f":"Inputs!O15","v":0},{"$f":"Inputs!P15","v":0},{"$f":"Inputs!Q15","v":0},{"$f":"Inputs!R15","v":0},{"$f":"Inputs!S15","v":0},{"$f":"Inputs!T15","v":0},{"$f":"Inputs!U15","v":0},{"$f":"Inputs!V15","v":0},{"$f":"Inputs!W15","v":0},{"$f":"Inputs!X15","v":0},{"$f":"Inputs!Y15","v":0},{"$f":"Inputs!Z15","v":0},{"$f":"Inputs!AA15","v":0},{"$f":"Inputs!AB15","v":0},{"$f":"Inputs!AC15","v":0},{"$f":"Inputs!AD15","v":0},{"$f":"Inputs!AE15","v":0},{"$f":"Inputs!AF15","v":0},{"$f":"Inputs!AG15","v":0}]
[null,null,{"$f":"Inputs!C16","v":"Transporte E Destinação Final - Resíduos Pevs"},{"$f":"Inputs!D32","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D16","v":0},{"$f":"Inputs!E16","v":0},{"$f":"Inputs!F16","v":0},{"$f":"Inputs!G16","v":0},{"$f":"Inputs!H16","v":0},{"$f":"Inputs!I16","v":0},{"$f":"Inputs!J16","v":0},{"$f":"Inputs!K16","v":0},{"$f":"Inputs!L16","v":0},{"$f":"Inputs!M16","v":0},{"$f":"Inputs!N16","v":0},{"$f":"Inputs!O16","v":0},{"$f":"Inputs!P16","v":0},{"$f":"Inputs!Q16","v":0},{"$f":"Inputs!R16","v":0},{"$f":"Inputs!S16","v":0},{"$f":"Inputs!T16","v":0},{"$f":"Inputs!U16","v":0},{"$f":"Inputs!V16","v":0},{"$f":"Inputs!W16","v":0},{"$f":"Inputs!X16","v":0},{"$f":"Inputs!Y16","v":0},{"$f":"Inputs!Z16","v":0},{"$f":"Inputs!AA16","v":0},{"$f":"Inputs!AB16","v":0},{"$f":"Inputs!AC16","v":0},{"$f":"Inputs!AD16","v":0},{"$f":"Inputs!AE16","v":0},{"$f":"Inputs!AF16","v":0},{"$f":"Inputs!AG16","v":0}]
[null,null,{"$f":"Inputs!C17","v":"Coleta Programada  De Volumosos"},{"$f":"Inputs!D33","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D17","v":0},{"$f":"Inputs!E17","v":0},{"$f":"Inputs!F17","v":0},{"$f":"Inputs!G17","v":0},{"$f":"Inputs!H17","v":0},{"$f":"Inputs!I17","v":0},{"$f":"Inputs!J17","v":0},{"$f":"Inputs!K17","v":0},{"$f":"Inputs!L17","v":0},{"$f":"Inputs!M17","v":0},{"$f":"Inputs!N17","v":0},{"$f":"Inputs!O17","v":0},{"$f":"Inputs!P17","v":0},{"$f":"Inputs!Q17","v":0},{"$f":"Inputs!R17","v":0},{"$f":"Inputs!S17","v":0},{"$f":"Inputs!T17","v":0},{"$f":"Inputs!U17","v":0},{"$f":"Inputs!V17","v":0},{"$f":"Inputs!W17","v":0},{"$f":"Inputs!X17","v":0},{"$f":"Inputs!Y17","v":0},{"$f":"Inputs!Z17","v":0},{"$f":"Inputs!AA17","v":0},{"$f":"Inputs!AB17","v":0},{"$f":"Inputs!AC17","v":0},{"$f":"Inputs!AD17","v":0},{"$f":"Inputs!AE17","v":0},{"$f":"Inputs!AF17","v":0},{"$f":"Inputs!AG17","v":0}]
[null,null,{"$f":"Inputs!C18","v":"Varrição Manual"},{"$f":"Inputs!D34","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D18","v":0},{"$f":"Inputs!E18","v":0},{"$f":"Inputs!F18","v":0},{"$f":"Inputs!G18","v":0},{"$f":"Inputs!H18","v":0},{"$f":"Inputs!I18","v":0},{"$f":"Inputs!J18","v":0},{"$f":"Inputs!K18","v":0},{"$f":"Inputs!L18","v":0},{"$f":"Inputs!M18","v":0},{"$f":"Inputs!N18","v":0},{"$f":"Inputs!O18","v":0},{"$f":"Inputs!P18","v":0},{"$f":"Inputs!Q18","v":0},{"$f":"Inputs!R18","v":0},{"$f":"Inputs!S18","v":0},{"$f":"Inputs!T18","v":0},{"$f":"Inputs!U18","v":0},{"$f":"Inputs!V18","v":0},{"$f":"Inputs!W18","v":0},{"$f":"Inputs!X18","v":0},{"$f":"Inputs!Y18","v":0},{"$f":"Inputs!Z18","v":0},{"$f":"Inputs!AA18","v":0},{"$f":"Inputs!AB18","v":0},{"$f":"Inputs!AC18","v":0},{"$f":"Inputs!AD18","v":0},{"$f":"Inputs!AE18","v":0},{"$f":"Inputs!AF18","v":0},{"$f":"Inputs!AG18","v":0}]
[null,null,{"$f":"Inputs!C19","v":"Serviços Gerais"},{"$f":"Inputs!D35","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D19","v":0},{"$f":"Inputs!E19","v":0},{"$f":"Inputs!F19","v":0},{"$f":"Inputs!G19","v":0},{"$f":"Inputs!H19","v":0},{"$f":"Inputs!I19","v":0},{"$f":"Inputs!J19","v":0},{"$f":"Inputs!K19","v":0},{"$f":"Inputs!L19","v":0},{"$f":"Inputs!M19","v":0},{"$f":"Inputs!N19","v":0},{"$f":"Inputs!O19","v":0},{"$f":"Inputs!P19","v":0},{"$f":"Inputs!Q19","v":0},{"$f":"Inputs!R19","v":0},{"$f":"Inputs!S19","v":0},{"$f":"Inputs!T19","v":0},{"$f":"Inputs!U19","v":0},{"$f":"Inputs!V19","v":0},{"$f":"Inputs!W19","v":0},{"$f":"Inputs!X19","v":0},{"$f":"Inputs!Y19","v":0},{"$f":"Inputs!Z19","v":0},{"$f":"Inputs!AA19","v":0},{"$f":"Inputs!AB19","v":0},{"$f":"Inputs!AC19","v":0},{"$f":"Inputs!AD19","v":0},{"$f":"Inputs!AE19","v":0},{"$f":"Inputs!AF19","v":0},{"$f":"Inputs!AG19","v":0}]
[null,null,{"$f":"Inputs!C20","v":"Destinação Final"},{"$f":"Inputs!D36","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D20","v":0},{"$f":"Inputs!E20","v":0},{"$f":"Inputs!F20","v":0},{"$f":"Inputs!G20","v":0},{"$f":"Inputs!H20","v":0},{"$f":"Inputs!I20","v":0},{"$f":"Inputs!J20","v":0},{"$f":"Inputs!K20","v":0},{"$f":"Inputs!L20","v":0},{"$f":"Inputs!M20","v":0},{"$f":"Inputs!N20","v":0},{"$f":"Inputs!O20","v":0},{"$f":"Inputs!P20","v":0},{"$f":"Inputs!Q20","v":0},{"$f":"Inputs!R20","v":0},{"$f":"Inputs!S20","v":0},{"$f":"Inputs!T20","v":0},{"$f":"Inputs!U20","v":0},{"$f":"Inputs!V20","v":0},{"$f":"Inputs!W20","v":0},{"$f":"Inputs!X20","v":0},{"$f":"Inputs!Y20","v":0},{"$f":"Inputs!Z20","v":0},{"$f":"Inputs!AA20","v":0},{"$f":"Inputs!AB20","v":0},{"$f":"Inputs!AC20","v":0},{"$f":"Inputs!AD20","v":0},{"$f":"Inputs!AE20","v":0},{"$f":"Inputs!AF20","v":0},{"$f":"Inputs!AG20","v":0}]
[null,null,{"$f":"Inputs!C21","v":"Investimentos Destinação Final"},{"$f":"Inputs!D37","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D21","v":0},{"$f":"Inputs!E21","v":0},{"$f":"Inputs!F21","v":0},{"$f":"Inputs!G21","v":0},{"$f":"Inputs!H21","v":0},{"$f":"Inputs!I21","v":0},{"$f":"Inputs!J21","v":0},{"$f":"Inputs!K21","v":0},{"$f":"Inputs!L21","v":0},{"$f":"Inputs!M21","v":0},{"$f":"Inputs!N21","v":0},{"$f":"Inputs!O21","v":0},{"$f":"Inputs!P21","v":0},{"$f":"Inputs!Q21","v":0},{"$f":"Inputs!R21","v":0},{"$f":"Inputs!S21","v":0},{"$f":"Inputs!T21","v":0},{"$f":"Inputs!U21","v":0},{"$f":"Inputs!V21","v":0},{"$f":"Inputs!W21","v":0},{"$f":"Inputs!X21","v":0},{"$f":"Inputs!Y21","v":0},{"$f":"Inputs!Z21","v":0},{"$f":"Inputs!AA21","v":0},{"$f":"Inputs!AB21","v":0},{"$f":"Inputs!AC21","v":0},{"$f":"Inputs!AD21","v":0},{"$f":"Inputs!AE21","v":0},{"$f":"Inputs!AF21","v":0},{"$f":"Inputs!AG21","v":0}]
[null,null,{"$f":"Inputs!C22","v":"Educação Ambiental"},{"$f":"Inputs!D38","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D22","v":0},{"$f":"Inputs!E22","v":0},{"$f":"Inputs!F22","v":0},{"$f":"Inputs!G22","v":0},{"$f":"Inputs!H22","v":0},{"$f":"Inputs!I22","v":0},{"$f":"Inputs!J22","v":0},{"$f":"Inputs!K22","v":0},{"$f":"Inputs!L22","v":0},{"$f":"Inputs!M22","v":0},{"$f":"Inputs!N22","v":0},{"$f":"Inputs!O22","v":0},{"$f":"Inputs!P22","v":0},{"$f":"Inputs!Q22","v":0},{"$f":"Inputs!R22","v":0},{"$f":"Inputs!S22","v":0},{"$f":"Inputs!T22","v":0},{"$f":"Inputs!U22","v":0},{"$f":"Inputs!V22","v":0},{"$f":"Inputs!W22","v":0},{"$f":"Inputs!X22","v":0},{"$f":"Inputs!Y22","v":0},{"$f":"Inputs!Z22","v":0},{"$f":"Inputs!AA22","v":0},{"$f":"Inputs!AB22","v":0},{"$f":"Inputs!AC22","v":0},{"$f":"Inputs!AD22","v":0},{"$f":"Inputs!AE22","v":0},{"$f":"Inputs!AF22","v":0},{"$f":"Inputs!AG22","v":0}]
[null,null,{"$f":"Inputs!C23","v":"Relação Com O Usuário"},{"$f":"Inputs!D39","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D23","v":0},{"$f":"Inputs!E23","v":0},{"$f":"Inputs!F23","v":0},{"$f":"Inputs!G23","v":0},{"$f":"Inputs!H23","v":0},{"$f":"Inputs!I23","v":0},{"$f":"Inputs!J23","v":0},{"$f":"Inputs!K23","v":0},{"$f":"Inputs!L23","v":0},{"$f":"Inputs!M23","v":0},{"$f":"Inputs!N23","v":0},{"$f":"Inputs!O23","v":0},{"$f":"Inputs!P23","v":0},{"$f":"Inputs!Q23","v":0},{"$f":"Inputs!R23","v":0},{"$f":"Inputs!S23","v":0},{"$f":"Inputs!T23","v":0},{"$f":"Inputs!U23","v":0},{"$f":"Inputs!V23","v":0},{"$f":"Inputs!W23","v":0},{"$f":"Inputs!X23","v":0},{"$f":"Inputs!Y23","v":0},{"$f":"Inputs!Z23","v":0},{"$f":"Inputs!AA23","v":0},{"$f":"Inputs!AB23","v":0},{"$f":"Inputs!AC23","v":0},{"$f":"Inputs!AD23","v":0},{"$f":"Inputs!AE23","v":0},{"$f":"Inputs!AF23","v":0},{"$f":"Inputs!AG23","v":0}]
[null,null,{"$f":"Inputs!C24","v":"Administração Local"},{"$f":"Inputs!D40","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D24","v":0},{"$f":"Inputs!E24","v":0},{"$f":"Inputs!F24","v":0},{"$f":"Inputs!G24","v":0},{"$f":"Inputs!H24","v":0},{"$f":"Inputs!I24","v":0},{"$f":"Inputs!J24","v":0},{"$f":"Inputs!K24","v":0},{"$f":"Inputs!L24","v":0},{"$f":"Inputs!M24","v":0},{"$f":"Inputs!N24","v":0},{"$f":"Inputs!O24","v":0},{"$f":"Inputs!P24","v":0},{"$f":"Inputs!Q24","v":0},{"$f":"Inputs!R24","v":0},{"$f":"Inputs!S24","v":0},{"$f":"Inputs!T24","v":0},{"$f":"Inputs!U24","v":0},{"$f":"Inputs!V24","v":0},{"$f":"Inputs!W24","v":0},{"$f":"Inputs!X24","v":0},{"$f":"Inputs!Y24","v":0},{"$f":"Inputs!Z24","v":0},{"$f":"Inputs!AA24","v":0},{"$f":"Inputs!AB24","v":0},{"$f":"Inputs!AC24","v":0},{"$f":"Inputs!AD24","v":0},{"$f":"Inputs!AE24","v":0},{"$f":"Inputs!AF24","v":0},{"$f":"Inputs!AG24","v":0}]
[null,null,{"$f":"Inputs!C25","v":"Reembolso Do PMI"},{"$f":"Inputs!D41","v":"Indivisível"},"$ 000s",0,{"$f":"Inputs!D25","v":0},{"$f":"Inputs!E25","v":0},{"$f":"Inputs!F25","v":0},{"$f":"Inputs!G25","v":0},{"$f":"Inputs!H25","v":0},{"$f":"Inputs!I25","v":0},{"$f":"Inputs!J25","v":0},{"$f":"Inputs!K25","v":0},{"$f":"Inputs!L25","v":0},{"$f":"Inputs!M25","v":0},{"$f":"Inputs!N25","v":0},{"$f":"Inputs!O25","v":0},{"$f":"Inputs!P25","v":0},{"$f":"Inputs!Q25","v":0},{"$f":"Inputs!R25","v":0},{"$f":"Inputs!S25","v":0},{"$f":"Inputs!T25","v":0},{"$f":"Inputs!U25","v":0},{"$f":"Inputs!V25","v":0},{"$f":"Inputs!W25","v":0},{"$f":"Inputs!X25","v":0},{"$f":"Inputs!Y25","v":0},{"$f":"Inputs!Z25","v":0},{"$f":"Inputs!AA25","v":0},{"$f":"Inputs!AB25","v":0},{"$f":"Inputs!AC25","v":0},{"$f":"Inputs!AD25","v":0},{"$f":"Inputs!AE25","v":0},{"$f":"Inputs!AF25","v":0},{"$f":"Inputs!AG25","v":0}]
[]
[null,null,"CAPEX - Divisíveis","Divisivel","$ 000s",{"$f":"SUM(G263:AJ263)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,G$250:G$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,H$250:H$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,I$250:I$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,J$250:J$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,K$250:K$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,L$250:L$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,M$250:M$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,N$250:N$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,O$250:O$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,P$250:P$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,Q$250:Q$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,R$250:R$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,S$250:S$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,T$250:T$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,U$250:U$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,V$250:V$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,W$250:W$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,X$250:X$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,Y$250:Y$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,Z$250:Z$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AA$250:AA$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AB$250:AB$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AC$250:AC$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AD$250:AD$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AE$250:AE$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AF$250:AF$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AG$250:AG$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AH$250:AH$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AI$250:AI$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D263,AJ$250:AJ$261)","v":0}]
[null,null,"CAPEX - Indivisíveis","Indivisível","$ 000s",{"$f":"SUM(G264:AJ264)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,G$250:G$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,H$250:H$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,I$250:I$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,J$250:J$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,K$250:K$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,L$250:L$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,M$250:M$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,N$250:N$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,O$250:O$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,P$250:P$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,Q$250:Q$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,R$250:R$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,S$250:S$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,T$250:T$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,U$250:U$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,V$250:V$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,W$250:W$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,X$250:X$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,Y$250:Y$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,Z$250:Z$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AA$250:AA$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AB$250:AB$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AC$250:AC$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AD$250:AD$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AE$250:AE$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AF$250:AF$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AG$250:AG$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AH$250:AH$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AI$250:AI$261)","v":0},{"$f":"SUMIF($D$250:$D$261,$D264,AJ$250:AJ$261)","v":0}]
[null,null,"CAPEX Total",null,null,{"$f":"SUM(G265:AJ265)","v":0},{"$f":"SUM(G263:G264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"CAPEX segregado para fins de imobilização fiscal"]
[]
[null,null,"Investimentos divisíveis"]
[]
[null,null,null,{"$f":"Inputs!C143","v":"Indivisível"}]
[]
[null,null,{"$f":"Inputs!C136","v":"Estudos"},{"$f":"Inputs!C136","v":"Estudos"},"$ 000s",{"$f":"SUM(G274:AJ274)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D274,Inputs!$D$46:$D$53,Ops!$D$272)","v":0}]
[null,null,{"$f":"Inputs!C137","v":"Veículos"},{"$f":"Inputs!C137","v":"Veículos"},"$ 000s",{"$f":"SUM(G275:AJ275)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D275,Inputs!$D$46:$D$53,Ops!$D$272)","v":0}]
[null,null,{"$f":"Inputs!C138","v":"Equipamentos"},{"$f":"Inputs!C138","v":"Equipamentos"},"$ 000s",{"$f":"SUM(G276:AJ276)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D276,Inputs!$D$46:$D$53,Ops!$D$272)","v":0}]
[null,null,{"$f":"Inputs!C139","v":"Adicionais"},{"$f":"Inputs!C139","v":"Adicionais"},"$ 000s",{"$f":"SUM(G277:AJ277)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D277,Inputs!$D$46:$D$53,Ops!$D$272)","v":0}]
[null,null,"Investimentos divisíveis totais",null,null,{"$f":"SUM(G278:AJ278)","v":0},{"$f":"SUM(G274:G277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Investimentos Indivisíveis"]
[]
[null,null,null,{"$f":"Inputs!C142","v":"Divisivel"}]
[]
[null,null,{"$f":"Inputs!C136","v":"Estudos"},{"$f":"D274","v":"Estudos"},"$ 000s",{"$f":"SUM(G284:AJ284)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D284,Inputs!$D$46:$D$53,Ops!$D$282)","v":0}]
[null,null,{"$f":"Inputs!C137","v":"Veículos"},"Veículos","$ 000s",{"$f":"SUM(G285:AJ285)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D285,Inputs!$D$46:$D$53,Ops!$D$282)","v":0}]
[null,null,{"$f":"Inputs!C138","v":"Equipamentos"},"Equipamentos","$ 000s",{"$f":"SUM(G286:AJ286)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D286,Inputs!$D$46:$D$53,Ops!$D$282)","v":0}]
[null,null,{"$f":"Inputs!C139","v":"Adicionais"},"Adicionais","$ 000s",{"$f":"SUM(G287:AJ287)","v":0},{"$f":"SUMIFS(Inputs!E$46:E$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!F$46:F$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!G$46:G$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!H$46:H$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!I$46:I$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!J$46:J$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!K$46:K$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!L$46:L$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!M$46:M$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!N$46:N$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!O$46:O$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!P$46:P$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Q$46:Q$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!R$46:R$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!S$46:S$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!T$46:T$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!U$46:U$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!V$46:V$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!W$46:W$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!X$46:X$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Y$46:Y$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!Z$46:Z$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AA$46:AA$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AB$46:AB$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AC$46:AC$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AD$46:AD$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AE$46:AE$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AF$46:AF$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AG$46:AG$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0},{"$f":"SUMIFS(Inputs!AH$46:AH$53,Inputs!$C$46:$C$53,Ops!$D287,Inputs!$D$46:$D$53,Ops!$D$282)","v":0}]
[null,null,"Investimentos divisíveis totais","Check",{"$f":"F265=F278+F288","v":true},{"$f":"SUM(G288:AJ288)","v":0},{"$f":"SUM(G284:G287)","v":0},{"$f":"SUM(H284:H287)","v":0},{"$f":"SUM(I284:I287)","v":0},{"$f":"SUM(J284:J287)","v":0},{"$f":"SUM(K284:K287)","v":0},{"$f":"SUM(L284:L287)","v":0},{"$f":"SUM(M284:M287)","v":0},{"$f":"SUM(N284:N287)","v":0},{"$f":"SUM(O284:O287)","v":0},{"$f":"SUM(P284:P287)","v":0},{"$f":"SUM(Q284:Q287)","v":0},{"$f":"SUM(R284:R287)","v":0},{"$f":"SUM(S284:S287)","v":0},{"$f":"SUM(T284:T287)","v":0},{"$f":"SUM(U284:U287)","v":0},{"$f":"SUM(V284:V287)","v":0},{"$f":"SUM(W284:W287)","v":0},{"$f":"SUM(X284:X287)","v":0},{"$f":"SUM(Y284:Y287)","v":0},{"$f":"SUM(Z284:Z287)","v":0},{"$f":"SUM(AA284:AA287)","v":0},{"$f":"SUM(AB284:AB287)","v":0},{"$f":"SUM(AC284:AC287)","v":0},{"$f":"SUM(AD284:AD287)","v":0},{"$f":"SUM(AE284:AE287)","v":0},{"$f":"SUM(AF284:AF287)","v":0},{"$f":"SUM(AG284:AG287)","v":0},{"$f":"SUM(AH284:AH287)","v":0},{"$f":"SUM(AI284:AI287)","v":0},{"$f":"SUM(AJ284:AJ287)","v":0}]
[]
[]
[null,null,"Imobilizado divisíveis"]
[]
[null,null,"Estudos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado estudos divisível (b/f)",null,"$ 000s",null,{"$f":"F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Estudos",null,"$ 000s",{"$f":"SUM(G298:AJ298)","v":0},{"$f":"G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G299:AJ299)","v":0},{"$f":"-G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado estudos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G297:G299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!$E$146","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G306:AJ306)","v":1},{"$f":"Inputs!$D$146","v":0},{"$f":"TRANSPOSE(G298:AJ298)","v":0},null,{"$f":"IF(G$306>=$C311,MIN(-(SUM(F311:$F311)-$E311),($E311*(1-$D$308))*$D311),0)*G$304","v":0},{"$f":"IF(H$306>=$C311,MIN(-(SUM($F311:G311)-$E311),($E311*(1-$D$308))*$D311),0)*H$304","v":0},{"$f":"IF(I$306>=$C311,MIN(-(SUM($F311:H311)-$E311),($E311*(1-$D$308))*$D311),0)*I$304","v":0},{"$f":"IF(J$306>=$C311,MIN(-(SUM($F311:I311)-$E311),($E311*(1-$D$308))*$D311),0)*J$304","v":0},{"$f":"IF(K$306>=$C311,MIN(-(SUM($F311:J311)-$E311),($E311*(1-$D$308))*$D311),0)*K$304","v":0},{"$f":"IF(L$306>=$C311,MIN(-(SUM($F311:K311)-$E311),($E311*(1-$D$308))*$D311),0)*L$304","v":0},{"$f":"IF(M$306>=$C311,MIN(-(SUM($F311:L311)-$E311),($E311*(1-$D$308))*$D311),0)*M$304","v":0},{"$f":"IF(N$306>=$C311,MIN(-(SUM($F311:M311)-$E311),($E311*(1-$D$308))*$D311),0)*N$304","v":0},{"$f":"IF(O$306>=$C311,MIN(-(SUM($F311:N311)-$E311),($E311*(1-$D$308))*$D311),0)*O$304","v":0},{"$f":"IF(P$306>=$C311,MIN(-(SUM($F311:O311)-$E311),($E311*(1-$D$308))*$D311),0)*P$304","v":0},{"$f":"IF(Q$306>=$C311,MIN(-(SUM($F311:P311)-$E311),($E311*(1-$D$308))*$D311),0)*Q$304","v":0},{"$f":"IF(R$306>=$C311,MIN(-(SUM($F311:Q311)-$E311),($E311*(1-$D$308))*$D311),0)*R$304","v":0},{"$f":"IF(S$306>=$C311,MIN(-(SUM($F311:R311)-$E311),($E311*(1-$D$308))*$D311),0)*S$304","v":0},{"$f":"IF(T$306>=$C311,MIN(-(SUM($F311:S311)-$E311),($E311*(1-$D$308))*$D311),0)*T$304","v":0},{"$f":"IF(U$306>=$C311,MIN(-(SUM($F311:T311)-$E311),($E311*(1-$D$308))*$D311),0)*U$304","v":0},{"$f":"IF(V$306>=$C311,MIN(-(SUM($F311:U311)-$E311),($E311*(1-$D$308))*$D311),0)*V$304","v":0},{"$f":"IF(W$306>=$C311,MIN(-(SUM($F311:V311)-$E311),($E311*(1-$D$308))*$D311),0)*W$304","v":0},{"$f":"IF(X$306>=$C311,MIN(-(SUM($F311:W311)-$E311),($E311*(1-$D$308))*$D311),0)*X$304","v":0},{"$f":"IF(Y$306>=$C311,MIN(-(SUM($F311:X311)-$E311),($E311*(1-$D$308))*$D311),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C311,MIN(-(SUM($F311:Y311)-$E311),($E311*(1-$D$308))*$D311),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C311,MIN(-(SUM($F311:Z311)-$E311),($E311*(1-$D$308))*$D311),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C311,MIN(-(SUM($F311:AA311)-$E311),($E311*(1-$D$308))*$D311),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C311,MIN(-(SUM($F311:AB311)-$E311),($E311*(1-$D$308))*$D311),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C311,MIN(-(SUM($F311:AC311)-$E311),($E311*(1-$D$308))*$D311),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C311,MIN(-(SUM($F311:AD311)-$E311),($E311*(1-$D$308))*$D311),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C311,MIN(-(SUM($F311:AE311)-$E311),($E311*(1-$D$308))*$D311),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C311,MIN(-(SUM($F311:AF311)-$E311),($E311*(1-$D$308))*$D311),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C311,MIN(-(SUM($F311:AG311)-$E311),($E311*(1-$D$308))*$D311),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C311,MIN(-(SUM($F311:AH311)-$E311),($E311*(1-$D$308))*$D311),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C311,MIN(-(SUM($F311:AI311)-$E311),($E311*(1-$D$308))*$D311),0)*AJ$304","v":0}]
[null,null,2,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C312,MIN(-(SUM(F312:$F312)-$E312),($E312*(1-$D$308))*$D312),0)*G$304","v":0},{"$f":"IF(H$306>=$C312,MIN(-(SUM($F312:G312)-$E312),($E312*(1-$D$308))*$D312),0)*H$304","v":0},{"$f":"IF(I$306>=$C312,MIN(-(SUM($F312:H312)-$E312),($E312*(1-$D$308))*$D312),0)*I$304","v":0},{"$f":"IF(J$306>=$C312,MIN(-(SUM($F312:I312)-$E312),($E312*(1-$D$308))*$D312),0)*J$304","v":0},{"$f":"IF(K$306>=$C312,MIN(-(SUM($F312:J312)-$E312),($E312*(1-$D$308))*$D312),0)*K$304","v":0},{"$f":"IF(L$306>=$C312,MIN(-(SUM($F312:K312)-$E312),($E312*(1-$D$308))*$D312),0)*L$304","v":0},{"$f":"IF(M$306>=$C312,MIN(-(SUM($F312:L312)-$E312),($E312*(1-$D$308))*$D312),0)*M$304","v":0},{"$f":"IF(N$306>=$C312,MIN(-(SUM($F312:M312)-$E312),($E312*(1-$D$308))*$D312),0)*N$304","v":0},{"$f":"IF(O$306>=$C312,MIN(-(SUM($F312:N312)-$E312),($E312*(1-$D$308))*$D312),0)*O$304","v":0},{"$f":"IF(P$306>=$C312,MIN(-(SUM($F312:O312)-$E312),($E312*(1-$D$308))*$D312),0)*P$304","v":0},{"$f":"IF(Q$306>=$C312,MIN(-(SUM($F312:P312)-$E312),($E312*(1-$D$308))*$D312),0)*Q$304","v":0},{"$f":"IF(R$306>=$C312,MIN(-(SUM($F312:Q312)-$E312),($E312*(1-$D$308))*$D312),0)*R$304","v":0},{"$f":"IF(S$306>=$C312,MIN(-(SUM($F312:R312)-$E312),($E312*(1-$D$308))*$D312),0)*S$304","v":0},{"$f":"IF(T$306>=$C312,MIN(-(SUM($F312:S312)-$E312),($E312*(1-$D$308))*$D312),0)*T$304","v":0},{"$f":"IF(U$306>=$C312,MIN(-(SUM($F312:T312)-$E312),($E312*(1-$D$308))*$D312),0)*U$304","v":0},{"$f":"IF(V$306>=$C312,MIN(-(SUM($F312:U312)-$E312),($E312*(1-$D$308))*$D312),0)*V$304","v":0},{"$f":"IF(W$306>=$C312,MIN(-(SUM($F312:V312)-$E312),($E312*(1-$D$308))*$D312),0)*W$304","v":0},{"$f":"IF(X$306>=$C312,MIN(-(SUM($F312:W312)-$E312),($E312*(1-$D$308))*$D312),0)*X$304","v":0},{"$f":"IF(Y$306>=$C312,MIN(-(SUM($F312:X312)-$E312),($E312*(1-$D$308))*$D312),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C312,MIN(-(SUM($F312:Y312)-$E312),($E312*(1-$D$308))*$D312),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C312,MIN(-(SUM($F312:Z312)-$E312),($E312*(1-$D$308))*$D312),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C312,MIN(-(SUM($F312:AA312)-$E312),($E312*(1-$D$308))*$D312),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C312,MIN(-(SUM($F312:AB312)-$E312),($E312*(1-$D$308))*$D312),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C312,MIN(-(SUM($F312:AC312)-$E312),($E312*(1-$D$308))*$D312),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C312,MIN(-(SUM($F312:AD312)-$E312),($E312*(1-$D$308))*$D312),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C312,MIN(-(SUM($F312:AE312)-$E312),($E312*(1-$D$308))*$D312),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C312,MIN(-(SUM($F312:AF312)-$E312),($E312*(1-$D$308))*$D312),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C312,MIN(-(SUM($F312:AG312)-$E312),($E312*(1-$D$308))*$D312),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C312,MIN(-(SUM($F312:AH312)-$E312),($E312*(1-$D$308))*$D312),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C312,MIN(-(SUM($F312:AI312)-$E312),($E312*(1-$D$308))*$D312),0)*AJ$304","v":0}]
[null,null,3,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C313,MIN(-(SUM(F313:$F313)-$E313),($E313*(1-$D$308))*$D313),0)*G$304","v":0},{"$f":"IF(H$306>=$C313,MIN(-(SUM($F313:G313)-$E313),($E313*(1-$D$308))*$D313),0)*H$304","v":0},{"$f":"IF(I$306>=$C313,MIN(-(SUM($F313:H313)-$E313),($E313*(1-$D$308))*$D313),0)*I$304","v":0},{"$f":"IF(J$306>=$C313,MIN(-(SUM($F313:I313)-$E313),($E313*(1-$D$308))*$D313),0)*J$304","v":0},{"$f":"IF(K$306>=$C313,MIN(-(SUM($F313:J313)-$E313),($E313*(1-$D$308))*$D313),0)*K$304","v":0},{"$f":"IF(L$306>=$C313,MIN(-(SUM($F313:K313)-$E313),($E313*(1-$D$308))*$D313),0)*L$304","v":0},{"$f":"IF(M$306>=$C313,MIN(-(SUM($F313:L313)-$E313),($E313*(1-$D$308))*$D313),0)*M$304","v":0},{"$f":"IF(N$306>=$C313,MIN(-(SUM($F313:M313)-$E313),($E313*(1-$D$308))*$D313),0)*N$304","v":0},{"$f":"IF(O$306>=$C313,MIN(-(SUM($F313:N313)-$E313),($E313*(1-$D$308))*$D313),0)*O$304","v":0},{"$f":"IF(P$306>=$C313,MIN(-(SUM($F313:O313)-$E313),($E313*(1-$D$308))*$D313),0)*P$304","v":0},{"$f":"IF(Q$306>=$C313,MIN(-(SUM($F313:P313)-$E313),($E313*(1-$D$308))*$D313),0)*Q$304","v":0},{"$f":"IF(R$306>=$C313,MIN(-(SUM($F313:Q313)-$E313),($E313*(1-$D$308))*$D313),0)*R$304","v":0},{"$f":"IF(S$306>=$C313,MIN(-(SUM($F313:R313)-$E313),($E313*(1-$D$308))*$D313),0)*S$304","v":0},{"$f":"IF(T$306>=$C313,MIN(-(SUM($F313:S313)-$E313),($E313*(1-$D$308))*$D313),0)*T$304","v":0},{"$f":"IF(U$306>=$C313,MIN(-(SUM($F313:T313)-$E313),($E313*(1-$D$308))*$D313),0)*U$304","v":0},{"$f":"IF(V$306>=$C313,MIN(-(SUM($F313:U313)-$E313),($E313*(1-$D$308))*$D313),0)*V$304","v":0},{"$f":"IF(W$306>=$C313,MIN(-(SUM($F313:V313)-$E313),($E313*(1-$D$308))*$D313),0)*W$304","v":0},{"$f":"IF(X$306>=$C313,MIN(-(SUM($F313:W313)-$E313),($E313*(1-$D$308))*$D313),0)*X$304","v":0},{"$f":"IF(Y$306>=$C313,MIN(-(SUM($F313:X313)-$E313),($E313*(1-$D$308))*$D313),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C313,MIN(-(SUM($F313:Y313)-$E313),($E313*(1-$D$308))*$D313),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C313,MIN(-(SUM($F313:Z313)-$E313),($E313*(1-$D$308))*$D313),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C313,MIN(-(SUM($F313:AA313)-$E313),($E313*(1-$D$308))*$D313),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C313,MIN(-(SUM($F313:AB313)-$E313),($E313*(1-$D$308))*$D313),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C313,MIN(-(SUM($F313:AC313)-$E313),($E313*(1-$D$308))*$D313),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C313,MIN(-(SUM($F313:AD313)-$E313),($E313*(1-$D$308))*$D313),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C313,MIN(-(SUM($F313:AE313)-$E313),($E313*(1-$D$308))*$D313),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C313,MIN(-(SUM($F313:AF313)-$E313),($E313*(1-$D$308))*$D313),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C313,MIN(-(SUM($F313:AG313)-$E313),($E313*(1-$D$308))*$D313),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C313,MIN(-(SUM($F313:AH313)-$E313),($E313*(1-$D$308))*$D313),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C313,MIN(-(SUM($F313:AI313)-$E313),($E313*(1-$D$308))*$D313),0)*AJ$304","v":0}]
[null,null,4,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C314,MIN(-(SUM(F314:$F314)-$E314),($E314*(1-$D$308))*$D314),0)*G$304","v":0},{"$f":"IF(H$306>=$C314,MIN(-(SUM($F314:G314)-$E314),($E314*(1-$D$308))*$D314),0)*H$304","v":0},{"$f":"IF(I$306>=$C314,MIN(-(SUM($F314:H314)-$E314),($E314*(1-$D$308))*$D314),0)*I$304","v":0},{"$f":"IF(J$306>=$C314,MIN(-(SUM($F314:I314)-$E314),($E314*(1-$D$308))*$D314),0)*J$304","v":0},{"$f":"IF(K$306>=$C314,MIN(-(SUM($F314:J314)-$E314),($E314*(1-$D$308))*$D314),0)*K$304","v":0},{"$f":"IF(L$306>=$C314,MIN(-(SUM($F314:K314)-$E314),($E314*(1-$D$308))*$D314),0)*L$304","v":0},{"$f":"IF(M$306>=$C314,MIN(-(SUM($F314:L314)-$E314),($E314*(1-$D$308))*$D314),0)*M$304","v":0},{"$f":"IF(N$306>=$C314,MIN(-(SUM($F314:M314)-$E314),($E314*(1-$D$308))*$D314),0)*N$304","v":0},{"$f":"IF(O$306>=$C314,MIN(-(SUM($F314:N314)-$E314),($E314*(1-$D$308))*$D314),0)*O$304","v":0},{"$f":"IF(P$306>=$C314,MIN(-(SUM($F314:O314)-$E314),($E314*(1-$D$308))*$D314),0)*P$304","v":0},{"$f":"IF(Q$306>=$C314,MIN(-(SUM($F314:P314)-$E314),($E314*(1-$D$308))*$D314),0)*Q$304","v":0},{"$f":"IF(R$306>=$C314,MIN(-(SUM($F314:Q314)-$E314),($E314*(1-$D$308))*$D314),0)*R$304","v":0},{"$f":"IF(S$306>=$C314,MIN(-(SUM($F314:R314)-$E314),($E314*(1-$D$308))*$D314),0)*S$304","v":0},{"$f":"IF(T$306>=$C314,MIN(-(SUM($F314:S314)-$E314),($E314*(1-$D$308))*$D314),0)*T$304","v":0},{"$f":"IF(U$306>=$C314,MIN(-(SUM($F314:T314)-$E314),($E314*(1-$D$308))*$D314),0)*U$304","v":0},{"$f":"IF(V$306>=$C314,MIN(-(SUM($F314:U314)-$E314),($E314*(1-$D$308))*$D314),0)*V$304","v":0},{"$f":"IF(W$306>=$C314,MIN(-(SUM($F314:V314)-$E314),($E314*(1-$D$308))*$D314),0)*W$304","v":0},{"$f":"IF(X$306>=$C314,MIN(-(SUM($F314:W314)-$E314),($E314*(1-$D$308))*$D314),0)*X$304","v":0},{"$f":"IF(Y$306>=$C314,MIN(-(SUM($F314:X314)-$E314),($E314*(1-$D$308))*$D314),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C314,MIN(-(SUM($F314:Y314)-$E314),($E314*(1-$D$308))*$D314),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C314,MIN(-(SUM($F314:Z314)-$E314),($E314*(1-$D$308))*$D314),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C314,MIN(-(SUM($F314:AA314)-$E314),($E314*(1-$D$308))*$D314),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C314,MIN(-(SUM($F314:AB314)-$E314),($E314*(1-$D$308))*$D314),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C314,MIN(-(SUM($F314:AC314)-$E314),($E314*(1-$D$308))*$D314),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C314,MIN(-(SUM($F314:AD314)-$E314),($E314*(1-$D$308))*$D314),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C314,MIN(-(SUM($F314:AE314)-$E314),($E314*(1-$D$308))*$D314),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C314,MIN(-(SUM($F314:AF314)-$E314),($E314*(1-$D$308))*$D314),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C314,MIN(-(SUM($F314:AG314)-$E314),($E314*(1-$D$308))*$D314),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C314,MIN(-(SUM($F314:AH314)-$E314),($E314*(1-$D$308))*$D314),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C314,MIN(-(SUM($F314:AI314)-$E314),($E314*(1-$D$308))*$D314),0)*AJ$304","v":0}]
[null,null,5,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C315,MIN(-(SUM(F315:$F315)-$E315),($E315*(1-$D$308))*$D315),0)*G$304","v":0},{"$f":"IF(H$306>=$C315,MIN(-(SUM($F315:G315)-$E315),($E315*(1-$D$308))*$D315),0)*H$304","v":0},{"$f":"IF(I$306>=$C315,MIN(-(SUM($F315:H315)-$E315),($E315*(1-$D$308))*$D315),0)*I$304","v":0},{"$f":"IF(J$306>=$C315,MIN(-(SUM($F315:I315)-$E315),($E315*(1-$D$308))*$D315),0)*J$304","v":0},{"$f":"IF(K$306>=$C315,MIN(-(SUM($F315:J315)-$E315),($E315*(1-$D$308))*$D315),0)*K$304","v":0},{"$f":"IF(L$306>=$C315,MIN(-(SUM($F315:K315)-$E315),($E315*(1-$D$308))*$D315),0)*L$304","v":0},{"$f":"IF(M$306>=$C315,MIN(-(SUM($F315:L315)-$E315),($E315*(1-$D$308))*$D315),0)*M$304","v":0},{"$f":"IF(N$306>=$C315,MIN(-(SUM($F315:M315)-$E315),($E315*(1-$D$308))*$D315),0)*N$304","v":0},{"$f":"IF(O$306>=$C315,MIN(-(SUM($F315:N315)-$E315),($E315*(1-$D$308))*$D315),0)*O$304","v":0},{"$f":"IF(P$306>=$C315,MIN(-(SUM($F315:O315)-$E315),($E315*(1-$D$308))*$D315),0)*P$304","v":0},{"$f":"IF(Q$306>=$C315,MIN(-(SUM($F315:P315)-$E315),($E315*(1-$D$308))*$D315),0)*Q$304","v":0},{"$f":"IF(R$306>=$C315,MIN(-(SUM($F315:Q315)-$E315),($E315*(1-$D$308))*$D315),0)*R$304","v":0},{"$f":"IF(S$306>=$C315,MIN(-(SUM($F315:R315)-$E315),($E315*(1-$D$308))*$D315),0)*S$304","v":0},{"$f":"IF(T$306>=$C315,MIN(-(SUM($F315:S315)-$E315),($E315*(1-$D$308))*$D315),0)*T$304","v":0},{"$f":"IF(U$306>=$C315,MIN(-(SUM($F315:T315)-$E315),($E315*(1-$D$308))*$D315),0)*U$304","v":0},{"$f":"IF(V$306>=$C315,MIN(-(SUM($F315:U315)-$E315),($E315*(1-$D$308))*$D315),0)*V$304","v":0},{"$f":"IF(W$306>=$C315,MIN(-(SUM($F315:V315)-$E315),($E315*(1-$D$308))*$D315),0)*W$304","v":0},{"$f":"IF(X$306>=$C315,MIN(-(SUM($F315:W315)-$E315),($E315*(1-$D$308))*$D315),0)*X$304","v":0},{"$f":"IF(Y$306>=$C315,MIN(-(SUM($F315:X315)-$E315),($E315*(1-$D$308))*$D315),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C315,MIN(-(SUM($F315:Y315)-$E315),($E315*(1-$D$308))*$D315),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C315,MIN(-(SUM($F315:Z315)-$E315),($E315*(1-$D$308))*$D315),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C315,MIN(-(SUM($F315:AA315)-$E315),($E315*(1-$D$308))*$D315),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C315,MIN(-(SUM($F315:AB315)-$E315),($E315*(1-$D$308))*$D315),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C315,MIN(-(SUM($F315:AC315)-$E315),($E315*(1-$D$308))*$D315),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C315,MIN(-(SUM($F315:AD315)-$E315),($E315*(1-$D$308))*$D315),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C315,MIN(-(SUM($F315:AE315)-$E315),($E315*(1-$D$308))*$D315),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C315,MIN(-(SUM($F315:AF315)-$E315),($E315*(1-$D$308))*$D315),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C315,MIN(-(SUM($F315:AG315)-$E315),($E315*(1-$D$308))*$D315),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C315,MIN(-(SUM($F315:AH315)-$E315),($E315*(1-$D$308))*$D315),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C315,MIN(-(SUM($F315:AI315)-$E315),($E315*(1-$D$308))*$D315),0)*AJ$304","v":0}]
[null,null,6,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C316,MIN(-(SUM(F316:$F316)-$E316),($E316*(1-$D$308))*$D316),0)*G$304","v":0},{"$f":"IF(H$306>=$C316,MIN(-(SUM($F316:G316)-$E316),($E316*(1-$D$308))*$D316),0)*H$304","v":0},{"$f":"IF(I$306>=$C316,MIN(-(SUM($F316:H316)-$E316),($E316*(1-$D$308))*$D316),0)*I$304","v":0},{"$f":"IF(J$306>=$C316,MIN(-(SUM($F316:I316)-$E316),($E316*(1-$D$308))*$D316),0)*J$304","v":0},{"$f":"IF(K$306>=$C316,MIN(-(SUM($F316:J316)-$E316),($E316*(1-$D$308))*$D316),0)*K$304","v":0},{"$f":"IF(L$306>=$C316,MIN(-(SUM($F316:K316)-$E316),($E316*(1-$D$308))*$D316),0)*L$304","v":0},{"$f":"IF(M$306>=$C316,MIN(-(SUM($F316:L316)-$E316),($E316*(1-$D$308))*$D316),0)*M$304","v":0},{"$f":"IF(N$306>=$C316,MIN(-(SUM($F316:M316)-$E316),($E316*(1-$D$308))*$D316),0)*N$304","v":0},{"$f":"IF(O$306>=$C316,MIN(-(SUM($F316:N316)-$E316),($E316*(1-$D$308))*$D316),0)*O$304","v":0},{"$f":"IF(P$306>=$C316,MIN(-(SUM($F316:O316)-$E316),($E316*(1-$D$308))*$D316),0)*P$304","v":0},{"$f":"IF(Q$306>=$C316,MIN(-(SUM($F316:P316)-$E316),($E316*(1-$D$308))*$D316),0)*Q$304","v":0},{"$f":"IF(R$306>=$C316,MIN(-(SUM($F316:Q316)-$E316),($E316*(1-$D$308))*$D316),0)*R$304","v":0},{"$f":"IF(S$306>=$C316,MIN(-(SUM($F316:R316)-$E316),($E316*(1-$D$308))*$D316),0)*S$304","v":0},{"$f":"IF(T$306>=$C316,MIN(-(SUM($F316:S316)-$E316),($E316*(1-$D$308))*$D316),0)*T$304","v":0},{"$f":"IF(U$306>=$C316,MIN(-(SUM($F316:T316)-$E316),($E316*(1-$D$308))*$D316),0)*U$304","v":0},{"$f":"IF(V$306>=$C316,MIN(-(SUM($F316:U316)-$E316),($E316*(1-$D$308))*$D316),0)*V$304","v":0},{"$f":"IF(W$306>=$C316,MIN(-(SUM($F316:V316)-$E316),($E316*(1-$D$308))*$D316),0)*W$304","v":0},{"$f":"IF(X$306>=$C316,MIN(-(SUM($F316:W316)-$E316),($E316*(1-$D$308))*$D316),0)*X$304","v":0},{"$f":"IF(Y$306>=$C316,MIN(-(SUM($F316:X316)-$E316),($E316*(1-$D$308))*$D316),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C316,MIN(-(SUM($F316:Y316)-$E316),($E316*(1-$D$308))*$D316),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C316,MIN(-(SUM($F316:Z316)-$E316),($E316*(1-$D$308))*$D316),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C316,MIN(-(SUM($F316:AA316)-$E316),($E316*(1-$D$308))*$D316),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C316,MIN(-(SUM($F316:AB316)-$E316),($E316*(1-$D$308))*$D316),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C316,MIN(-(SUM($F316:AC316)-$E316),($E316*(1-$D$308))*$D316),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C316,MIN(-(SUM($F316:AD316)-$E316),($E316*(1-$D$308))*$D316),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C316,MIN(-(SUM($F316:AE316)-$E316),($E316*(1-$D$308))*$D316),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C316,MIN(-(SUM($F316:AF316)-$E316),($E316*(1-$D$308))*$D316),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C316,MIN(-(SUM($F316:AG316)-$E316),($E316*(1-$D$308))*$D316),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C316,MIN(-(SUM($F316:AH316)-$E316),($E316*(1-$D$308))*$D316),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C316,MIN(-(SUM($F316:AI316)-$E316),($E316*(1-$D$308))*$D316),0)*AJ$304","v":0}]
[null,null,7,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C317,MIN(-(SUM(F317:$F317)-$E317),($E317*(1-$D$308))*$D317),0)*G$304","v":0},{"$f":"IF(H$306>=$C317,MIN(-(SUM($F317:G317)-$E317),($E317*(1-$D$308))*$D317),0)*H$304","v":0},{"$f":"IF(I$306>=$C317,MIN(-(SUM($F317:H317)-$E317),($E317*(1-$D$308))*$D317),0)*I$304","v":0},{"$f":"IF(J$306>=$C317,MIN(-(SUM($F317:I317)-$E317),($E317*(1-$D$308))*$D317),0)*J$304","v":0},{"$f":"IF(K$306>=$C317,MIN(-(SUM($F317:J317)-$E317),($E317*(1-$D$308))*$D317),0)*K$304","v":0},{"$f":"IF(L$306>=$C317,MIN(-(SUM($F317:K317)-$E317),($E317*(1-$D$308))*$D317),0)*L$304","v":0},{"$f":"IF(M$306>=$C317,MIN(-(SUM($F317:L317)-$E317),($E317*(1-$D$308))*$D317),0)*M$304","v":0},{"$f":"IF(N$306>=$C317,MIN(-(SUM($F317:M317)-$E317),($E317*(1-$D$308))*$D317),0)*N$304","v":0},{"$f":"IF(O$306>=$C317,MIN(-(SUM($F317:N317)-$E317),($E317*(1-$D$308))*$D317),0)*O$304","v":0},{"$f":"IF(P$306>=$C317,MIN(-(SUM($F317:O317)-$E317),($E317*(1-$D$308))*$D317),0)*P$304","v":0},{"$f":"IF(Q$306>=$C317,MIN(-(SUM($F317:P317)-$E317),($E317*(1-$D$308))*$D317),0)*Q$304","v":0},{"$f":"IF(R$306>=$C317,MIN(-(SUM($F317:Q317)-$E317),($E317*(1-$D$308))*$D317),0)*R$304","v":0},{"$f":"IF(S$306>=$C317,MIN(-(SUM($F317:R317)-$E317),($E317*(1-$D$308))*$D317),0)*S$304","v":0},{"$f":"IF(T$306>=$C317,MIN(-(SUM($F317:S317)-$E317),($E317*(1-$D$308))*$D317),0)*T$304","v":0},{"$f":"IF(U$306>=$C317,MIN(-(SUM($F317:T317)-$E317),($E317*(1-$D$308))*$D317),0)*U$304","v":0},{"$f":"IF(V$306>=$C317,MIN(-(SUM($F317:U317)-$E317),($E317*(1-$D$308))*$D317),0)*V$304","v":0},{"$f":"IF(W$306>=$C317,MIN(-(SUM($F317:V317)-$E317),($E317*(1-$D$308))*$D317),0)*W$304","v":0},{"$f":"IF(X$306>=$C317,MIN(-(SUM($F317:W317)-$E317),($E317*(1-$D$308))*$D317),0)*X$304","v":0},{"$f":"IF(Y$306>=$C317,MIN(-(SUM($F317:X317)-$E317),($E317*(1-$D$308))*$D317),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C317,MIN(-(SUM($F317:Y317)-$E317),($E317*(1-$D$308))*$D317),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C317,MIN(-(SUM($F317:Z317)-$E317),($E317*(1-$D$308))*$D317),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C317,MIN(-(SUM($F317:AA317)-$E317),($E317*(1-$D$308))*$D317),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C317,MIN(-(SUM($F317:AB317)-$E317),($E317*(1-$D$308))*$D317),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C317,MIN(-(SUM($F317:AC317)-$E317),($E317*(1-$D$308))*$D317),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C317,MIN(-(SUM($F317:AD317)-$E317),($E317*(1-$D$308))*$D317),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C317,MIN(-(SUM($F317:AE317)-$E317),($E317*(1-$D$308))*$D317),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C317,MIN(-(SUM($F317:AF317)-$E317),($E317*(1-$D$308))*$D317),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C317,MIN(-(SUM($F317:AG317)-$E317),($E317*(1-$D$308))*$D317),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C317,MIN(-(SUM($F317:AH317)-$E317),($E317*(1-$D$308))*$D317),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C317,MIN(-(SUM($F317:AI317)-$E317),($E317*(1-$D$308))*$D317),0)*AJ$304","v":0}]
[null,null,8,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C318,MIN(-(SUM(F318:$F318)-$E318),($E318*(1-$D$308))*$D318),0)*G$304","v":0},{"$f":"IF(H$306>=$C318,MIN(-(SUM($F318:G318)-$E318),($E318*(1-$D$308))*$D318),0)*H$304","v":0},{"$f":"IF(I$306>=$C318,MIN(-(SUM($F318:H318)-$E318),($E318*(1-$D$308))*$D318),0)*I$304","v":0},{"$f":"IF(J$306>=$C318,MIN(-(SUM($F318:I318)-$E318),($E318*(1-$D$308))*$D318),0)*J$304","v":0},{"$f":"IF(K$306>=$C318,MIN(-(SUM($F318:J318)-$E318),($E318*(1-$D$308))*$D318),0)*K$304","v":0},{"$f":"IF(L$306>=$C318,MIN(-(SUM($F318:K318)-$E318),($E318*(1-$D$308))*$D318),0)*L$304","v":0},{"$f":"IF(M$306>=$C318,MIN(-(SUM($F318:L318)-$E318),($E318*(1-$D$308))*$D318),0)*M$304","v":0},{"$f":"IF(N$306>=$C318,MIN(-(SUM($F318:M318)-$E318),($E318*(1-$D$308))*$D318),0)*N$304","v":0},{"$f":"IF(O$306>=$C318,MIN(-(SUM($F318:N318)-$E318),($E318*(1-$D$308))*$D318),0)*O$304","v":0},{"$f":"IF(P$306>=$C318,MIN(-(SUM($F318:O318)-$E318),($E318*(1-$D$308))*$D318),0)*P$304","v":0},{"$f":"IF(Q$306>=$C318,MIN(-(SUM($F318:P318)-$E318),($E318*(1-$D$308))*$D318),0)*Q$304","v":0},{"$f":"IF(R$306>=$C318,MIN(-(SUM($F318:Q318)-$E318),($E318*(1-$D$308))*$D318),0)*R$304","v":0},{"$f":"IF(S$306>=$C318,MIN(-(SUM($F318:R318)-$E318),($E318*(1-$D$308))*$D318),0)*S$304","v":0},{"$f":"IF(T$306>=$C318,MIN(-(SUM($F318:S318)-$E318),($E318*(1-$D$308))*$D318),0)*T$304","v":0},{"$f":"IF(U$306>=$C318,MIN(-(SUM($F318:T318)-$E318),($E318*(1-$D$308))*$D318),0)*U$304","v":0},{"$f":"IF(V$306>=$C318,MIN(-(SUM($F318:U318)-$E318),($E318*(1-$D$308))*$D318),0)*V$304","v":0},{"$f":"IF(W$306>=$C318,MIN(-(SUM($F318:V318)-$E318),($E318*(1-$D$308))*$D318),0)*W$304","v":0},{"$f":"IF(X$306>=$C318,MIN(-(SUM($F318:W318)-$E318),($E318*(1-$D$308))*$D318),0)*X$304","v":0},{"$f":"IF(Y$306>=$C318,MIN(-(SUM($F318:X318)-$E318),($E318*(1-$D$308))*$D318),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C318,MIN(-(SUM($F318:Y318)-$E318),($E318*(1-$D$308))*$D318),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C318,MIN(-(SUM($F318:Z318)-$E318),($E318*(1-$D$308))*$D318),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C318,MIN(-(SUM($F318:AA318)-$E318),($E318*(1-$D$308))*$D318),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C318,MIN(-(SUM($F318:AB318)-$E318),($E318*(1-$D$308))*$D318),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C318,MIN(-(SUM($F318:AC318)-$E318),($E318*(1-$D$308))*$D318),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C318,MIN(-(SUM($F318:AD318)-$E318),($E318*(1-$D$308))*$D318),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C318,MIN(-(SUM($F318:AE318)-$E318),($E318*(1-$D$308))*$D318),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C318,MIN(-(SUM($F318:AF318)-$E318),($E318*(1-$D$308))*$D318),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C318,MIN(-(SUM($F318:AG318)-$E318),($E318*(1-$D$308))*$D318),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C318,MIN(-(SUM($F318:AH318)-$E318),($E318*(1-$D$308))*$D318),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C318,MIN(-(SUM($F318:AI318)-$E318),($E318*(1-$D$308))*$D318),0)*AJ$304","v":0}]
[null,null,9,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C319,MIN(-(SUM(F319:$F319)-$E319),($E319*(1-$D$308))*$D319),0)*G$304","v":0},{"$f":"IF(H$306>=$C319,MIN(-(SUM($F319:G319)-$E319),($E319*(1-$D$308))*$D319),0)*H$304","v":0},{"$f":"IF(I$306>=$C319,MIN(-(SUM($F319:H319)-$E319),($E319*(1-$D$308))*$D319),0)*I$304","v":0},{"$f":"IF(J$306>=$C319,MIN(-(SUM($F319:I319)-$E319),($E319*(1-$D$308))*$D319),0)*J$304","v":0},{"$f":"IF(K$306>=$C319,MIN(-(SUM($F319:J319)-$E319),($E319*(1-$D$308))*$D319),0)*K$304","v":0},{"$f":"IF(L$306>=$C319,MIN(-(SUM($F319:K319)-$E319),($E319*(1-$D$308))*$D319),0)*L$304","v":0},{"$f":"IF(M$306>=$C319,MIN(-(SUM($F319:L319)-$E319),($E319*(1-$D$308))*$D319),0)*M$304","v":0},{"$f":"IF(N$306>=$C319,MIN(-(SUM($F319:M319)-$E319),($E319*(1-$D$308))*$D319),0)*N$304","v":0},{"$f":"IF(O$306>=$C319,MIN(-(SUM($F319:N319)-$E319),($E319*(1-$D$308))*$D319),0)*O$304","v":0},{"$f":"IF(P$306>=$C319,MIN(-(SUM($F319:O319)-$E319),($E319*(1-$D$308))*$D319),0)*P$304","v":0},{"$f":"IF(Q$306>=$C319,MIN(-(SUM($F319:P319)-$E319),($E319*(1-$D$308))*$D319),0)*Q$304","v":0},{"$f":"IF(R$306>=$C319,MIN(-(SUM($F319:Q319)-$E319),($E319*(1-$D$308))*$D319),0)*R$304","v":0},{"$f":"IF(S$306>=$C319,MIN(-(SUM($F319:R319)-$E319),($E319*(1-$D$308))*$D319),0)*S$304","v":0},{"$f":"IF(T$306>=$C319,MIN(-(SUM($F319:S319)-$E319),($E319*(1-$D$308))*$D319),0)*T$304","v":0},{"$f":"IF(U$306>=$C319,MIN(-(SUM($F319:T319)-$E319),($E319*(1-$D$308))*$D319),0)*U$304","v":0},{"$f":"IF(V$306>=$C319,MIN(-(SUM($F319:U319)-$E319),($E319*(1-$D$308))*$D319),0)*V$304","v":0},{"$f":"IF(W$306>=$C319,MIN(-(SUM($F319:V319)-$E319),($E319*(1-$D$308))*$D319),0)*W$304","v":0},{"$f":"IF(X$306>=$C319,MIN(-(SUM($F319:W319)-$E319),($E319*(1-$D$308))*$D319),0)*X$304","v":0},{"$f":"IF(Y$306>=$C319,MIN(-(SUM($F319:X319)-$E319),($E319*(1-$D$308))*$D319),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C319,MIN(-(SUM($F319:Y319)-$E319),($E319*(1-$D$308))*$D319),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C319,MIN(-(SUM($F319:Z319)-$E319),($E319*(1-$D$308))*$D319),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C319,MIN(-(SUM($F319:AA319)-$E319),($E319*(1-$D$308))*$D319),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C319,MIN(-(SUM($F319:AB319)-$E319),($E319*(1-$D$308))*$D319),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C319,MIN(-(SUM($F319:AC319)-$E319),($E319*(1-$D$308))*$D319),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C319,MIN(-(SUM($F319:AD319)-$E319),($E319*(1-$D$308))*$D319),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C319,MIN(-(SUM($F319:AE319)-$E319),($E319*(1-$D$308))*$D319),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C319,MIN(-(SUM($F319:AF319)-$E319),($E319*(1-$D$308))*$D319),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C319,MIN(-(SUM($F319:AG319)-$E319),($E319*(1-$D$308))*$D319),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C319,MIN(-(SUM($F319:AH319)-$E319),($E319*(1-$D$308))*$D319),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C319,MIN(-(SUM($F319:AI319)-$E319),($E319*(1-$D$308))*$D319),0)*AJ$304","v":0}]
[null,null,10,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C320,MIN(-(SUM(F320:$F320)-$E320),($E320*(1-$D$308))*$D320),0)*G$304","v":0},{"$f":"IF(H$306>=$C320,MIN(-(SUM($F320:G320)-$E320),($E320*(1-$D$308))*$D320),0)*H$304","v":0},{"$f":"IF(I$306>=$C320,MIN(-(SUM($F320:H320)-$E320),($E320*(1-$D$308))*$D320),0)*I$304","v":0},{"$f":"IF(J$306>=$C320,MIN(-(SUM($F320:I320)-$E320),($E320*(1-$D$308))*$D320),0)*J$304","v":0},{"$f":"IF(K$306>=$C320,MIN(-(SUM($F320:J320)-$E320),($E320*(1-$D$308))*$D320),0)*K$304","v":0},{"$f":"IF(L$306>=$C320,MIN(-(SUM($F320:K320)-$E320),($E320*(1-$D$308))*$D320),0)*L$304","v":0},{"$f":"IF(M$306>=$C320,MIN(-(SUM($F320:L320)-$E320),($E320*(1-$D$308))*$D320),0)*M$304","v":0},{"$f":"IF(N$306>=$C320,MIN(-(SUM($F320:M320)-$E320),($E320*(1-$D$308))*$D320),0)*N$304","v":0},{"$f":"IF(O$306>=$C320,MIN(-(SUM($F320:N320)-$E320),($E320*(1-$D$308))*$D320),0)*O$304","v":0},{"$f":"IF(P$306>=$C320,MIN(-(SUM($F320:O320)-$E320),($E320*(1-$D$308))*$D320),0)*P$304","v":0},{"$f":"IF(Q$306>=$C320,MIN(-(SUM($F320:P320)-$E320),($E320*(1-$D$308))*$D320),0)*Q$304","v":0},{"$f":"IF(R$306>=$C320,MIN(-(SUM($F320:Q320)-$E320),($E320*(1-$D$308))*$D320),0)*R$304","v":0},{"$f":"IF(S$306>=$C320,MIN(-(SUM($F320:R320)-$E320),($E320*(1-$D$308))*$D320),0)*S$304","v":0},{"$f":"IF(T$306>=$C320,MIN(-(SUM($F320:S320)-$E320),($E320*(1-$D$308))*$D320),0)*T$304","v":0},{"$f":"IF(U$306>=$C320,MIN(-(SUM($F320:T320)-$E320),($E320*(1-$D$308))*$D320),0)*U$304","v":0},{"$f":"IF(V$306>=$C320,MIN(-(SUM($F320:U320)-$E320),($E320*(1-$D$308))*$D320),0)*V$304","v":0},{"$f":"IF(W$306>=$C320,MIN(-(SUM($F320:V320)-$E320),($E320*(1-$D$308))*$D320),0)*W$304","v":0},{"$f":"IF(X$306>=$C320,MIN(-(SUM($F320:W320)-$E320),($E320*(1-$D$308))*$D320),0)*X$304","v":0},{"$f":"IF(Y$306>=$C320,MIN(-(SUM($F320:X320)-$E320),($E320*(1-$D$308))*$D320),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C320,MIN(-(SUM($F320:Y320)-$E320),($E320*(1-$D$308))*$D320),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C320,MIN(-(SUM($F320:Z320)-$E320),($E320*(1-$D$308))*$D320),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C320,MIN(-(SUM($F320:AA320)-$E320),($E320*(1-$D$308))*$D320),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C320,MIN(-(SUM($F320:AB320)-$E320),($E320*(1-$D$308))*$D320),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C320,MIN(-(SUM($F320:AC320)-$E320),($E320*(1-$D$308))*$D320),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C320,MIN(-(SUM($F320:AD320)-$E320),($E320*(1-$D$308))*$D320),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C320,MIN(-(SUM($F320:AE320)-$E320),($E320*(1-$D$308))*$D320),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C320,MIN(-(SUM($F320:AF320)-$E320),($E320*(1-$D$308))*$D320),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C320,MIN(-(SUM($F320:AG320)-$E320),($E320*(1-$D$308))*$D320),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C320,MIN(-(SUM($F320:AH320)-$E320),($E320*(1-$D$308))*$D320),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C320,MIN(-(SUM($F320:AI320)-$E320),($E320*(1-$D$308))*$D320),0)*AJ$304","v":0}]
[null,null,11,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C321,MIN(-(SUM(F321:$F321)-$E321),($E321*(1-$D$308))*$D321),0)*G$304","v":0},{"$f":"IF(H$306>=$C321,MIN(-(SUM($F321:G321)-$E321),($E321*(1-$D$308))*$D321),0)*H$304","v":0},{"$f":"IF(I$306>=$C321,MIN(-(SUM($F321:H321)-$E321),($E321*(1-$D$308))*$D321),0)*I$304","v":0},{"$f":"IF(J$306>=$C321,MIN(-(SUM($F321:I321)-$E321),($E321*(1-$D$308))*$D321),0)*J$304","v":0},{"$f":"IF(K$306>=$C321,MIN(-(SUM($F321:J321)-$E321),($E321*(1-$D$308))*$D321),0)*K$304","v":0},{"$f":"IF(L$306>=$C321,MIN(-(SUM($F321:K321)-$E321),($E321*(1-$D$308))*$D321),0)*L$304","v":0},{"$f":"IF(M$306>=$C321,MIN(-(SUM($F321:L321)-$E321),($E321*(1-$D$308))*$D321),0)*M$304","v":0},{"$f":"IF(N$306>=$C321,MIN(-(SUM($F321:M321)-$E321),($E321*(1-$D$308))*$D321),0)*N$304","v":0},{"$f":"IF(O$306>=$C321,MIN(-(SUM($F321:N321)-$E321),($E321*(1-$D$308))*$D321),0)*O$304","v":0},{"$f":"IF(P$306>=$C321,MIN(-(SUM($F321:O321)-$E321),($E321*(1-$D$308))*$D321),0)*P$304","v":0},{"$f":"IF(Q$306>=$C321,MIN(-(SUM($F321:P321)-$E321),($E321*(1-$D$308))*$D321),0)*Q$304","v":0},{"$f":"IF(R$306>=$C321,MIN(-(SUM($F321:Q321)-$E321),($E321*(1-$D$308))*$D321),0)*R$304","v":0},{"$f":"IF(S$306>=$C321,MIN(-(SUM($F321:R321)-$E321),($E321*(1-$D$308))*$D321),0)*S$304","v":0},{"$f":"IF(T$306>=$C321,MIN(-(SUM($F321:S321)-$E321),($E321*(1-$D$308))*$D321),0)*T$304","v":0},{"$f":"IF(U$306>=$C321,MIN(-(SUM($F321:T321)-$E321),($E321*(1-$D$308))*$D321),0)*U$304","v":0},{"$f":"IF(V$306>=$C321,MIN(-(SUM($F321:U321)-$E321),($E321*(1-$D$308))*$D321),0)*V$304","v":0},{"$f":"IF(W$306>=$C321,MIN(-(SUM($F321:V321)-$E321),($E321*(1-$D$308))*$D321),0)*W$304","v":0},{"$f":"IF(X$306>=$C321,MIN(-(SUM($F321:W321)-$E321),($E321*(1-$D$308))*$D321),0)*X$304","v":0},{"$f":"IF(Y$306>=$C321,MIN(-(SUM($F321:X321)-$E321),($E321*(1-$D$308))*$D321),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C321,MIN(-(SUM($F321:Y321)-$E321),($E321*(1-$D$308))*$D321),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C321,MIN(-(SUM($F321:Z321)-$E321),($E321*(1-$D$308))*$D321),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C321,MIN(-(SUM($F321:AA321)-$E321),($E321*(1-$D$308))*$D321),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C321,MIN(-(SUM($F321:AB321)-$E321),($E321*(1-$D$308))*$D321),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C321,MIN(-(SUM($F321:AC321)-$E321),($E321*(1-$D$308))*$D321),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C321,MIN(-(SUM($F321:AD321)-$E321),($E321*(1-$D$308))*$D321),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C321,MIN(-(SUM($F321:AE321)-$E321),($E321*(1-$D$308))*$D321),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C321,MIN(-(SUM($F321:AF321)-$E321),($E321*(1-$D$308))*$D321),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C321,MIN(-(SUM($F321:AG321)-$E321),($E321*(1-$D$308))*$D321),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C321,MIN(-(SUM($F321:AH321)-$E321),($E321*(1-$D$308))*$D321),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C321,MIN(-(SUM($F321:AI321)-$E321),($E321*(1-$D$308))*$D321),0)*AJ$304","v":0}]
[null,null,12,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C322,MIN(-(SUM(F322:$F322)-$E322),($E322*(1-$D$308))*$D322),0)*G$304","v":0},{"$f":"IF(H$306>=$C322,MIN(-(SUM($F322:G322)-$E322),($E322*(1-$D$308))*$D322),0)*H$304","v":0},{"$f":"IF(I$306>=$C322,MIN(-(SUM($F322:H322)-$E322),($E322*(1-$D$308))*$D322),0)*I$304","v":0},{"$f":"IF(J$306>=$C322,MIN(-(SUM($F322:I322)-$E322),($E322*(1-$D$308))*$D322),0)*J$304","v":0},{"$f":"IF(K$306>=$C322,MIN(-(SUM($F322:J322)-$E322),($E322*(1-$D$308))*$D322),0)*K$304","v":0},{"$f":"IF(L$306>=$C322,MIN(-(SUM($F322:K322)-$E322),($E322*(1-$D$308))*$D322),0)*L$304","v":0},{"$f":"IF(M$306>=$C322,MIN(-(SUM($F322:L322)-$E322),($E322*(1-$D$308))*$D322),0)*M$304","v":0},{"$f":"IF(N$306>=$C322,MIN(-(SUM($F322:M322)-$E322),($E322*(1-$D$308))*$D322),0)*N$304","v":0},{"$f":"IF(O$306>=$C322,MIN(-(SUM($F322:N322)-$E322),($E322*(1-$D$308))*$D322),0)*O$304","v":0},{"$f":"IF(P$306>=$C322,MIN(-(SUM($F322:O322)-$E322),($E322*(1-$D$308))*$D322),0)*P$304","v":0},{"$f":"IF(Q$306>=$C322,MIN(-(SUM($F322:P322)-$E322),($E322*(1-$D$308))*$D322),0)*Q$304","v":0},{"$f":"IF(R$306>=$C322,MIN(-(SUM($F322:Q322)-$E322),($E322*(1-$D$308))*$D322),0)*R$304","v":0},{"$f":"IF(S$306>=$C322,MIN(-(SUM($F322:R322)-$E322),($E322*(1-$D$308))*$D322),0)*S$304","v":0},{"$f":"IF(T$306>=$C322,MIN(-(SUM($F322:S322)-$E322),($E322*(1-$D$308))*$D322),0)*T$304","v":0},{"$f":"IF(U$306>=$C322,MIN(-(SUM($F322:T322)-$E322),($E322*(1-$D$308))*$D322),0)*U$304","v":0},{"$f":"IF(V$306>=$C322,MIN(-(SUM($F322:U322)-$E322),($E322*(1-$D$308))*$D322),0)*V$304","v":0},{"$f":"IF(W$306>=$C322,MIN(-(SUM($F322:V322)-$E322),($E322*(1-$D$308))*$D322),0)*W$304","v":0},{"$f":"IF(X$306>=$C322,MIN(-(SUM($F322:W322)-$E322),($E322*(1-$D$308))*$D322),0)*X$304","v":0},{"$f":"IF(Y$306>=$C322,MIN(-(SUM($F322:X322)-$E322),($E322*(1-$D$308))*$D322),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C322,MIN(-(SUM($F322:Y322)-$E322),($E322*(1-$D$308))*$D322),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C322,MIN(-(SUM($F322:Z322)-$E322),($E322*(1-$D$308))*$D322),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C322,MIN(-(SUM($F322:AA322)-$E322),($E322*(1-$D$308))*$D322),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C322,MIN(-(SUM($F322:AB322)-$E322),($E322*(1-$D$308))*$D322),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C322,MIN(-(SUM($F322:AC322)-$E322),($E322*(1-$D$308))*$D322),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C322,MIN(-(SUM($F322:AD322)-$E322),($E322*(1-$D$308))*$D322),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C322,MIN(-(SUM($F322:AE322)-$E322),($E322*(1-$D$308))*$D322),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C322,MIN(-(SUM($F322:AF322)-$E322),($E322*(1-$D$308))*$D322),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C322,MIN(-(SUM($F322:AG322)-$E322),($E322*(1-$D$308))*$D322),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C322,MIN(-(SUM($F322:AH322)-$E322),($E322*(1-$D$308))*$D322),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C322,MIN(-(SUM($F322:AI322)-$E322),($E322*(1-$D$308))*$D322),0)*AJ$304","v":0}]
[null,null,13,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C323,MIN(-(SUM(F323:$F323)-$E323),($E323*(1-$D$308))*$D323),0)*G$304","v":0},{"$f":"IF(H$306>=$C323,MIN(-(SUM($F323:G323)-$E323),($E323*(1-$D$308))*$D323),0)*H$304","v":0},{"$f":"IF(I$306>=$C323,MIN(-(SUM($F323:H323)-$E323),($E323*(1-$D$308))*$D323),0)*I$304","v":0},{"$f":"IF(J$306>=$C323,MIN(-(SUM($F323:I323)-$E323),($E323*(1-$D$308))*$D323),0)*J$304","v":0},{"$f":"IF(K$306>=$C323,MIN(-(SUM($F323:J323)-$E323),($E323*(1-$D$308))*$D323),0)*K$304","v":0},{"$f":"IF(L$306>=$C323,MIN(-(SUM($F323:K323)-$E323),($E323*(1-$D$308))*$D323),0)*L$304","v":0},{"$f":"IF(M$306>=$C323,MIN(-(SUM($F323:L323)-$E323),($E323*(1-$D$308))*$D323),0)*M$304","v":0},{"$f":"IF(N$306>=$C323,MIN(-(SUM($F323:M323)-$E323),($E323*(1-$D$308))*$D323),0)*N$304","v":0},{"$f":"IF(O$306>=$C323,MIN(-(SUM($F323:N323)-$E323),($E323*(1-$D$308))*$D323),0)*O$304","v":0},{"$f":"IF(P$306>=$C323,MIN(-(SUM($F323:O323)-$E323),($E323*(1-$D$308))*$D323),0)*P$304","v":0},{"$f":"IF(Q$306>=$C323,MIN(-(SUM($F323:P323)-$E323),($E323*(1-$D$308))*$D323),0)*Q$304","v":0},{"$f":"IF(R$306>=$C323,MIN(-(SUM($F323:Q323)-$E323),($E323*(1-$D$308))*$D323),0)*R$304","v":0},{"$f":"IF(S$306>=$C323,MIN(-(SUM($F323:R323)-$E323),($E323*(1-$D$308))*$D323),0)*S$304","v":0},{"$f":"IF(T$306>=$C323,MIN(-(SUM($F323:S323)-$E323),($E323*(1-$D$308))*$D323),0)*T$304","v":0},{"$f":"IF(U$306>=$C323,MIN(-(SUM($F323:T323)-$E323),($E323*(1-$D$308))*$D323),0)*U$304","v":0},{"$f":"IF(V$306>=$C323,MIN(-(SUM($F323:U323)-$E323),($E323*(1-$D$308))*$D323),0)*V$304","v":0},{"$f":"IF(W$306>=$C323,MIN(-(SUM($F323:V323)-$E323),($E323*(1-$D$308))*$D323),0)*W$304","v":0},{"$f":"IF(X$306>=$C323,MIN(-(SUM($F323:W323)-$E323),($E323*(1-$D$308))*$D323),0)*X$304","v":0},{"$f":"IF(Y$306>=$C323,MIN(-(SUM($F323:X323)-$E323),($E323*(1-$D$308))*$D323),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C323,MIN(-(SUM($F323:Y323)-$E323),($E323*(1-$D$308))*$D323),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C323,MIN(-(SUM($F323:Z323)-$E323),($E323*(1-$D$308))*$D323),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C323,MIN(-(SUM($F323:AA323)-$E323),($E323*(1-$D$308))*$D323),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C323,MIN(-(SUM($F323:AB323)-$E323),($E323*(1-$D$308))*$D323),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C323,MIN(-(SUM($F323:AC323)-$E323),($E323*(1-$D$308))*$D323),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C323,MIN(-(SUM($F323:AD323)-$E323),($E323*(1-$D$308))*$D323),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C323,MIN(-(SUM($F323:AE323)-$E323),($E323*(1-$D$308))*$D323),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C323,MIN(-(SUM($F323:AF323)-$E323),($E323*(1-$D$308))*$D323),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C323,MIN(-(SUM($F323:AG323)-$E323),($E323*(1-$D$308))*$D323),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C323,MIN(-(SUM($F323:AH323)-$E323),($E323*(1-$D$308))*$D323),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C323,MIN(-(SUM($F323:AI323)-$E323),($E323*(1-$D$308))*$D323),0)*AJ$304","v":0}]
[null,null,14,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C324,MIN(-(SUM(F324:$F324)-$E324),($E324*(1-$D$308))*$D324),0)*G$304","v":0},{"$f":"IF(H$306>=$C324,MIN(-(SUM($F324:G324)-$E324),($E324*(1-$D$308))*$D324),0)*H$304","v":0},{"$f":"IF(I$306>=$C324,MIN(-(SUM($F324:H324)-$E324),($E324*(1-$D$308))*$D324),0)*I$304","v":0},{"$f":"IF(J$306>=$C324,MIN(-(SUM($F324:I324)-$E324),($E324*(1-$D$308))*$D324),0)*J$304","v":0},{"$f":"IF(K$306>=$C324,MIN(-(SUM($F324:J324)-$E324),($E324*(1-$D$308))*$D324),0)*K$304","v":0},{"$f":"IF(L$306>=$C324,MIN(-(SUM($F324:K324)-$E324),($E324*(1-$D$308))*$D324),0)*L$304","v":0},{"$f":"IF(M$306>=$C324,MIN(-(SUM($F324:L324)-$E324),($E324*(1-$D$308))*$D324),0)*M$304","v":0},{"$f":"IF(N$306>=$C324,MIN(-(SUM($F324:M324)-$E324),($E324*(1-$D$308))*$D324),0)*N$304","v":0},{"$f":"IF(O$306>=$C324,MIN(-(SUM($F324:N324)-$E324),($E324*(1-$D$308))*$D324),0)*O$304","v":0},{"$f":"IF(P$306>=$C324,MIN(-(SUM($F324:O324)-$E324),($E324*(1-$D$308))*$D324),0)*P$304","v":0},{"$f":"IF(Q$306>=$C324,MIN(-(SUM($F324:P324)-$E324),($E324*(1-$D$308))*$D324),0)*Q$304","v":0},{"$f":"IF(R$306>=$C324,MIN(-(SUM($F324:Q324)-$E324),($E324*(1-$D$308))*$D324),0)*R$304","v":0},{"$f":"IF(S$306>=$C324,MIN(-(SUM($F324:R324)-$E324),($E324*(1-$D$308))*$D324),0)*S$304","v":0},{"$f":"IF(T$306>=$C324,MIN(-(SUM($F324:S324)-$E324),($E324*(1-$D$308))*$D324),0)*T$304","v":0},{"$f":"IF(U$306>=$C324,MIN(-(SUM($F324:T324)-$E324),($E324*(1-$D$308))*$D324),0)*U$304","v":0},{"$f":"IF(V$306>=$C324,MIN(-(SUM($F324:U324)-$E324),($E324*(1-$D$308))*$D324),0)*V$304","v":0},{"$f":"IF(W$306>=$C324,MIN(-(SUM($F324:V324)-$E324),($E324*(1-$D$308))*$D324),0)*W$304","v":0},{"$f":"IF(X$306>=$C324,MIN(-(SUM($F324:W324)-$E324),($E324*(1-$D$308))*$D324),0)*X$304","v":0},{"$f":"IF(Y$306>=$C324,MIN(-(SUM($F324:X324)-$E324),($E324*(1-$D$308))*$D324),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C324,MIN(-(SUM($F324:Y324)-$E324),($E324*(1-$D$308))*$D324),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C324,MIN(-(SUM($F324:Z324)-$E324),($E324*(1-$D$308))*$D324),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C324,MIN(-(SUM($F324:AA324)-$E324),($E324*(1-$D$308))*$D324),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C324,MIN(-(SUM($F324:AB324)-$E324),($E324*(1-$D$308))*$D324),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C324,MIN(-(SUM($F324:AC324)-$E324),($E324*(1-$D$308))*$D324),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C324,MIN(-(SUM($F324:AD324)-$E324),($E324*(1-$D$308))*$D324),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C324,MIN(-(SUM($F324:AE324)-$E324),($E324*(1-$D$308))*$D324),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C324,MIN(-(SUM($F324:AF324)-$E324),($E324*(1-$D$308))*$D324),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C324,MIN(-(SUM($F324:AG324)-$E324),($E324*(1-$D$308))*$D324),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C324,MIN(-(SUM($F324:AH324)-$E324),($E324*(1-$D$308))*$D324),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C324,MIN(-(SUM($F324:AI324)-$E324),($E324*(1-$D$308))*$D324),0)*AJ$304","v":0}]
[null,null,15,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C325,MIN(-(SUM(F325:$F325)-$E325),($E325*(1-$D$308))*$D325),0)*G$304","v":0},{"$f":"IF(H$306>=$C325,MIN(-(SUM($F325:G325)-$E325),($E325*(1-$D$308))*$D325),0)*H$304","v":0},{"$f":"IF(I$306>=$C325,MIN(-(SUM($F325:H325)-$E325),($E325*(1-$D$308))*$D325),0)*I$304","v":0},{"$f":"IF(J$306>=$C325,MIN(-(SUM($F325:I325)-$E325),($E325*(1-$D$308))*$D325),0)*J$304","v":0},{"$f":"IF(K$306>=$C325,MIN(-(SUM($F325:J325)-$E325),($E325*(1-$D$308))*$D325),0)*K$304","v":0},{"$f":"IF(L$306>=$C325,MIN(-(SUM($F325:K325)-$E325),($E325*(1-$D$308))*$D325),0)*L$304","v":0},{"$f":"IF(M$306>=$C325,MIN(-(SUM($F325:L325)-$E325),($E325*(1-$D$308))*$D325),0)*M$304","v":0},{"$f":"IF(N$306>=$C325,MIN(-(SUM($F325:M325)-$E325),($E325*(1-$D$308))*$D325),0)*N$304","v":0},{"$f":"IF(O$306>=$C325,MIN(-(SUM($F325:N325)-$E325),($E325*(1-$D$308))*$D325),0)*O$304","v":0},{"$f":"IF(P$306>=$C325,MIN(-(SUM($F325:O325)-$E325),($E325*(1-$D$308))*$D325),0)*P$304","v":0},{"$f":"IF(Q$306>=$C325,MIN(-(SUM($F325:P325)-$E325),($E325*(1-$D$308))*$D325),0)*Q$304","v":0},{"$f":"IF(R$306>=$C325,MIN(-(SUM($F325:Q325)-$E325),($E325*(1-$D$308))*$D325),0)*R$304","v":0},{"$f":"IF(S$306>=$C325,MIN(-(SUM($F325:R325)-$E325),($E325*(1-$D$308))*$D325),0)*S$304","v":0},{"$f":"IF(T$306>=$C325,MIN(-(SUM($F325:S325)-$E325),($E325*(1-$D$308))*$D325),0)*T$304","v":0},{"$f":"IF(U$306>=$C325,MIN(-(SUM($F325:T325)-$E325),($E325*(1-$D$308))*$D325),0)*U$304","v":0},{"$f":"IF(V$306>=$C325,MIN(-(SUM($F325:U325)-$E325),($E325*(1-$D$308))*$D325),0)*V$304","v":0},{"$f":"IF(W$306>=$C325,MIN(-(SUM($F325:V325)-$E325),($E325*(1-$D$308))*$D325),0)*W$304","v":0},{"$f":"IF(X$306>=$C325,MIN(-(SUM($F325:W325)-$E325),($E325*(1-$D$308))*$D325),0)*X$304","v":0},{"$f":"IF(Y$306>=$C325,MIN(-(SUM($F325:X325)-$E325),($E325*(1-$D$308))*$D325),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C325,MIN(-(SUM($F325:Y325)-$E325),($E325*(1-$D$308))*$D325),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C325,MIN(-(SUM($F325:Z325)-$E325),($E325*(1-$D$308))*$D325),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C325,MIN(-(SUM($F325:AA325)-$E325),($E325*(1-$D$308))*$D325),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C325,MIN(-(SUM($F325:AB325)-$E325),($E325*(1-$D$308))*$D325),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C325,MIN(-(SUM($F325:AC325)-$E325),($E325*(1-$D$308))*$D325),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C325,MIN(-(SUM($F325:AD325)-$E325),($E325*(1-$D$308))*$D325),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C325,MIN(-(SUM($F325:AE325)-$E325),($E325*(1-$D$308))*$D325),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C325,MIN(-(SUM($F325:AF325)-$E325),($E325*(1-$D$308))*$D325),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C325,MIN(-(SUM($F325:AG325)-$E325),($E325*(1-$D$308))*$D325),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C325,MIN(-(SUM($F325:AH325)-$E325),($E325*(1-$D$308))*$D325),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C325,MIN(-(SUM($F325:AI325)-$E325),($E325*(1-$D$308))*$D325),0)*AJ$304","v":0}]
[null,null,16,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C326,MIN(-(SUM(F326:$F326)-$E326),($E326*(1-$D$308))*$D326),0)*G$304","v":0},{"$f":"IF(H$306>=$C326,MIN(-(SUM($F326:G326)-$E326),($E326*(1-$D$308))*$D326),0)*H$304","v":0},{"$f":"IF(I$306>=$C326,MIN(-(SUM($F326:H326)-$E326),($E326*(1-$D$308))*$D326),0)*I$304","v":0},{"$f":"IF(J$306>=$C326,MIN(-(SUM($F326:I326)-$E326),($E326*(1-$D$308))*$D326),0)*J$304","v":0},{"$f":"IF(K$306>=$C326,MIN(-(SUM($F326:J326)-$E326),($E326*(1-$D$308))*$D326),0)*K$304","v":0},{"$f":"IF(L$306>=$C326,MIN(-(SUM($F326:K326)-$E326),($E326*(1-$D$308))*$D326),0)*L$304","v":0},{"$f":"IF(M$306>=$C326,MIN(-(SUM($F326:L326)-$E326),($E326*(1-$D$308))*$D326),0)*M$304","v":0},{"$f":"IF(N$306>=$C326,MIN(-(SUM($F326:M326)-$E326),($E326*(1-$D$308))*$D326),0)*N$304","v":0},{"$f":"IF(O$306>=$C326,MIN(-(SUM($F326:N326)-$E326),($E326*(1-$D$308))*$D326),0)*O$304","v":0},{"$f":"IF(P$306>=$C326,MIN(-(SUM($F326:O326)-$E326),($E326*(1-$D$308))*$D326),0)*P$304","v":0},{"$f":"IF(Q$306>=$C326,MIN(-(SUM($F326:P326)-$E326),($E326*(1-$D$308))*$D326),0)*Q$304","v":0},{"$f":"IF(R$306>=$C326,MIN(-(SUM($F326:Q326)-$E326),($E326*(1-$D$308))*$D326),0)*R$304","v":0},{"$f":"IF(S$306>=$C326,MIN(-(SUM($F326:R326)-$E326),($E326*(1-$D$308))*$D326),0)*S$304","v":0},{"$f":"IF(T$306>=$C326,MIN(-(SUM($F326:S326)-$E326),($E326*(1-$D$308))*$D326),0)*T$304","v":0},{"$f":"IF(U$306>=$C326,MIN(-(SUM($F326:T326)-$E326),($E326*(1-$D$308))*$D326),0)*U$304","v":0},{"$f":"IF(V$306>=$C326,MIN(-(SUM($F326:U326)-$E326),($E326*(1-$D$308))*$D326),0)*V$304","v":0},{"$f":"IF(W$306>=$C326,MIN(-(SUM($F326:V326)-$E326),($E326*(1-$D$308))*$D326),0)*W$304","v":0},{"$f":"IF(X$306>=$C326,MIN(-(SUM($F326:W326)-$E326),($E326*(1-$D$308))*$D326),0)*X$304","v":0},{"$f":"IF(Y$306>=$C326,MIN(-(SUM($F326:X326)-$E326),($E326*(1-$D$308))*$D326),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C326,MIN(-(SUM($F326:Y326)-$E326),($E326*(1-$D$308))*$D326),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C326,MIN(-(SUM($F326:Z326)-$E326),($E326*(1-$D$308))*$D326),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C326,MIN(-(SUM($F326:AA326)-$E326),($E326*(1-$D$308))*$D326),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C326,MIN(-(SUM($F326:AB326)-$E326),($E326*(1-$D$308))*$D326),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C326,MIN(-(SUM($F326:AC326)-$E326),($E326*(1-$D$308))*$D326),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C326,MIN(-(SUM($F326:AD326)-$E326),($E326*(1-$D$308))*$D326),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C326,MIN(-(SUM($F326:AE326)-$E326),($E326*(1-$D$308))*$D326),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C326,MIN(-(SUM($F326:AF326)-$E326),($E326*(1-$D$308))*$D326),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C326,MIN(-(SUM($F326:AG326)-$E326),($E326*(1-$D$308))*$D326),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C326,MIN(-(SUM($F326:AH326)-$E326),($E326*(1-$D$308))*$D326),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C326,MIN(-(SUM($F326:AI326)-$E326),($E326*(1-$D$308))*$D326),0)*AJ$304","v":0}]
[null,null,17,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C327,MIN(-(SUM(F327:$F327)-$E327),($E327*(1-$D$308))*$D327),0)*G$304","v":0},{"$f":"IF(H$306>=$C327,MIN(-(SUM($F327:G327)-$E327),($E327*(1-$D$308))*$D327),0)*H$304","v":0},{"$f":"IF(I$306>=$C327,MIN(-(SUM($F327:H327)-$E327),($E327*(1-$D$308))*$D327),0)*I$304","v":0},{"$f":"IF(J$306>=$C327,MIN(-(SUM($F327:I327)-$E327),($E327*(1-$D$308))*$D327),0)*J$304","v":0},{"$f":"IF(K$306>=$C327,MIN(-(SUM($F327:J327)-$E327),($E327*(1-$D$308))*$D327),0)*K$304","v":0},{"$f":"IF(L$306>=$C327,MIN(-(SUM($F327:K327)-$E327),($E327*(1-$D$308))*$D327),0)*L$304","v":0},{"$f":"IF(M$306>=$C327,MIN(-(SUM($F327:L327)-$E327),($E327*(1-$D$308))*$D327),0)*M$304","v":0},{"$f":"IF(N$306>=$C327,MIN(-(SUM($F327:M327)-$E327),($E327*(1-$D$308))*$D327),0)*N$304","v":0},{"$f":"IF(O$306>=$C327,MIN(-(SUM($F327:N327)-$E327),($E327*(1-$D$308))*$D327),0)*O$304","v":0},{"$f":"IF(P$306>=$C327,MIN(-(SUM($F327:O327)-$E327),($E327*(1-$D$308))*$D327),0)*P$304","v":0},{"$f":"IF(Q$306>=$C327,MIN(-(SUM($F327:P327)-$E327),($E327*(1-$D$308))*$D327),0)*Q$304","v":0},{"$f":"IF(R$306>=$C327,MIN(-(SUM($F327:Q327)-$E327),($E327*(1-$D$308))*$D327),0)*R$304","v":0},{"$f":"IF(S$306>=$C327,MIN(-(SUM($F327:R327)-$E327),($E327*(1-$D$308))*$D327),0)*S$304","v":0},{"$f":"IF(T$306>=$C327,MIN(-(SUM($F327:S327)-$E327),($E327*(1-$D$308))*$D327),0)*T$304","v":0},{"$f":"IF(U$306>=$C327,MIN(-(SUM($F327:T327)-$E327),($E327*(1-$D$308))*$D327),0)*U$304","v":0},{"$f":"IF(V$306>=$C327,MIN(-(SUM($F327:U327)-$E327),($E327*(1-$D$308))*$D327),0)*V$304","v":0},{"$f":"IF(W$306>=$C327,MIN(-(SUM($F327:V327)-$E327),($E327*(1-$D$308))*$D327),0)*W$304","v":0},{"$f":"IF(X$306>=$C327,MIN(-(SUM($F327:W327)-$E327),($E327*(1-$D$308))*$D327),0)*X$304","v":0},{"$f":"IF(Y$306>=$C327,MIN(-(SUM($F327:X327)-$E327),($E327*(1-$D$308))*$D327),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C327,MIN(-(SUM($F327:Y327)-$E327),($E327*(1-$D$308))*$D327),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C327,MIN(-(SUM($F327:Z327)-$E327),($E327*(1-$D$308))*$D327),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C327,MIN(-(SUM($F327:AA327)-$E327),($E327*(1-$D$308))*$D327),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C327,MIN(-(SUM($F327:AB327)-$E327),($E327*(1-$D$308))*$D327),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C327,MIN(-(SUM($F327:AC327)-$E327),($E327*(1-$D$308))*$D327),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C327,MIN(-(SUM($F327:AD327)-$E327),($E327*(1-$D$308))*$D327),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C327,MIN(-(SUM($F327:AE327)-$E327),($E327*(1-$D$308))*$D327),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C327,MIN(-(SUM($F327:AF327)-$E327),($E327*(1-$D$308))*$D327),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C327,MIN(-(SUM($F327:AG327)-$E327),($E327*(1-$D$308))*$D327),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C327,MIN(-(SUM($F327:AH327)-$E327),($E327*(1-$D$308))*$D327),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C327,MIN(-(SUM($F327:AI327)-$E327),($E327*(1-$D$308))*$D327),0)*AJ$304","v":0}]
[null,null,18,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C328,MIN(-(SUM(F328:$F328)-$E328),($E328*(1-$D$308))*$D328),0)*G$304","v":0},{"$f":"IF(H$306>=$C328,MIN(-(SUM($F328:G328)-$E328),($E328*(1-$D$308))*$D328),0)*H$304","v":0},{"$f":"IF(I$306>=$C328,MIN(-(SUM($F328:H328)-$E328),($E328*(1-$D$308))*$D328),0)*I$304","v":0},{"$f":"IF(J$306>=$C328,MIN(-(SUM($F328:I328)-$E328),($E328*(1-$D$308))*$D328),0)*J$304","v":0},{"$f":"IF(K$306>=$C328,MIN(-(SUM($F328:J328)-$E328),($E328*(1-$D$308))*$D328),0)*K$304","v":0},{"$f":"IF(L$306>=$C328,MIN(-(SUM($F328:K328)-$E328),($E328*(1-$D$308))*$D328),0)*L$304","v":0},{"$f":"IF(M$306>=$C328,MIN(-(SUM($F328:L328)-$E328),($E328*(1-$D$308))*$D328),0)*M$304","v":0},{"$f":"IF(N$306>=$C328,MIN(-(SUM($F328:M328)-$E328),($E328*(1-$D$308))*$D328),0)*N$304","v":0},{"$f":"IF(O$306>=$C328,MIN(-(SUM($F328:N328)-$E328),($E328*(1-$D$308))*$D328),0)*O$304","v":0},{"$f":"IF(P$306>=$C328,MIN(-(SUM($F328:O328)-$E328),($E328*(1-$D$308))*$D328),0)*P$304","v":0},{"$f":"IF(Q$306>=$C328,MIN(-(SUM($F328:P328)-$E328),($E328*(1-$D$308))*$D328),0)*Q$304","v":0},{"$f":"IF(R$306>=$C328,MIN(-(SUM($F328:Q328)-$E328),($E328*(1-$D$308))*$D328),0)*R$304","v":0},{"$f":"IF(S$306>=$C328,MIN(-(SUM($F328:R328)-$E328),($E328*(1-$D$308))*$D328),0)*S$304","v":0},{"$f":"IF(T$306>=$C328,MIN(-(SUM($F328:S328)-$E328),($E328*(1-$D$308))*$D328),0)*T$304","v":0},{"$f":"IF(U$306>=$C328,MIN(-(SUM($F328:T328)-$E328),($E328*(1-$D$308))*$D328),0)*U$304","v":0},{"$f":"IF(V$306>=$C328,MIN(-(SUM($F328:U328)-$E328),($E328*(1-$D$308))*$D328),0)*V$304","v":0},{"$f":"IF(W$306>=$C328,MIN(-(SUM($F328:V328)-$E328),($E328*(1-$D$308))*$D328),0)*W$304","v":0},{"$f":"IF(X$306>=$C328,MIN(-(SUM($F328:W328)-$E328),($E328*(1-$D$308))*$D328),0)*X$304","v":0},{"$f":"IF(Y$306>=$C328,MIN(-(SUM($F328:X328)-$E328),($E328*(1-$D$308))*$D328),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C328,MIN(-(SUM($F328:Y328)-$E328),($E328*(1-$D$308))*$D328),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C328,MIN(-(SUM($F328:Z328)-$E328),($E328*(1-$D$308))*$D328),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C328,MIN(-(SUM($F328:AA328)-$E328),($E328*(1-$D$308))*$D328),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C328,MIN(-(SUM($F328:AB328)-$E328),($E328*(1-$D$308))*$D328),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C328,MIN(-(SUM($F328:AC328)-$E328),($E328*(1-$D$308))*$D328),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C328,MIN(-(SUM($F328:AD328)-$E328),($E328*(1-$D$308))*$D328),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C328,MIN(-(SUM($F328:AE328)-$E328),($E328*(1-$D$308))*$D328),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C328,MIN(-(SUM($F328:AF328)-$E328),($E328*(1-$D$308))*$D328),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C328,MIN(-(SUM($F328:AG328)-$E328),($E328*(1-$D$308))*$D328),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C328,MIN(-(SUM($F328:AH328)-$E328),($E328*(1-$D$308))*$D328),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C328,MIN(-(SUM($F328:AI328)-$E328),($E328*(1-$D$308))*$D328),0)*AJ$304","v":0}]
[null,null,19,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C329,MIN(-(SUM(F329:$F329)-$E329),($E329*(1-$D$308))*$D329),0)*G$304","v":0},{"$f":"IF(H$306>=$C329,MIN(-(SUM($F329:G329)-$E329),($E329*(1-$D$308))*$D329),0)*H$304","v":0},{"$f":"IF(I$306>=$C329,MIN(-(SUM($F329:H329)-$E329),($E329*(1-$D$308))*$D329),0)*I$304","v":0},{"$f":"IF(J$306>=$C329,MIN(-(SUM($F329:I329)-$E329),($E329*(1-$D$308))*$D329),0)*J$304","v":0},{"$f":"IF(K$306>=$C329,MIN(-(SUM($F329:J329)-$E329),($E329*(1-$D$308))*$D329),0)*K$304","v":0},{"$f":"IF(L$306>=$C329,MIN(-(SUM($F329:K329)-$E329),($E329*(1-$D$308))*$D329),0)*L$304","v":0},{"$f":"IF(M$306>=$C329,MIN(-(SUM($F329:L329)-$E329),($E329*(1-$D$308))*$D329),0)*M$304","v":0},{"$f":"IF(N$306>=$C329,MIN(-(SUM($F329:M329)-$E329),($E329*(1-$D$308))*$D329),0)*N$304","v":0},{"$f":"IF(O$306>=$C329,MIN(-(SUM($F329:N329)-$E329),($E329*(1-$D$308))*$D329),0)*O$304","v":0},{"$f":"IF(P$306>=$C329,MIN(-(SUM($F329:O329)-$E329),($E329*(1-$D$308))*$D329),0)*P$304","v":0},{"$f":"IF(Q$306>=$C329,MIN(-(SUM($F329:P329)-$E329),($E329*(1-$D$308))*$D329),0)*Q$304","v":0},{"$f":"IF(R$306>=$C329,MIN(-(SUM($F329:Q329)-$E329),($E329*(1-$D$308))*$D329),0)*R$304","v":0},{"$f":"IF(S$306>=$C329,MIN(-(SUM($F329:R329)-$E329),($E329*(1-$D$308))*$D329),0)*S$304","v":0},{"$f":"IF(T$306>=$C329,MIN(-(SUM($F329:S329)-$E329),($E329*(1-$D$308))*$D329),0)*T$304","v":0},{"$f":"IF(U$306>=$C329,MIN(-(SUM($F329:T329)-$E329),($E329*(1-$D$308))*$D329),0)*U$304","v":0},{"$f":"IF(V$306>=$C329,MIN(-(SUM($F329:U329)-$E329),($E329*(1-$D$308))*$D329),0)*V$304","v":0},{"$f":"IF(W$306>=$C329,MIN(-(SUM($F329:V329)-$E329),($E329*(1-$D$308))*$D329),0)*W$304","v":0},{"$f":"IF(X$306>=$C329,MIN(-(SUM($F329:W329)-$E329),($E329*(1-$D$308))*$D329),0)*X$304","v":0},{"$f":"IF(Y$306>=$C329,MIN(-(SUM($F329:X329)-$E329),($E329*(1-$D$308))*$D329),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C329,MIN(-(SUM($F329:Y329)-$E329),($E329*(1-$D$308))*$D329),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C329,MIN(-(SUM($F329:Z329)-$E329),($E329*(1-$D$308))*$D329),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C329,MIN(-(SUM($F329:AA329)-$E329),($E329*(1-$D$308))*$D329),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C329,MIN(-(SUM($F329:AB329)-$E329),($E329*(1-$D$308))*$D329),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C329,MIN(-(SUM($F329:AC329)-$E329),($E329*(1-$D$308))*$D329),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C329,MIN(-(SUM($F329:AD329)-$E329),($E329*(1-$D$308))*$D329),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C329,MIN(-(SUM($F329:AE329)-$E329),($E329*(1-$D$308))*$D329),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C329,MIN(-(SUM($F329:AF329)-$E329),($E329*(1-$D$308))*$D329),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C329,MIN(-(SUM($F329:AG329)-$E329),($E329*(1-$D$308))*$D329),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C329,MIN(-(SUM($F329:AH329)-$E329),($E329*(1-$D$308))*$D329),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C329,MIN(-(SUM($F329:AI329)-$E329),($E329*(1-$D$308))*$D329),0)*AJ$304","v":0}]
[null,null,20,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C330,MIN(-(SUM(F330:$F330)-$E330),($E330*(1-$D$308))*$D330),0)*G$304","v":0},{"$f":"IF(H$306>=$C330,MIN(-(SUM($F330:G330)-$E330),($E330*(1-$D$308))*$D330),0)*H$304","v":0},{"$f":"IF(I$306>=$C330,MIN(-(SUM($F330:H330)-$E330),($E330*(1-$D$308))*$D330),0)*I$304","v":0},{"$f":"IF(J$306>=$C330,MIN(-(SUM($F330:I330)-$E330),($E330*(1-$D$308))*$D330),0)*J$304","v":0},{"$f":"IF(K$306>=$C330,MIN(-(SUM($F330:J330)-$E330),($E330*(1-$D$308))*$D330),0)*K$304","v":0},{"$f":"IF(L$306>=$C330,MIN(-(SUM($F330:K330)-$E330),($E330*(1-$D$308))*$D330),0)*L$304","v":0},{"$f":"IF(M$306>=$C330,MIN(-(SUM($F330:L330)-$E330),($E330*(1-$D$308))*$D330),0)*M$304","v":0},{"$f":"IF(N$306>=$C330,MIN(-(SUM($F330:M330)-$E330),($E330*(1-$D$308))*$D330),0)*N$304","v":0},{"$f":"IF(O$306>=$C330,MIN(-(SUM($F330:N330)-$E330),($E330*(1-$D$308))*$D330),0)*O$304","v":0},{"$f":"IF(P$306>=$C330,MIN(-(SUM($F330:O330)-$E330),($E330*(1-$D$308))*$D330),0)*P$304","v":0},{"$f":"IF(Q$306>=$C330,MIN(-(SUM($F330:P330)-$E330),($E330*(1-$D$308))*$D330),0)*Q$304","v":0},{"$f":"IF(R$306>=$C330,MIN(-(SUM($F330:Q330)-$E330),($E330*(1-$D$308))*$D330),0)*R$304","v":0},{"$f":"IF(S$306>=$C330,MIN(-(SUM($F330:R330)-$E330),($E330*(1-$D$308))*$D330),0)*S$304","v":0},{"$f":"IF(T$306>=$C330,MIN(-(SUM($F330:S330)-$E330),($E330*(1-$D$308))*$D330),0)*T$304","v":0},{"$f":"IF(U$306>=$C330,MIN(-(SUM($F330:T330)-$E330),($E330*(1-$D$308))*$D330),0)*U$304","v":0},{"$f":"IF(V$306>=$C330,MIN(-(SUM($F330:U330)-$E330),($E330*(1-$D$308))*$D330),0)*V$304","v":0},{"$f":"IF(W$306>=$C330,MIN(-(SUM($F330:V330)-$E330),($E330*(1-$D$308))*$D330),0)*W$304","v":0},{"$f":"IF(X$306>=$C330,MIN(-(SUM($F330:W330)-$E330),($E330*(1-$D$308))*$D330),0)*X$304","v":0},{"$f":"IF(Y$306>=$C330,MIN(-(SUM($F330:X330)-$E330),($E330*(1-$D$308))*$D330),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C330,MIN(-(SUM($F330:Y330)-$E330),($E330*(1-$D$308))*$D330),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C330,MIN(-(SUM($F330:Z330)-$E330),($E330*(1-$D$308))*$D330),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C330,MIN(-(SUM($F330:AA330)-$E330),($E330*(1-$D$308))*$D330),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C330,MIN(-(SUM($F330:AB330)-$E330),($E330*(1-$D$308))*$D330),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C330,MIN(-(SUM($F330:AC330)-$E330),($E330*(1-$D$308))*$D330),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C330,MIN(-(SUM($F330:AD330)-$E330),($E330*(1-$D$308))*$D330),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C330,MIN(-(SUM($F330:AE330)-$E330),($E330*(1-$D$308))*$D330),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C330,MIN(-(SUM($F330:AF330)-$E330),($E330*(1-$D$308))*$D330),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C330,MIN(-(SUM($F330:AG330)-$E330),($E330*(1-$D$308))*$D330),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C330,MIN(-(SUM($F330:AH330)-$E330),($E330*(1-$D$308))*$D330),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C330,MIN(-(SUM($F330:AI330)-$E330),($E330*(1-$D$308))*$D330),0)*AJ$304","v":0}]
[null,null,21,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C331,MIN(-(SUM(F331:$F331)-$E331),($E331*(1-$D$308))*$D331),0)*G$304","v":0},{"$f":"IF(H$306>=$C331,MIN(-(SUM($F331:G331)-$E331),($E331*(1-$D$308))*$D331),0)*H$304","v":0},{"$f":"IF(I$306>=$C331,MIN(-(SUM($F331:H331)-$E331),($E331*(1-$D$308))*$D331),0)*I$304","v":0},{"$f":"IF(J$306>=$C331,MIN(-(SUM($F331:I331)-$E331),($E331*(1-$D$308))*$D331),0)*J$304","v":0},{"$f":"IF(K$306>=$C331,MIN(-(SUM($F331:J331)-$E331),($E331*(1-$D$308))*$D331),0)*K$304","v":0},{"$f":"IF(L$306>=$C331,MIN(-(SUM($F331:K331)-$E331),($E331*(1-$D$308))*$D331),0)*L$304","v":0},{"$f":"IF(M$306>=$C331,MIN(-(SUM($F331:L331)-$E331),($E331*(1-$D$308))*$D331),0)*M$304","v":0},{"$f":"IF(N$306>=$C331,MIN(-(SUM($F331:M331)-$E331),($E331*(1-$D$308))*$D331),0)*N$304","v":0},{"$f":"IF(O$306>=$C331,MIN(-(SUM($F331:N331)-$E331),($E331*(1-$D$308))*$D331),0)*O$304","v":0},{"$f":"IF(P$306>=$C331,MIN(-(SUM($F331:O331)-$E331),($E331*(1-$D$308))*$D331),0)*P$304","v":0},{"$f":"IF(Q$306>=$C331,MIN(-(SUM($F331:P331)-$E331),($E331*(1-$D$308))*$D331),0)*Q$304","v":0},{"$f":"IF(R$306>=$C331,MIN(-(SUM($F331:Q331)-$E331),($E331*(1-$D$308))*$D331),0)*R$304","v":0},{"$f":"IF(S$306>=$C331,MIN(-(SUM($F331:R331)-$E331),($E331*(1-$D$308))*$D331),0)*S$304","v":0},{"$f":"IF(T$306>=$C331,MIN(-(SUM($F331:S331)-$E331),($E331*(1-$D$308))*$D331),0)*T$304","v":0},{"$f":"IF(U$306>=$C331,MIN(-(SUM($F331:T331)-$E331),($E331*(1-$D$308))*$D331),0)*U$304","v":0},{"$f":"IF(V$306>=$C331,MIN(-(SUM($F331:U331)-$E331),($E331*(1-$D$308))*$D331),0)*V$304","v":0},{"$f":"IF(W$306>=$C331,MIN(-(SUM($F331:V331)-$E331),($E331*(1-$D$308))*$D331),0)*W$304","v":0},{"$f":"IF(X$306>=$C331,MIN(-(SUM($F331:W331)-$E331),($E331*(1-$D$308))*$D331),0)*X$304","v":0},{"$f":"IF(Y$306>=$C331,MIN(-(SUM($F331:X331)-$E331),($E331*(1-$D$308))*$D331),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C331,MIN(-(SUM($F331:Y331)-$E331),($E331*(1-$D$308))*$D331),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C331,MIN(-(SUM($F331:Z331)-$E331),($E331*(1-$D$308))*$D331),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C331,MIN(-(SUM($F331:AA331)-$E331),($E331*(1-$D$308))*$D331),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C331,MIN(-(SUM($F331:AB331)-$E331),($E331*(1-$D$308))*$D331),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C331,MIN(-(SUM($F331:AC331)-$E331),($E331*(1-$D$308))*$D331),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C331,MIN(-(SUM($F331:AD331)-$E331),($E331*(1-$D$308))*$D331),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C331,MIN(-(SUM($F331:AE331)-$E331),($E331*(1-$D$308))*$D331),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C331,MIN(-(SUM($F331:AF331)-$E331),($E331*(1-$D$308))*$D331),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C331,MIN(-(SUM($F331:AG331)-$E331),($E331*(1-$D$308))*$D331),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C331,MIN(-(SUM($F331:AH331)-$E331),($E331*(1-$D$308))*$D331),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C331,MIN(-(SUM($F331:AI331)-$E331),($E331*(1-$D$308))*$D331),0)*AJ$304","v":0}]
[null,null,22,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C332,MIN(-(SUM(F332:$F332)-$E332),($E332*(1-$D$308))*$D332),0)*G$304","v":0},{"$f":"IF(H$306>=$C332,MIN(-(SUM($F332:G332)-$E332),($E332*(1-$D$308))*$D332),0)*H$304","v":0},{"$f":"IF(I$306>=$C332,MIN(-(SUM($F332:H332)-$E332),($E332*(1-$D$308))*$D332),0)*I$304","v":0},{"$f":"IF(J$306>=$C332,MIN(-(SUM($F332:I332)-$E332),($E332*(1-$D$308))*$D332),0)*J$304","v":0},{"$f":"IF(K$306>=$C332,MIN(-(SUM($F332:J332)-$E332),($E332*(1-$D$308))*$D332),0)*K$304","v":0},{"$f":"IF(L$306>=$C332,MIN(-(SUM($F332:K332)-$E332),($E332*(1-$D$308))*$D332),0)*L$304","v":0},{"$f":"IF(M$306>=$C332,MIN(-(SUM($F332:L332)-$E332),($E332*(1-$D$308))*$D332),0)*M$304","v":0},{"$f":"IF(N$306>=$C332,MIN(-(SUM($F332:M332)-$E332),($E332*(1-$D$308))*$D332),0)*N$304","v":0},{"$f":"IF(O$306>=$C332,MIN(-(SUM($F332:N332)-$E332),($E332*(1-$D$308))*$D332),0)*O$304","v":0},{"$f":"IF(P$306>=$C332,MIN(-(SUM($F332:O332)-$E332),($E332*(1-$D$308))*$D332),0)*P$304","v":0},{"$f":"IF(Q$306>=$C332,MIN(-(SUM($F332:P332)-$E332),($E332*(1-$D$308))*$D332),0)*Q$304","v":0},{"$f":"IF(R$306>=$C332,MIN(-(SUM($F332:Q332)-$E332),($E332*(1-$D$308))*$D332),0)*R$304","v":0},{"$f":"IF(S$306>=$C332,MIN(-(SUM($F332:R332)-$E332),($E332*(1-$D$308))*$D332),0)*S$304","v":0},{"$f":"IF(T$306>=$C332,MIN(-(SUM($F332:S332)-$E332),($E332*(1-$D$308))*$D332),0)*T$304","v":0},{"$f":"IF(U$306>=$C332,MIN(-(SUM($F332:T332)-$E332),($E332*(1-$D$308))*$D332),0)*U$304","v":0},{"$f":"IF(V$306>=$C332,MIN(-(SUM($F332:U332)-$E332),($E332*(1-$D$308))*$D332),0)*V$304","v":0},{"$f":"IF(W$306>=$C332,MIN(-(SUM($F332:V332)-$E332),($E332*(1-$D$308))*$D332),0)*W$304","v":0},{"$f":"IF(X$306>=$C332,MIN(-(SUM($F332:W332)-$E332),($E332*(1-$D$308))*$D332),0)*X$304","v":0},{"$f":"IF(Y$306>=$C332,MIN(-(SUM($F332:X332)-$E332),($E332*(1-$D$308))*$D332),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C332,MIN(-(SUM($F332:Y332)-$E332),($E332*(1-$D$308))*$D332),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C332,MIN(-(SUM($F332:Z332)-$E332),($E332*(1-$D$308))*$D332),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C332,MIN(-(SUM($F332:AA332)-$E332),($E332*(1-$D$308))*$D332),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C332,MIN(-(SUM($F332:AB332)-$E332),($E332*(1-$D$308))*$D332),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C332,MIN(-(SUM($F332:AC332)-$E332),($E332*(1-$D$308))*$D332),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C332,MIN(-(SUM($F332:AD332)-$E332),($E332*(1-$D$308))*$D332),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C332,MIN(-(SUM($F332:AE332)-$E332),($E332*(1-$D$308))*$D332),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C332,MIN(-(SUM($F332:AF332)-$E332),($E332*(1-$D$308))*$D332),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C332,MIN(-(SUM($F332:AG332)-$E332),($E332*(1-$D$308))*$D332),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C332,MIN(-(SUM($F332:AH332)-$E332),($E332*(1-$D$308))*$D332),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C332,MIN(-(SUM($F332:AI332)-$E332),($E332*(1-$D$308))*$D332),0)*AJ$304","v":0}]
[null,null,23,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C333,MIN(-(SUM(F333:$F333)-$E333),($E333*(1-$D$308))*$D333),0)*G$304","v":0},{"$f":"IF(H$306>=$C333,MIN(-(SUM($F333:G333)-$E333),($E333*(1-$D$308))*$D333),0)*H$304","v":0},{"$f":"IF(I$306>=$C333,MIN(-(SUM($F333:H333)-$E333),($E333*(1-$D$308))*$D333),0)*I$304","v":0},{"$f":"IF(J$306>=$C333,MIN(-(SUM($F333:I333)-$E333),($E333*(1-$D$308))*$D333),0)*J$304","v":0},{"$f":"IF(K$306>=$C333,MIN(-(SUM($F333:J333)-$E333),($E333*(1-$D$308))*$D333),0)*K$304","v":0},{"$f":"IF(L$306>=$C333,MIN(-(SUM($F333:K333)-$E333),($E333*(1-$D$308))*$D333),0)*L$304","v":0},{"$f":"IF(M$306>=$C333,MIN(-(SUM($F333:L333)-$E333),($E333*(1-$D$308))*$D333),0)*M$304","v":0},{"$f":"IF(N$306>=$C333,MIN(-(SUM($F333:M333)-$E333),($E333*(1-$D$308))*$D333),0)*N$304","v":0},{"$f":"IF(O$306>=$C333,MIN(-(SUM($F333:N333)-$E333),($E333*(1-$D$308))*$D333),0)*O$304","v":0},{"$f":"IF(P$306>=$C333,MIN(-(SUM($F333:O333)-$E333),($E333*(1-$D$308))*$D333),0)*P$304","v":0},{"$f":"IF(Q$306>=$C333,MIN(-(SUM($F333:P333)-$E333),($E333*(1-$D$308))*$D333),0)*Q$304","v":0},{"$f":"IF(R$306>=$C333,MIN(-(SUM($F333:Q333)-$E333),($E333*(1-$D$308))*$D333),0)*R$304","v":0},{"$f":"IF(S$306>=$C333,MIN(-(SUM($F333:R333)-$E333),($E333*(1-$D$308))*$D333),0)*S$304","v":0},{"$f":"IF(T$306>=$C333,MIN(-(SUM($F333:S333)-$E333),($E333*(1-$D$308))*$D333),0)*T$304","v":0},{"$f":"IF(U$306>=$C333,MIN(-(SUM($F333:T333)-$E333),($E333*(1-$D$308))*$D333),0)*U$304","v":0},{"$f":"IF(V$306>=$C333,MIN(-(SUM($F333:U333)-$E333),($E333*(1-$D$308))*$D333),0)*V$304","v":0},{"$f":"IF(W$306>=$C333,MIN(-(SUM($F333:V333)-$E333),($E333*(1-$D$308))*$D333),0)*W$304","v":0},{"$f":"IF(X$306>=$C333,MIN(-(SUM($F333:W333)-$E333),($E333*(1-$D$308))*$D333),0)*X$304","v":0},{"$f":"IF(Y$306>=$C333,MIN(-(SUM($F333:X333)-$E333),($E333*(1-$D$308))*$D333),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C333,MIN(-(SUM($F333:Y333)-$E333),($E333*(1-$D$308))*$D333),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C333,MIN(-(SUM($F333:Z333)-$E333),($E333*(1-$D$308))*$D333),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C333,MIN(-(SUM($F333:AA333)-$E333),($E333*(1-$D$308))*$D333),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C333,MIN(-(SUM($F333:AB333)-$E333),($E333*(1-$D$308))*$D333),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C333,MIN(-(SUM($F333:AC333)-$E333),($E333*(1-$D$308))*$D333),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C333,MIN(-(SUM($F333:AD333)-$E333),($E333*(1-$D$308))*$D333),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C333,MIN(-(SUM($F333:AE333)-$E333),($E333*(1-$D$308))*$D333),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C333,MIN(-(SUM($F333:AF333)-$E333),($E333*(1-$D$308))*$D333),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C333,MIN(-(SUM($F333:AG333)-$E333),($E333*(1-$D$308))*$D333),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C333,MIN(-(SUM($F333:AH333)-$E333),($E333*(1-$D$308))*$D333),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C333,MIN(-(SUM($F333:AI333)-$E333),($E333*(1-$D$308))*$D333),0)*AJ$304","v":0}]
[null,null,24,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C334,MIN(-(SUM(F334:$F334)-$E334),($E334*(1-$D$308))*$D334),0)*G$304","v":0},{"$f":"IF(H$306>=$C334,MIN(-(SUM($F334:G334)-$E334),($E334*(1-$D$308))*$D334),0)*H$304","v":0},{"$f":"IF(I$306>=$C334,MIN(-(SUM($F334:H334)-$E334),($E334*(1-$D$308))*$D334),0)*I$304","v":0},{"$f":"IF(J$306>=$C334,MIN(-(SUM($F334:I334)-$E334),($E334*(1-$D$308))*$D334),0)*J$304","v":0},{"$f":"IF(K$306>=$C334,MIN(-(SUM($F334:J334)-$E334),($E334*(1-$D$308))*$D334),0)*K$304","v":0},{"$f":"IF(L$306>=$C334,MIN(-(SUM($F334:K334)-$E334),($E334*(1-$D$308))*$D334),0)*L$304","v":0},{"$f":"IF(M$306>=$C334,MIN(-(SUM($F334:L334)-$E334),($E334*(1-$D$308))*$D334),0)*M$304","v":0},{"$f":"IF(N$306>=$C334,MIN(-(SUM($F334:M334)-$E334),($E334*(1-$D$308))*$D334),0)*N$304","v":0},{"$f":"IF(O$306>=$C334,MIN(-(SUM($F334:N334)-$E334),($E334*(1-$D$308))*$D334),0)*O$304","v":0},{"$f":"IF(P$306>=$C334,MIN(-(SUM($F334:O334)-$E334),($E334*(1-$D$308))*$D334),0)*P$304","v":0},{"$f":"IF(Q$306>=$C334,MIN(-(SUM($F334:P334)-$E334),($E334*(1-$D$308))*$D334),0)*Q$304","v":0},{"$f":"IF(R$306>=$C334,MIN(-(SUM($F334:Q334)-$E334),($E334*(1-$D$308))*$D334),0)*R$304","v":0},{"$f":"IF(S$306>=$C334,MIN(-(SUM($F334:R334)-$E334),($E334*(1-$D$308))*$D334),0)*S$304","v":0},{"$f":"IF(T$306>=$C334,MIN(-(SUM($F334:S334)-$E334),($E334*(1-$D$308))*$D334),0)*T$304","v":0},{"$f":"IF(U$306>=$C334,MIN(-(SUM($F334:T334)-$E334),($E334*(1-$D$308))*$D334),0)*U$304","v":0},{"$f":"IF(V$306>=$C334,MIN(-(SUM($F334:U334)-$E334),($E334*(1-$D$308))*$D334),0)*V$304","v":0},{"$f":"IF(W$306>=$C334,MIN(-(SUM($F334:V334)-$E334),($E334*(1-$D$308))*$D334),0)*W$304","v":0},{"$f":"IF(X$306>=$C334,MIN(-(SUM($F334:W334)-$E334),($E334*(1-$D$308))*$D334),0)*X$304","v":0},{"$f":"IF(Y$306>=$C334,MIN(-(SUM($F334:X334)-$E334),($E334*(1-$D$308))*$D334),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C334,MIN(-(SUM($F334:Y334)-$E334),($E334*(1-$D$308))*$D334),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C334,MIN(-(SUM($F334:Z334)-$E334),($E334*(1-$D$308))*$D334),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C334,MIN(-(SUM($F334:AA334)-$E334),($E334*(1-$D$308))*$D334),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C334,MIN(-(SUM($F334:AB334)-$E334),($E334*(1-$D$308))*$D334),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C334,MIN(-(SUM($F334:AC334)-$E334),($E334*(1-$D$308))*$D334),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C334,MIN(-(SUM($F334:AD334)-$E334),($E334*(1-$D$308))*$D334),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C334,MIN(-(SUM($F334:AE334)-$E334),($E334*(1-$D$308))*$D334),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C334,MIN(-(SUM($F334:AF334)-$E334),($E334*(1-$D$308))*$D334),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C334,MIN(-(SUM($F334:AG334)-$E334),($E334*(1-$D$308))*$D334),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C334,MIN(-(SUM($F334:AH334)-$E334),($E334*(1-$D$308))*$D334),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C334,MIN(-(SUM($F334:AI334)-$E334),($E334*(1-$D$308))*$D334),0)*AJ$304","v":0}]
[null,null,25,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C335,MIN(-(SUM(F335:$F335)-$E335),($E335*(1-$D$308))*$D335),0)*G$304","v":0},{"$f":"IF(H$306>=$C335,MIN(-(SUM($F335:G335)-$E335),($E335*(1-$D$308))*$D335),0)*H$304","v":0},{"$f":"IF(I$306>=$C335,MIN(-(SUM($F335:H335)-$E335),($E335*(1-$D$308))*$D335),0)*I$304","v":0},{"$f":"IF(J$306>=$C335,MIN(-(SUM($F335:I335)-$E335),($E335*(1-$D$308))*$D335),0)*J$304","v":0},{"$f":"IF(K$306>=$C335,MIN(-(SUM($F335:J335)-$E335),($E335*(1-$D$308))*$D335),0)*K$304","v":0},{"$f":"IF(L$306>=$C335,MIN(-(SUM($F335:K335)-$E335),($E335*(1-$D$308))*$D335),0)*L$304","v":0},{"$f":"IF(M$306>=$C335,MIN(-(SUM($F335:L335)-$E335),($E335*(1-$D$308))*$D335),0)*M$304","v":0},{"$f":"IF(N$306>=$C335,MIN(-(SUM($F335:M335)-$E335),($E335*(1-$D$308))*$D335),0)*N$304","v":0},{"$f":"IF(O$306>=$C335,MIN(-(SUM($F335:N335)-$E335),($E335*(1-$D$308))*$D335),0)*O$304","v":0},{"$f":"IF(P$306>=$C335,MIN(-(SUM($F335:O335)-$E335),($E335*(1-$D$308))*$D335),0)*P$304","v":0},{"$f":"IF(Q$306>=$C335,MIN(-(SUM($F335:P335)-$E335),($E335*(1-$D$308))*$D335),0)*Q$304","v":0},{"$f":"IF(R$306>=$C335,MIN(-(SUM($F335:Q335)-$E335),($E335*(1-$D$308))*$D335),0)*R$304","v":0},{"$f":"IF(S$306>=$C335,MIN(-(SUM($F335:R335)-$E335),($E335*(1-$D$308))*$D335),0)*S$304","v":0},{"$f":"IF(T$306>=$C335,MIN(-(SUM($F335:S335)-$E335),($E335*(1-$D$308))*$D335),0)*T$304","v":0},{"$f":"IF(U$306>=$C335,MIN(-(SUM($F335:T335)-$E335),($E335*(1-$D$308))*$D335),0)*U$304","v":0},{"$f":"IF(V$306>=$C335,MIN(-(SUM($F335:U335)-$E335),($E335*(1-$D$308))*$D335),0)*V$304","v":0},{"$f":"IF(W$306>=$C335,MIN(-(SUM($F335:V335)-$E335),($E335*(1-$D$308))*$D335),0)*W$304","v":0},{"$f":"IF(X$306>=$C335,MIN(-(SUM($F335:W335)-$E335),($E335*(1-$D$308))*$D335),0)*X$304","v":0},{"$f":"IF(Y$306>=$C335,MIN(-(SUM($F335:X335)-$E335),($E335*(1-$D$308))*$D335),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C335,MIN(-(SUM($F335:Y335)-$E335),($E335*(1-$D$308))*$D335),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C335,MIN(-(SUM($F335:Z335)-$E335),($E335*(1-$D$308))*$D335),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C335,MIN(-(SUM($F335:AA335)-$E335),($E335*(1-$D$308))*$D335),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C335,MIN(-(SUM($F335:AB335)-$E335),($E335*(1-$D$308))*$D335),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C335,MIN(-(SUM($F335:AC335)-$E335),($E335*(1-$D$308))*$D335),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C335,MIN(-(SUM($F335:AD335)-$E335),($E335*(1-$D$308))*$D335),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C335,MIN(-(SUM($F335:AE335)-$E335),($E335*(1-$D$308))*$D335),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C335,MIN(-(SUM($F335:AF335)-$E335),($E335*(1-$D$308))*$D335),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C335,MIN(-(SUM($F335:AG335)-$E335),($E335*(1-$D$308))*$D335),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C335,MIN(-(SUM($F335:AH335)-$E335),($E335*(1-$D$308))*$D335),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C335,MIN(-(SUM($F335:AI335)-$E335),($E335*(1-$D$308))*$D335),0)*AJ$304","v":0}]
[null,null,26,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C336,MIN(-(SUM(F336:$F336)-$E336),($E336*(1-$D$308))*$D336),0)*G$304","v":0},{"$f":"IF(H$306>=$C336,MIN(-(SUM($F336:G336)-$E336),($E336*(1-$D$308))*$D336),0)*H$304","v":0},{"$f":"IF(I$306>=$C336,MIN(-(SUM($F336:H336)-$E336),($E336*(1-$D$308))*$D336),0)*I$304","v":0},{"$f":"IF(J$306>=$C336,MIN(-(SUM($F336:I336)-$E336),($E336*(1-$D$308))*$D336),0)*J$304","v":0},{"$f":"IF(K$306>=$C336,MIN(-(SUM($F336:J336)-$E336),($E336*(1-$D$308))*$D336),0)*K$304","v":0},{"$f":"IF(L$306>=$C336,MIN(-(SUM($F336:K336)-$E336),($E336*(1-$D$308))*$D336),0)*L$304","v":0},{"$f":"IF(M$306>=$C336,MIN(-(SUM($F336:L336)-$E336),($E336*(1-$D$308))*$D336),0)*M$304","v":0},{"$f":"IF(N$306>=$C336,MIN(-(SUM($F336:M336)-$E336),($E336*(1-$D$308))*$D336),0)*N$304","v":0},{"$f":"IF(O$306>=$C336,MIN(-(SUM($F336:N336)-$E336),($E336*(1-$D$308))*$D336),0)*O$304","v":0},{"$f":"IF(P$306>=$C336,MIN(-(SUM($F336:O336)-$E336),($E336*(1-$D$308))*$D336),0)*P$304","v":0},{"$f":"IF(Q$306>=$C336,MIN(-(SUM($F336:P336)-$E336),($E336*(1-$D$308))*$D336),0)*Q$304","v":0},{"$f":"IF(R$306>=$C336,MIN(-(SUM($F336:Q336)-$E336),($E336*(1-$D$308))*$D336),0)*R$304","v":0},{"$f":"IF(S$306>=$C336,MIN(-(SUM($F336:R336)-$E336),($E336*(1-$D$308))*$D336),0)*S$304","v":0},{"$f":"IF(T$306>=$C336,MIN(-(SUM($F336:S336)-$E336),($E336*(1-$D$308))*$D336),0)*T$304","v":0},{"$f":"IF(U$306>=$C336,MIN(-(SUM($F336:T336)-$E336),($E336*(1-$D$308))*$D336),0)*U$304","v":0},{"$f":"IF(V$306>=$C336,MIN(-(SUM($F336:U336)-$E336),($E336*(1-$D$308))*$D336),0)*V$304","v":0},{"$f":"IF(W$306>=$C336,MIN(-(SUM($F336:V336)-$E336),($E336*(1-$D$308))*$D336),0)*W$304","v":0},{"$f":"IF(X$306>=$C336,MIN(-(SUM($F336:W336)-$E336),($E336*(1-$D$308))*$D336),0)*X$304","v":0},{"$f":"IF(Y$306>=$C336,MIN(-(SUM($F336:X336)-$E336),($E336*(1-$D$308))*$D336),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C336,MIN(-(SUM($F336:Y336)-$E336),($E336*(1-$D$308))*$D336),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C336,MIN(-(SUM($F336:Z336)-$E336),($E336*(1-$D$308))*$D336),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C336,MIN(-(SUM($F336:AA336)-$E336),($E336*(1-$D$308))*$D336),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C336,MIN(-(SUM($F336:AB336)-$E336),($E336*(1-$D$308))*$D336),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C336,MIN(-(SUM($F336:AC336)-$E336),($E336*(1-$D$308))*$D336),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C336,MIN(-(SUM($F336:AD336)-$E336),($E336*(1-$D$308))*$D336),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C336,MIN(-(SUM($F336:AE336)-$E336),($E336*(1-$D$308))*$D336),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C336,MIN(-(SUM($F336:AF336)-$E336),($E336*(1-$D$308))*$D336),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C336,MIN(-(SUM($F336:AG336)-$E336),($E336*(1-$D$308))*$D336),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C336,MIN(-(SUM($F336:AH336)-$E336),($E336*(1-$D$308))*$D336),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C336,MIN(-(SUM($F336:AI336)-$E336),($E336*(1-$D$308))*$D336),0)*AJ$304","v":0}]
[null,null,27,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C337,MIN(-(SUM(F337:$F337)-$E337),($E337*(1-$D$308))*$D337),0)*G$304","v":0},{"$f":"IF(H$306>=$C337,MIN(-(SUM($F337:G337)-$E337),($E337*(1-$D$308))*$D337),0)*H$304","v":0},{"$f":"IF(I$306>=$C337,MIN(-(SUM($F337:H337)-$E337),($E337*(1-$D$308))*$D337),0)*I$304","v":0},{"$f":"IF(J$306>=$C337,MIN(-(SUM($F337:I337)-$E337),($E337*(1-$D$308))*$D337),0)*J$304","v":0},{"$f":"IF(K$306>=$C337,MIN(-(SUM($F337:J337)-$E337),($E337*(1-$D$308))*$D337),0)*K$304","v":0},{"$f":"IF(L$306>=$C337,MIN(-(SUM($F337:K337)-$E337),($E337*(1-$D$308))*$D337),0)*L$304","v":0},{"$f":"IF(M$306>=$C337,MIN(-(SUM($F337:L337)-$E337),($E337*(1-$D$308))*$D337),0)*M$304","v":0},{"$f":"IF(N$306>=$C337,MIN(-(SUM($F337:M337)-$E337),($E337*(1-$D$308))*$D337),0)*N$304","v":0},{"$f":"IF(O$306>=$C337,MIN(-(SUM($F337:N337)-$E337),($E337*(1-$D$308))*$D337),0)*O$304","v":0},{"$f":"IF(P$306>=$C337,MIN(-(SUM($F337:O337)-$E337),($E337*(1-$D$308))*$D337),0)*P$304","v":0},{"$f":"IF(Q$306>=$C337,MIN(-(SUM($F337:P337)-$E337),($E337*(1-$D$308))*$D337),0)*Q$304","v":0},{"$f":"IF(R$306>=$C337,MIN(-(SUM($F337:Q337)-$E337),($E337*(1-$D$308))*$D337),0)*R$304","v":0},{"$f":"IF(S$306>=$C337,MIN(-(SUM($F337:R337)-$E337),($E337*(1-$D$308))*$D337),0)*S$304","v":0},{"$f":"IF(T$306>=$C337,MIN(-(SUM($F337:S337)-$E337),($E337*(1-$D$308))*$D337),0)*T$304","v":0},{"$f":"IF(U$306>=$C337,MIN(-(SUM($F337:T337)-$E337),($E337*(1-$D$308))*$D337),0)*U$304","v":0},{"$f":"IF(V$306>=$C337,MIN(-(SUM($F337:U337)-$E337),($E337*(1-$D$308))*$D337),0)*V$304","v":0},{"$f":"IF(W$306>=$C337,MIN(-(SUM($F337:V337)-$E337),($E337*(1-$D$308))*$D337),0)*W$304","v":0},{"$f":"IF(X$306>=$C337,MIN(-(SUM($F337:W337)-$E337),($E337*(1-$D$308))*$D337),0)*X$304","v":0},{"$f":"IF(Y$306>=$C337,MIN(-(SUM($F337:X337)-$E337),($E337*(1-$D$308))*$D337),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C337,MIN(-(SUM($F337:Y337)-$E337),($E337*(1-$D$308))*$D337),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C337,MIN(-(SUM($F337:Z337)-$E337),($E337*(1-$D$308))*$D337),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C337,MIN(-(SUM($F337:AA337)-$E337),($E337*(1-$D$308))*$D337),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C337,MIN(-(SUM($F337:AB337)-$E337),($E337*(1-$D$308))*$D337),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C337,MIN(-(SUM($F337:AC337)-$E337),($E337*(1-$D$308))*$D337),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C337,MIN(-(SUM($F337:AD337)-$E337),($E337*(1-$D$308))*$D337),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C337,MIN(-(SUM($F337:AE337)-$E337),($E337*(1-$D$308))*$D337),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C337,MIN(-(SUM($F337:AF337)-$E337),($E337*(1-$D$308))*$D337),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C337,MIN(-(SUM($F337:AG337)-$E337),($E337*(1-$D$308))*$D337),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C337,MIN(-(SUM($F337:AH337)-$E337),($E337*(1-$D$308))*$D337),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C337,MIN(-(SUM($F337:AI337)-$E337),($E337*(1-$D$308))*$D337),0)*AJ$304","v":0}]
[null,null,28,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C338,MIN(-(SUM(F338:$F338)-$E338),($E338*(1-$D$308))*$D338),0)*G$304","v":0},{"$f":"IF(H$306>=$C338,MIN(-(SUM($F338:G338)-$E338),($E338*(1-$D$308))*$D338),0)*H$304","v":0},{"$f":"IF(I$306>=$C338,MIN(-(SUM($F338:H338)-$E338),($E338*(1-$D$308))*$D338),0)*I$304","v":0},{"$f":"IF(J$306>=$C338,MIN(-(SUM($F338:I338)-$E338),($E338*(1-$D$308))*$D338),0)*J$304","v":0},{"$f":"IF(K$306>=$C338,MIN(-(SUM($F338:J338)-$E338),($E338*(1-$D$308))*$D338),0)*K$304","v":0},{"$f":"IF(L$306>=$C338,MIN(-(SUM($F338:K338)-$E338),($E338*(1-$D$308))*$D338),0)*L$304","v":0},{"$f":"IF(M$306>=$C338,MIN(-(SUM($F338:L338)-$E338),($E338*(1-$D$308))*$D338),0)*M$304","v":0},{"$f":"IF(N$306>=$C338,MIN(-(SUM($F338:M338)-$E338),($E338*(1-$D$308))*$D338),0)*N$304","v":0},{"$f":"IF(O$306>=$C338,MIN(-(SUM($F338:N338)-$E338),($E338*(1-$D$308))*$D338),0)*O$304","v":0},{"$f":"IF(P$306>=$C338,MIN(-(SUM($F338:O338)-$E338),($E338*(1-$D$308))*$D338),0)*P$304","v":0},{"$f":"IF(Q$306>=$C338,MIN(-(SUM($F338:P338)-$E338),($E338*(1-$D$308))*$D338),0)*Q$304","v":0},{"$f":"IF(R$306>=$C338,MIN(-(SUM($F338:Q338)-$E338),($E338*(1-$D$308))*$D338),0)*R$304","v":0},{"$f":"IF(S$306>=$C338,MIN(-(SUM($F338:R338)-$E338),($E338*(1-$D$308))*$D338),0)*S$304","v":0},{"$f":"IF(T$306>=$C338,MIN(-(SUM($F338:S338)-$E338),($E338*(1-$D$308))*$D338),0)*T$304","v":0},{"$f":"IF(U$306>=$C338,MIN(-(SUM($F338:T338)-$E338),($E338*(1-$D$308))*$D338),0)*U$304","v":0},{"$f":"IF(V$306>=$C338,MIN(-(SUM($F338:U338)-$E338),($E338*(1-$D$308))*$D338),0)*V$304","v":0},{"$f":"IF(W$306>=$C338,MIN(-(SUM($F338:V338)-$E338),($E338*(1-$D$308))*$D338),0)*W$304","v":0},{"$f":"IF(X$306>=$C338,MIN(-(SUM($F338:W338)-$E338),($E338*(1-$D$308))*$D338),0)*X$304","v":0},{"$f":"IF(Y$306>=$C338,MIN(-(SUM($F338:X338)-$E338),($E338*(1-$D$308))*$D338),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C338,MIN(-(SUM($F338:Y338)-$E338),($E338*(1-$D$308))*$D338),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C338,MIN(-(SUM($F338:Z338)-$E338),($E338*(1-$D$308))*$D338),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C338,MIN(-(SUM($F338:AA338)-$E338),($E338*(1-$D$308))*$D338),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C338,MIN(-(SUM($F338:AB338)-$E338),($E338*(1-$D$308))*$D338),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C338,MIN(-(SUM($F338:AC338)-$E338),($E338*(1-$D$308))*$D338),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C338,MIN(-(SUM($F338:AD338)-$E338),($E338*(1-$D$308))*$D338),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C338,MIN(-(SUM($F338:AE338)-$E338),($E338*(1-$D$308))*$D338),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C338,MIN(-(SUM($F338:AF338)-$E338),($E338*(1-$D$308))*$D338),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C338,MIN(-(SUM($F338:AG338)-$E338),($E338*(1-$D$308))*$D338),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C338,MIN(-(SUM($F338:AH338)-$E338),($E338*(1-$D$308))*$D338),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C338,MIN(-(SUM($F338:AI338)-$E338),($E338*(1-$D$308))*$D338),0)*AJ$304","v":0}]
[null,null,29,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C339,MIN(-(SUM(F339:$F339)-$E339),($E339*(1-$D$308))*$D339),0)*G$304","v":0},{"$f":"IF(H$306>=$C339,MIN(-(SUM($F339:G339)-$E339),($E339*(1-$D$308))*$D339),0)*H$304","v":0},{"$f":"IF(I$306>=$C339,MIN(-(SUM($F339:H339)-$E339),($E339*(1-$D$308))*$D339),0)*I$304","v":0},{"$f":"IF(J$306>=$C339,MIN(-(SUM($F339:I339)-$E339),($E339*(1-$D$308))*$D339),0)*J$304","v":0},{"$f":"IF(K$306>=$C339,MIN(-(SUM($F339:J339)-$E339),($E339*(1-$D$308))*$D339),0)*K$304","v":0},{"$f":"IF(L$306>=$C339,MIN(-(SUM($F339:K339)-$E339),($E339*(1-$D$308))*$D339),0)*L$304","v":0},{"$f":"IF(M$306>=$C339,MIN(-(SUM($F339:L339)-$E339),($E339*(1-$D$308))*$D339),0)*M$304","v":0},{"$f":"IF(N$306>=$C339,MIN(-(SUM($F339:M339)-$E339),($E339*(1-$D$308))*$D339),0)*N$304","v":0},{"$f":"IF(O$306>=$C339,MIN(-(SUM($F339:N339)-$E339),($E339*(1-$D$308))*$D339),0)*O$304","v":0},{"$f":"IF(P$306>=$C339,MIN(-(SUM($F339:O339)-$E339),($E339*(1-$D$308))*$D339),0)*P$304","v":0},{"$f":"IF(Q$306>=$C339,MIN(-(SUM($F339:P339)-$E339),($E339*(1-$D$308))*$D339),0)*Q$304","v":0},{"$f":"IF(R$306>=$C339,MIN(-(SUM($F339:Q339)-$E339),($E339*(1-$D$308))*$D339),0)*R$304","v":0},{"$f":"IF(S$306>=$C339,MIN(-(SUM($F339:R339)-$E339),($E339*(1-$D$308))*$D339),0)*S$304","v":0},{"$f":"IF(T$306>=$C339,MIN(-(SUM($F339:S339)-$E339),($E339*(1-$D$308))*$D339),0)*T$304","v":0},{"$f":"IF(U$306>=$C339,MIN(-(SUM($F339:T339)-$E339),($E339*(1-$D$308))*$D339),0)*U$304","v":0},{"$f":"IF(V$306>=$C339,MIN(-(SUM($F339:U339)-$E339),($E339*(1-$D$308))*$D339),0)*V$304","v":0},{"$f":"IF(W$306>=$C339,MIN(-(SUM($F339:V339)-$E339),($E339*(1-$D$308))*$D339),0)*W$304","v":0},{"$f":"IF(X$306>=$C339,MIN(-(SUM($F339:W339)-$E339),($E339*(1-$D$308))*$D339),0)*X$304","v":0},{"$f":"IF(Y$306>=$C339,MIN(-(SUM($F339:X339)-$E339),($E339*(1-$D$308))*$D339),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C339,MIN(-(SUM($F339:Y339)-$E339),($E339*(1-$D$308))*$D339),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C339,MIN(-(SUM($F339:Z339)-$E339),($E339*(1-$D$308))*$D339),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C339,MIN(-(SUM($F339:AA339)-$E339),($E339*(1-$D$308))*$D339),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C339,MIN(-(SUM($F339:AB339)-$E339),($E339*(1-$D$308))*$D339),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C339,MIN(-(SUM($F339:AC339)-$E339),($E339*(1-$D$308))*$D339),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C339,MIN(-(SUM($F339:AD339)-$E339),($E339*(1-$D$308))*$D339),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C339,MIN(-(SUM($F339:AE339)-$E339),($E339*(1-$D$308))*$D339),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C339,MIN(-(SUM($F339:AF339)-$E339),($E339*(1-$D$308))*$D339),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C339,MIN(-(SUM($F339:AG339)-$E339),($E339*(1-$D$308))*$D339),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C339,MIN(-(SUM($F339:AH339)-$E339),($E339*(1-$D$308))*$D339),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C339,MIN(-(SUM($F339:AI339)-$E339),($E339*(1-$D$308))*$D339),0)*AJ$304","v":0}]
[null,null,30,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C340,MIN(-(SUM(F340:$F340)-$E340),($E340*(1-$D$308))*$D340),0)*G$304","v":0},{"$f":"IF(H$306>=$C340,MIN(-(SUM($F340:G340)-$E340),($E340*(1-$D$308))*$D340),0)*H$304","v":0},{"$f":"IF(I$306>=$C340,MIN(-(SUM($F340:H340)-$E340),($E340*(1-$D$308))*$D340),0)*I$304","v":0},{"$f":"IF(J$306>=$C340,MIN(-(SUM($F340:I340)-$E340),($E340*(1-$D$308))*$D340),0)*J$304","v":0},{"$f":"IF(K$306>=$C340,MIN(-(SUM($F340:J340)-$E340),($E340*(1-$D$308))*$D340),0)*K$304","v":0},{"$f":"IF(L$306>=$C340,MIN(-(SUM($F340:K340)-$E340),($E340*(1-$D$308))*$D340),0)*L$304","v":0},{"$f":"IF(M$306>=$C340,MIN(-(SUM($F340:L340)-$E340),($E340*(1-$D$308))*$D340),0)*M$304","v":0},{"$f":"IF(N$306>=$C340,MIN(-(SUM($F340:M340)-$E340),($E340*(1-$D$308))*$D340),0)*N$304","v":0},{"$f":"IF(O$306>=$C340,MIN(-(SUM($F340:N340)-$E340),($E340*(1-$D$308))*$D340),0)*O$304","v":0},{"$f":"IF(P$306>=$C340,MIN(-(SUM($F340:O340)-$E340),($E340*(1-$D$308))*$D340),0)*P$304","v":0},{"$f":"IF(Q$306>=$C340,MIN(-(SUM($F340:P340)-$E340),($E340*(1-$D$308))*$D340),0)*Q$304","v":0},{"$f":"IF(R$306>=$C340,MIN(-(SUM($F340:Q340)-$E340),($E340*(1-$D$308))*$D340),0)*R$304","v":0},{"$f":"IF(S$306>=$C340,MIN(-(SUM($F340:R340)-$E340),($E340*(1-$D$308))*$D340),0)*S$304","v":0},{"$f":"IF(T$306>=$C340,MIN(-(SUM($F340:S340)-$E340),($E340*(1-$D$308))*$D340),0)*T$304","v":0},{"$f":"IF(U$306>=$C340,MIN(-(SUM($F340:T340)-$E340),($E340*(1-$D$308))*$D340),0)*U$304","v":0},{"$f":"IF(V$306>=$C340,MIN(-(SUM($F340:U340)-$E340),($E340*(1-$D$308))*$D340),0)*V$304","v":0},{"$f":"IF(W$306>=$C340,MIN(-(SUM($F340:V340)-$E340),($E340*(1-$D$308))*$D340),0)*W$304","v":0},{"$f":"IF(X$306>=$C340,MIN(-(SUM($F340:W340)-$E340),($E340*(1-$D$308))*$D340),0)*X$304","v":0},{"$f":"IF(Y$306>=$C340,MIN(-(SUM($F340:X340)-$E340),($E340*(1-$D$308))*$D340),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C340,MIN(-(SUM($F340:Y340)-$E340),($E340*(1-$D$308))*$D340),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C340,MIN(-(SUM($F340:Z340)-$E340),($E340*(1-$D$308))*$D340),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C340,MIN(-(SUM($F340:AA340)-$E340),($E340*(1-$D$308))*$D340),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C340,MIN(-(SUM($F340:AB340)-$E340),($E340*(1-$D$308))*$D340),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C340,MIN(-(SUM($F340:AC340)-$E340),($E340*(1-$D$308))*$D340),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C340,MIN(-(SUM($F340:AD340)-$E340),($E340*(1-$D$308))*$D340),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C340,MIN(-(SUM($F340:AE340)-$E340),($E340*(1-$D$308))*$D340),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C340,MIN(-(SUM($F340:AF340)-$E340),($E340*(1-$D$308))*$D340),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C340,MIN(-(SUM($F340:AG340)-$E340),($E340*(1-$D$308))*$D340),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C340,MIN(-(SUM($F340:AH340)-$E340),($E340*(1-$D$308))*$D340),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C340,MIN(-(SUM($F340:AI340)-$E340),($E340*(1-$D$308))*$D340),0)*AJ$304","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G311:G340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL225:AL340)","v":0},{"$f":"SUM(AM225:AM340)","v":0},{"$f":"SUM(AN225:AN340)","v":0},{"$f":"SUM(AO225:AO340)","v":0},{"$f":"SUM(AP225:AP340)","v":0},{"$f":"SUM(AQ225:AQ340)","v":0},{"$f":"SUM(AR225:AR340)","v":0},{"$f":"SUM(AS225:AS340)","v":0},{"$f":"SUM(AT225:AT340)","v":0},{"$f":"SUM(AU225:AU340)","v":0},{"$f":"SUM(AV225:AV340)","v":0},{"$f":"SUM(AW225:AW340)","v":0},{"$f":"SUM(AX225:AX340)","v":0},{"$f":"SUM(AY225:AY340)","v":0},{"$f":"SUM(AZ225:AZ340)","v":0},{"$f":"SUM(BA225:BA340)","v":0},{"$f":"SUM(BB225:BB340)","v":0},{"$f":"SUM(BC225:BC340)","v":0},{"$f":"SUM(BD225:BD340)","v":0},{"$f":"SUM(BE225:BE340)","v":0},{"$f":"SUM(BF225:BF340)","v":0},{"$f":"SUM(BG225:BG340)","v":0},{"$f":"SUM(BH225:BH340)","v":0},{"$f":"SUM(BI225:BI340)","v":0},{"$f":"SUM(BJ225:BJ340)","v":0},{"$f":"SUM(BK225:BK340)","v":0},{"$f":"SUM(BL225:BL340)","v":0},{"$f":"SUM(BM225:BM340)","v":0},{"$f":"SUM(BN225:BN340)","v":0},{"$f":"SUM(BO225:BO340)","v":0},{"$f":"SUM(BP225:BP340)","v":0},{"$f":"SUM(BQ225:BQ340)","v":0},{"$f":"SUM(BR225:BR340)","v":0},{"$f":"SUM(BS225:BS340)","v":0},{"$f":"SUM(BT225:BT340)","v":0},{"$f":"SUM(BU225:BU340)","v":0},{"$f":"SUM(BV225:BV340)","v":0},{"$f":"SUM(BW225:BW340)","v":0},{"$f":"SUM(BX225:BX340)","v":0},{"$f":"SUM(BY225:BY340)","v":0},{"$f":"SUM(BZ225:BZ340)","v":0},{"$f":"SUM(CA225:CA340)","v":0},{"$f":"SUM(CB225:CB340)","v":0},{"$f":"SUM(CC225:CC340)","v":0},{"$f":"SUM(CD225:CD340)","v":0},{"$f":"SUM(CE225:CE340)","v":0},{"$f":"SUM(CF225:CF340)","v":0},{"$f":"SUM(CG225:CG340)","v":0},{"$f":"SUM(CH225:CH340)","v":0},{"$f":"SUM(CI225:CI340)","v":0},{"$f":"SUM(CJ225:CJ340)","v":0},{"$f":"SUM(CK225:CK340)","v":0},{"$f":"SUM(CL225:CL340)","v":0},{"$f":"SUM(CM225:CM340)","v":0},{"$f":"SUM(CN225:CN340)","v":0},{"$f":"SUM(CO225:CO340)","v":0},{"$f":"SUM(CP225:CP340)","v":0},{"$f":"SUM(CQ225:CQ340)","v":0},{"$f":"SUM(CR225:CR340)","v":0},{"$f":"SUM(CS225:CS340)","v":0},{"$f":"SUM(CT225:CT340)","v":0},{"$f":"SUM(CU225:CU340)","v":0},{"$f":"SUM(CV225:CV340)","v":0},{"$f":"SUM(CW225:CW340)","v":0},{"$f":"SUM(CX225:CX340)","v":0},{"$f":"SUM(CY225:CY340)","v":0},{"$f":"SUM(CZ225:CZ340)","v":0},{"$f":"SUM(DA225:DA340)","v":0},{"$f":"SUM(DB225:DB340)","v":0},{"$f":"SUM(DC225:DC340)","v":0},{"$f":"SUM(DD225:DD340)","v":0},{"$f":"SUM(DE225:DE340)","v":0},{"$f":"SUM(DF225:DF340)","v":0},{"$f":"SUM(DG225:DG340)","v":0},{"$f":"SUM(DH225:DH340)","v":0},{"$f":"SUM(DI225:DI340)","v":0},{"$f":"SUM(DJ225:DJ340)","v":0},{"$f":"SUM(DK225:DK340)","v":0},{"$f":"SUM(DL225:DL340)","v":0},{"$f":"SUM(DM225:DM340)","v":0},{"$f":"SUM(DN225:DN340)","v":0},{"$f":"SUM(DO225:DO340)","v":0},{"$f":"SUM(DP225:DP340)","v":0},{"$f":"SUM(DQ225:DQ340)","v":0},{"$f":"SUM(DR225:DR340)","v":0},{"$f":"SUM(DS225:DS340)","v":0},{"$f":"SUM(DT225:DT340)","v":0},{"$f":"SUM(DU225:DU340)","v":0},{"$f":"SUM(DV225:DV340)","v":0},{"$f":"SUM(DW225:DW340)","v":0},{"$f":"SUM(DX225:DX340)","v":0},{"$f":"SUM(DY225:DY340)","v":0},{"$f":"SUM(DZ225:DZ340)","v":0},{"$f":"SUM(EA225:EA340)","v":0},{"$f":"SUM(EB225:EB340)","v":0},{"$f":"SUM(EC225:EC340)","v":0},{"$f":"SUM(ED225:ED340)","v":0},{"$f":"SUM(EE225:EE340)","v":0},{"$f":"SUM(EF225:EF340)","v":0},{"$f":"SUM(EG225:EG340)","v":0},{"$f":"SUM(EH225:EH340)","v":0},{"$f":"SUM(EI225:EI340)","v":0},{"$f":"SUM(EJ225:EJ340)","v":0},{"$f":"SUM(EK225:EK340)","v":0},{"$f":"SUM(EL225:EL340)","v":0},{"$f":"SUM(EM225:EM340)","v":0},{"$f":"SUM(EN225:EN340)","v":0},{"$f":"SUM(EO225:EO340)","v":0},{"$f":"SUM(EP225:EP340)","v":0},{"$f":"SUM(EQ225:EQ340)","v":0},{"$f":"SUM(ER225:ER340)","v":0},{"$f":"SUM(ES225:ES340)","v":0},{"$f":"SUM(ET225:ET340)","v":0},{"$f":"SUM(EU225:EU340)","v":0},{"$f":"SUM(EV225:EV340)","v":0},{"$f":"SUM(EW225:EW340)","v":0},{"$f":"SUM(EX225:EX340)","v":0},{"$f":"SUM(EY225:EY340)","v":0},{"$f":"SUM(EZ225:EZ340)","v":0}]
[]
[]
[null,null,"Veículos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado veículos divisível (b/f)",null,"$ 000s",null,{"$f":"F351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de veículos",null,"$ 000s",{"$f":"SUM(G349:AJ349)","v":0},{"$f":"G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G350:AJ350)","v":0},{"$f":"-G392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado veículos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G348:G350)","v":0},0,0,0,{"$f":"SUM(K348:K350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"C304","v":"Flag de Operação"},null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E147","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G357:AJ357)","v":1},{"$f":"Inputs!$D$147","v":0},{"$f":"TRANSPOSE(G349:AJ349)","v":0},null,{"$f":"IF(G$357>=$C362,MIN(-(SUM(F362:$F362)-$E362),($E362*(1-$D$359))*$D362),0)*G$355","v":0},{"$f":"IF(H$357>=$C362,MIN(-(SUM($F362:G362)-$E362),($E362*(1-$D$359))*$D362),0)*H$355","v":0},{"$f":"IF(I$357>=$C362,MIN(-(SUM($F362:H362)-$E362),($E362*(1-$D$359))*$D362),0)*I$355","v":0},{"$f":"IF(J$357>=$C362,MIN(-(SUM($F362:I362)-$E362),($E362*(1-$D$359))*$D362),0)*J$355","v":0},{"$f":"IF(K$357>=$C362,MIN(-(SUM($F362:J362)-$E362),($E362*(1-$D$359))*$D362),0)*K$355","v":0},{"$f":"IF(L$357>=$C362,MIN(-(SUM($F362:K362)-$E362),($E362*(1-$D$359))*$D362),0)*L$355","v":0},{"$f":"IF(M$357>=$C362,MIN(-(SUM($F362:L362)-$E362),($E362*(1-$D$359))*$D362),0)*M$355","v":0},{"$f":"IF(N$357>=$C362,MIN(-(SUM($F362:M362)-$E362),($E362*(1-$D$359))*$D362),0)*N$355","v":0},{"$f":"IF(O$357>=$C362,MIN(-(SUM($F362:N362)-$E362),($E362*(1-$D$359))*$D362),0)*O$355","v":0},{"$f":"IF(P$357>=$C362,MIN(-(SUM($F362:O362)-$E362),($E362*(1-$D$359))*$D362),0)*P$355","v":0},{"$f":"IF(Q$357>=$C362,MIN(-(SUM($F362:P362)-$E362),($E362*(1-$D$359))*$D362),0)*Q$355","v":0},{"$f":"IF(R$357>=$C362,MIN(-(SUM($F362:Q362)-$E362),($E362*(1-$D$359))*$D362),0)*R$355","v":0},{"$f":"IF(S$357>=$C362,MIN(-(SUM($F362:R362)-$E362),($E362*(1-$D$359))*$D362),0)*S$355","v":0},{"$f":"IF(T$357>=$C362,MIN(-(SUM($F362:S362)-$E362),($E362*(1-$D$359))*$D362),0)*T$355","v":0},{"$f":"IF(U$357>=$C362,MIN(-(SUM($F362:T362)-$E362),($E362*(1-$D$359))*$D362),0)*U$355","v":0},{"$f":"IF(V$357>=$C362,MIN(-(SUM($F362:U362)-$E362),($E362*(1-$D$359))*$D362),0)*V$355","v":0},{"$f":"IF(W$357>=$C362,MIN(-(SUM($F362:V362)-$E362),($E362*(1-$D$359))*$D362),0)*W$355","v":0},{"$f":"IF(X$357>=$C362,MIN(-(SUM($F362:W362)-$E362),($E362*(1-$D$359))*$D362),0)*X$355","v":0},{"$f":"IF(Y$357>=$C362,MIN(-(SUM($F362:X362)-$E362),($E362*(1-$D$359))*$D362),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C362,MIN(-(SUM($F362:Y362)-$E362),($E362*(1-$D$359))*$D362),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C362,MIN(-(SUM($F362:Z362)-$E362),($E362*(1-$D$359))*$D362),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C362,MIN(-(SUM($F362:AA362)-$E362),($E362*(1-$D$359))*$D362),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C362,MIN(-(SUM($F362:AB362)-$E362),($E362*(1-$D$359))*$D362),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C362,MIN(-(SUM($F362:AC362)-$E362),($E362*(1-$D$359))*$D362),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C362,MIN(-(SUM($F362:AD362)-$E362),($E362*(1-$D$359))*$D362),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C362,MIN(-(SUM($F362:AE362)-$E362),($E362*(1-$D$359))*$D362),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C362,MIN(-(SUM($F362:AF362)-$E362),($E362*(1-$D$359))*$D362),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C362,MIN(-(SUM($F362:AG362)-$E362),($E362*(1-$D$359))*$D362),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C362,MIN(-(SUM($F362:AH362)-$E362),($E362*(1-$D$359))*$D362),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C362,MIN(-(SUM($F362:AI362)-$E362),($E362*(1-$D$359))*$D362),0)*AJ$355","v":0}]
[null,null,2,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C363,MIN(-(SUM(F363:$F363)-$E363),($E363*(1-$D$359))*$D363),0)*G$355","v":0},{"$f":"IF(H$357>=$C363,MIN(-(SUM($F363:G363)-$E363),($E363*(1-$D$359))*$D363),0)*H$355","v":0},{"$f":"IF(I$357>=$C363,MIN(-(SUM($F363:H363)-$E363),($E363*(1-$D$359))*$D363),0)*I$355","v":0},{"$f":"IF(J$357>=$C363,MIN(-(SUM($F363:I363)-$E363),($E363*(1-$D$359))*$D363),0)*J$355","v":0},{"$f":"IF(K$357>=$C363,MIN(-(SUM($F363:J363)-$E363),($E363*(1-$D$359))*$D363),0)*K$355","v":0},{"$f":"IF(L$357>=$C363,MIN(-(SUM($F363:K363)-$E363),($E363*(1-$D$359))*$D363),0)*L$355","v":0},{"$f":"IF(M$357>=$C363,MIN(-(SUM($F363:L363)-$E363),($E363*(1-$D$359))*$D363),0)*M$355","v":0},{"$f":"IF(N$357>=$C363,MIN(-(SUM($F363:M363)-$E363),($E363*(1-$D$359))*$D363),0)*N$355","v":0},{"$f":"IF(O$357>=$C363,MIN(-(SUM($F363:N363)-$E363),($E363*(1-$D$359))*$D363),0)*O$355","v":0},{"$f":"IF(P$357>=$C363,MIN(-(SUM($F363:O363)-$E363),($E363*(1-$D$359))*$D363),0)*P$355","v":0},{"$f":"IF(Q$357>=$C363,MIN(-(SUM($F363:P363)-$E363),($E363*(1-$D$359))*$D363),0)*Q$355","v":0},{"$f":"IF(R$357>=$C363,MIN(-(SUM($F363:Q363)-$E363),($E363*(1-$D$359))*$D363),0)*R$355","v":0},{"$f":"IF(S$357>=$C363,MIN(-(SUM($F363:R363)-$E363),($E363*(1-$D$359))*$D363),0)*S$355","v":0},{"$f":"IF(T$357>=$C363,MIN(-(SUM($F363:S363)-$E363),($E363*(1-$D$359))*$D363),0)*T$355","v":0},{"$f":"IF(U$357>=$C363,MIN(-(SUM($F363:T363)-$E363),($E363*(1-$D$359))*$D363),0)*U$355","v":0},{"$f":"IF(V$357>=$C363,MIN(-(SUM($F363:U363)-$E363),($E363*(1-$D$359))*$D363),0)*V$355","v":0},{"$f":"IF(W$357>=$C363,MIN(-(SUM($F363:V363)-$E363),($E363*(1-$D$359))*$D363),0)*W$355","v":0},{"$f":"IF(X$357>=$C363,MIN(-(SUM($F363:W363)-$E363),($E363*(1-$D$359))*$D363),0)*X$355","v":0},{"$f":"IF(Y$357>=$C363,MIN(-(SUM($F363:X363)-$E363),($E363*(1-$D$359))*$D363),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C363,MIN(-(SUM($F363:Y363)-$E363),($E363*(1-$D$359))*$D363),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C363,MIN(-(SUM($F363:Z363)-$E363),($E363*(1-$D$359))*$D363),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C363,MIN(-(SUM($F363:AA363)-$E363),($E363*(1-$D$359))*$D363),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C363,MIN(-(SUM($F363:AB363)-$E363),($E363*(1-$D$359))*$D363),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C363,MIN(-(SUM($F363:AC363)-$E363),($E363*(1-$D$359))*$D363),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C363,MIN(-(SUM($F363:AD363)-$E363),($E363*(1-$D$359))*$D363),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C363,MIN(-(SUM($F363:AE363)-$E363),($E363*(1-$D$359))*$D363),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C363,MIN(-(SUM($F363:AF363)-$E363),($E363*(1-$D$359))*$D363),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C363,MIN(-(SUM($F363:AG363)-$E363),($E363*(1-$D$359))*$D363),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C363,MIN(-(SUM($F363:AH363)-$E363),($E363*(1-$D$359))*$D363),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C363,MIN(-(SUM($F363:AI363)-$E363),($E363*(1-$D$359))*$D363),0)*AJ$355","v":0}]
[null,null,3,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C364,MIN(-(SUM(F364:$F364)-$E364),($E364*(1-$D$359))*$D364),0)*G$355","v":0},{"$f":"IF(H$357>=$C364,MIN(-(SUM($F364:G364)-$E364),($E364*(1-$D$359))*$D364),0)*H$355","v":0},{"$f":"IF(I$357>=$C364,MIN(-(SUM($F364:H364)-$E364),($E364*(1-$D$359))*$D364),0)*I$355","v":0},{"$f":"IF(J$357>=$C364,MIN(-(SUM($F364:I364)-$E364),($E364*(1-$D$359))*$D364),0)*J$355","v":0},{"$f":"IF(K$357>=$C364,MIN(-(SUM($F364:J364)-$E364),($E364*(1-$D$359))*$D364),0)*K$355","v":0},{"$f":"IF(L$357>=$C364,MIN(-(SUM($F364:K364)-$E364),($E364*(1-$D$359))*$D364),0)*L$355","v":0},{"$f":"IF(M$357>=$C364,MIN(-(SUM($F364:L364)-$E364),($E364*(1-$D$359))*$D364),0)*M$355","v":0},{"$f":"IF(N$357>=$C364,MIN(-(SUM($F364:M364)-$E364),($E364*(1-$D$359))*$D364),0)*N$355","v":0},{"$f":"IF(O$357>=$C364,MIN(-(SUM($F364:N364)-$E364),($E364*(1-$D$359))*$D364),0)*O$355","v":0},{"$f":"IF(P$357>=$C364,MIN(-(SUM($F364:O364)-$E364),($E364*(1-$D$359))*$D364),0)*P$355","v":0},{"$f":"IF(Q$357>=$C364,MIN(-(SUM($F364:P364)-$E364),($E364*(1-$D$359))*$D364),0)*Q$355","v":0},{"$f":"IF(R$357>=$C364,MIN(-(SUM($F364:Q364)-$E364),($E364*(1-$D$359))*$D364),0)*R$355","v":0},{"$f":"IF(S$357>=$C364,MIN(-(SUM($F364:R364)-$E364),($E364*(1-$D$359))*$D364),0)*S$355","v":0},{"$f":"IF(T$357>=$C364,MIN(-(SUM($F364:S364)-$E364),($E364*(1-$D$359))*$D364),0)*T$355","v":0},{"$f":"IF(U$357>=$C364,MIN(-(SUM($F364:T364)-$E364),($E364*(1-$D$359))*$D364),0)*U$355","v":0},{"$f":"IF(V$357>=$C364,MIN(-(SUM($F364:U364)-$E364),($E364*(1-$D$359))*$D364),0)*V$355","v":0},{"$f":"IF(W$357>=$C364,MIN(-(SUM($F364:V364)-$E364),($E364*(1-$D$359))*$D364),0)*W$355","v":0},{"$f":"IF(X$357>=$C364,MIN(-(SUM($F364:W364)-$E364),($E364*(1-$D$359))*$D364),0)*X$355","v":0},{"$f":"IF(Y$357>=$C364,MIN(-(SUM($F364:X364)-$E364),($E364*(1-$D$359))*$D364),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C364,MIN(-(SUM($F364:Y364)-$E364),($E364*(1-$D$359))*$D364),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C364,MIN(-(SUM($F364:Z364)-$E364),($E364*(1-$D$359))*$D364),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C364,MIN(-(SUM($F364:AA364)-$E364),($E364*(1-$D$359))*$D364),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C364,MIN(-(SUM($F364:AB364)-$E364),($E364*(1-$D$359))*$D364),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C364,MIN(-(SUM($F364:AC364)-$E364),($E364*(1-$D$359))*$D364),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C364,MIN(-(SUM($F364:AD364)-$E364),($E364*(1-$D$359))*$D364),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C364,MIN(-(SUM($F364:AE364)-$E364),($E364*(1-$D$359))*$D364),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C364,MIN(-(SUM($F364:AF364)-$E364),($E364*(1-$D$359))*$D364),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C364,MIN(-(SUM($F364:AG364)-$E364),($E364*(1-$D$359))*$D364),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C364,MIN(-(SUM($F364:AH364)-$E364),($E364*(1-$D$359))*$D364),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C364,MIN(-(SUM($F364:AI364)-$E364),($E364*(1-$D$359))*$D364),0)*AJ$355","v":0}]
[null,null,4,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C365,MIN(-(SUM(F365:$F365)-$E365),($E365*(1-$D$359))*$D365),0)*G$355","v":0},{"$f":"IF(H$357>=$C365,MIN(-(SUM($F365:G365)-$E365),($E365*(1-$D$359))*$D365),0)*H$355","v":0},{"$f":"IF(I$357>=$C365,MIN(-(SUM($F365:H365)-$E365),($E365*(1-$D$359))*$D365),0)*I$355","v":0},{"$f":"IF(J$357>=$C365,MIN(-(SUM($F365:I365)-$E365),($E365*(1-$D$359))*$D365),0)*J$355","v":0},{"$f":"IF(K$357>=$C365,MIN(-(SUM($F365:J365)-$E365),($E365*(1-$D$359))*$D365),0)*K$355","v":0},{"$f":"IF(L$357>=$C365,MIN(-(SUM($F365:K365)-$E365),($E365*(1-$D$359))*$D365),0)*L$355","v":0},{"$f":"IF(M$357>=$C365,MIN(-(SUM($F365:L365)-$E365),($E365*(1-$D$359))*$D365),0)*M$355","v":0},{"$f":"IF(N$357>=$C365,MIN(-(SUM($F365:M365)-$E365),($E365*(1-$D$359))*$D365),0)*N$355","v":0},{"$f":"IF(O$357>=$C365,MIN(-(SUM($F365:N365)-$E365),($E365*(1-$D$359))*$D365),0)*O$355","v":0},{"$f":"IF(P$357>=$C365,MIN(-(SUM($F365:O365)-$E365),($E365*(1-$D$359))*$D365),0)*P$355","v":0},{"$f":"IF(Q$357>=$C365,MIN(-(SUM($F365:P365)-$E365),($E365*(1-$D$359))*$D365),0)*Q$355","v":0},{"$f":"IF(R$357>=$C365,MIN(-(SUM($F365:Q365)-$E365),($E365*(1-$D$359))*$D365),0)*R$355","v":0},{"$f":"IF(S$357>=$C365,MIN(-(SUM($F365:R365)-$E365),($E365*(1-$D$359))*$D365),0)*S$355","v":0},{"$f":"IF(T$357>=$C365,MIN(-(SUM($F365:S365)-$E365),($E365*(1-$D$359))*$D365),0)*T$355","v":0},{"$f":"IF(U$357>=$C365,MIN(-(SUM($F365:T365)-$E365),($E365*(1-$D$359))*$D365),0)*U$355","v":0},{"$f":"IF(V$357>=$C365,MIN(-(SUM($F365:U365)-$E365),($E365*(1-$D$359))*$D365),0)*V$355","v":0},{"$f":"IF(W$357>=$C365,MIN(-(SUM($F365:V365)-$E365),($E365*(1-$D$359))*$D365),0)*W$355","v":0},{"$f":"IF(X$357>=$C365,MIN(-(SUM($F365:W365)-$E365),($E365*(1-$D$359))*$D365),0)*X$355","v":0},{"$f":"IF(Y$357>=$C365,MIN(-(SUM($F365:X365)-$E365),($E365*(1-$D$359))*$D365),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C365,MIN(-(SUM($F365:Y365)-$E365),($E365*(1-$D$359))*$D365),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C365,MIN(-(SUM($F365:Z365)-$E365),($E365*(1-$D$359))*$D365),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C365,MIN(-(SUM($F365:AA365)-$E365),($E365*(1-$D$359))*$D365),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C365,MIN(-(SUM($F365:AB365)-$E365),($E365*(1-$D$359))*$D365),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C365,MIN(-(SUM($F365:AC365)-$E365),($E365*(1-$D$359))*$D365),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C365,MIN(-(SUM($F365:AD365)-$E365),($E365*(1-$D$359))*$D365),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C365,MIN(-(SUM($F365:AE365)-$E365),($E365*(1-$D$359))*$D365),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C365,MIN(-(SUM($F365:AF365)-$E365),($E365*(1-$D$359))*$D365),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C365,MIN(-(SUM($F365:AG365)-$E365),($E365*(1-$D$359))*$D365),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C365,MIN(-(SUM($F365:AH365)-$E365),($E365*(1-$D$359))*$D365),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C365,MIN(-(SUM($F365:AI365)-$E365),($E365*(1-$D$359))*$D365),0)*AJ$355","v":0}]
[null,null,5,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C366,MIN(-(SUM(F366:$F366)-$E366),($E366*(1-$D$359))*$D366),0)*G$355","v":0},{"$f":"IF(H$357>=$C366,MIN(-(SUM($F366:G366)-$E366),($E366*(1-$D$359))*$D366),0)*H$355","v":0},{"$f":"IF(I$357>=$C366,MIN(-(SUM($F366:H366)-$E366),($E366*(1-$D$359))*$D366),0)*I$355","v":0},{"$f":"IF(J$357>=$C366,MIN(-(SUM($F366:I366)-$E366),($E366*(1-$D$359))*$D366),0)*J$355","v":0},{"$f":"IF(K$357>=$C366,MIN(-(SUM($F366:J366)-$E366),($E366*(1-$D$359))*$D366),0)*K$355","v":0},{"$f":"IF(L$357>=$C366,MIN(-(SUM($F366:K366)-$E366),($E366*(1-$D$359))*$D366),0)*L$355","v":0},{"$f":"IF(M$357>=$C366,MIN(-(SUM($F366:L366)-$E366),($E366*(1-$D$359))*$D366),0)*M$355","v":0},{"$f":"IF(N$357>=$C366,MIN(-(SUM($F366:M366)-$E366),($E366*(1-$D$359))*$D366),0)*N$355","v":0},{"$f":"IF(O$357>=$C366,MIN(-(SUM($F366:N366)-$E366),($E366*(1-$D$359))*$D366),0)*O$355","v":0},{"$f":"IF(P$357>=$C366,MIN(-(SUM($F366:O366)-$E366),($E366*(1-$D$359))*$D366),0)*P$355","v":0},{"$f":"IF(Q$357>=$C366,MIN(-(SUM($F366:P366)-$E366),($E366*(1-$D$359))*$D366),0)*Q$355","v":0},{"$f":"IF(R$357>=$C366,MIN(-(SUM($F366:Q366)-$E366),($E366*(1-$D$359))*$D366),0)*R$355","v":0},{"$f":"IF(S$357>=$C366,MIN(-(SUM($F366:R366)-$E366),($E366*(1-$D$359))*$D366),0)*S$355","v":0},{"$f":"IF(T$357>=$C366,MIN(-(SUM($F366:S366)-$E366),($E366*(1-$D$359))*$D366),0)*T$355","v":0},{"$f":"IF(U$357>=$C366,MIN(-(SUM($F366:T366)-$E366),($E366*(1-$D$359))*$D366),0)*U$355","v":0},{"$f":"IF(V$357>=$C366,MIN(-(SUM($F366:U366)-$E366),($E366*(1-$D$359))*$D366),0)*V$355","v":0},{"$f":"IF(W$357>=$C366,MIN(-(SUM($F366:V366)-$E366),($E366*(1-$D$359))*$D366),0)*W$355","v":0},{"$f":"IF(X$357>=$C366,MIN(-(SUM($F366:W366)-$E366),($E366*(1-$D$359))*$D366),0)*X$355","v":0},{"$f":"IF(Y$357>=$C366,MIN(-(SUM($F366:X366)-$E366),($E366*(1-$D$359))*$D366),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C366,MIN(-(SUM($F366:Y366)-$E366),($E366*(1-$D$359))*$D366),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C366,MIN(-(SUM($F366:Z366)-$E366),($E366*(1-$D$359))*$D366),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C366,MIN(-(SUM($F366:AA366)-$E366),($E366*(1-$D$359))*$D366),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C366,MIN(-(SUM($F366:AB366)-$E366),($E366*(1-$D$359))*$D366),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C366,MIN(-(SUM($F366:AC366)-$E366),($E366*(1-$D$359))*$D366),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C366,MIN(-(SUM($F366:AD366)-$E366),($E366*(1-$D$359))*$D366),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C366,MIN(-(SUM($F366:AE366)-$E366),($E366*(1-$D$359))*$D366),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C366,MIN(-(SUM($F366:AF366)-$E366),($E366*(1-$D$359))*$D366),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C366,MIN(-(SUM($F366:AG366)-$E366),($E366*(1-$D$359))*$D366),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C366,MIN(-(SUM($F366:AH366)-$E366),($E366*(1-$D$359))*$D366),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C366,MIN(-(SUM($F366:AI366)-$E366),($E366*(1-$D$359))*$D366),0)*AJ$355","v":0}]
[null,null,6,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C367,MIN(-(SUM(F367:$F367)-$E367),($E367*(1-$D$359))*$D367),0)*G$355","v":0},{"$f":"IF(H$357>=$C367,MIN(-(SUM($F367:G367)-$E367),($E367*(1-$D$359))*$D367),0)*H$355","v":0},{"$f":"IF(I$357>=$C367,MIN(-(SUM($F367:H367)-$E367),($E367*(1-$D$359))*$D367),0)*I$355","v":0},{"$f":"IF(J$357>=$C367,MIN(-(SUM($F367:I367)-$E367),($E367*(1-$D$359))*$D367),0)*J$355","v":0},{"$f":"IF(K$357>=$C367,MIN(-(SUM($F367:J367)-$E367),($E367*(1-$D$359))*$D367),0)*K$355","v":0},{"$f":"IF(L$357>=$C367,MIN(-(SUM($F367:K367)-$E367),($E367*(1-$D$359))*$D367),0)*L$355","v":0},{"$f":"IF(M$357>=$C367,MIN(-(SUM($F367:L367)-$E367),($E367*(1-$D$359))*$D367),0)*M$355","v":0},{"$f":"IF(N$357>=$C367,MIN(-(SUM($F367:M367)-$E367),($E367*(1-$D$359))*$D367),0)*N$355","v":0},{"$f":"IF(O$357>=$C367,MIN(-(SUM($F367:N367)-$E367),($E367*(1-$D$359))*$D367),0)*O$355","v":0},{"$f":"IF(P$357>=$C367,MIN(-(SUM($F367:O367)-$E367),($E367*(1-$D$359))*$D367),0)*P$355","v":0},{"$f":"IF(Q$357>=$C367,MIN(-(SUM($F367:P367)-$E367),($E367*(1-$D$359))*$D367),0)*Q$355","v":0},{"$f":"IF(R$357>=$C367,MIN(-(SUM($F367:Q367)-$E367),($E367*(1-$D$359))*$D367),0)*R$355","v":0},{"$f":"IF(S$357>=$C367,MIN(-(SUM($F367:R367)-$E367),($E367*(1-$D$359))*$D367),0)*S$355","v":0},{"$f":"IF(T$357>=$C367,MIN(-(SUM($F367:S367)-$E367),($E367*(1-$D$359))*$D367),0)*T$355","v":0},{"$f":"IF(U$357>=$C367,MIN(-(SUM($F367:T367)-$E367),($E367*(1-$D$359))*$D367),0)*U$355","v":0},{"$f":"IF(V$357>=$C367,MIN(-(SUM($F367:U367)-$E367),($E367*(1-$D$359))*$D367),0)*V$355","v":0},{"$f":"IF(W$357>=$C367,MIN(-(SUM($F367:V367)-$E367),($E367*(1-$D$359))*$D367),0)*W$355","v":0},{"$f":"IF(X$357>=$C367,MIN(-(SUM($F367:W367)-$E367),($E367*(1-$D$359))*$D367),0)*X$355","v":0},{"$f":"IF(Y$357>=$C367,MIN(-(SUM($F367:X367)-$E367),($E367*(1-$D$359))*$D367),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C367,MIN(-(SUM($F367:Y367)-$E367),($E367*(1-$D$359))*$D367),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C367,MIN(-(SUM($F367:Z367)-$E367),($E367*(1-$D$359))*$D367),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C367,MIN(-(SUM($F367:AA367)-$E367),($E367*(1-$D$359))*$D367),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C367,MIN(-(SUM($F367:AB367)-$E367),($E367*(1-$D$359))*$D367),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C367,MIN(-(SUM($F367:AC367)-$E367),($E367*(1-$D$359))*$D367),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C367,MIN(-(SUM($F367:AD367)-$E367),($E367*(1-$D$359))*$D367),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C367,MIN(-(SUM($F367:AE367)-$E367),($E367*(1-$D$359))*$D367),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C367,MIN(-(SUM($F367:AF367)-$E367),($E367*(1-$D$359))*$D367),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C367,MIN(-(SUM($F367:AG367)-$E367),($E367*(1-$D$359))*$D367),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C367,MIN(-(SUM($F367:AH367)-$E367),($E367*(1-$D$359))*$D367),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C367,MIN(-(SUM($F367:AI367)-$E367),($E367*(1-$D$359))*$D367),0)*AJ$355","v":0}]
[null,null,7,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C368,MIN(-(SUM(F368:$F368)-$E368),($E368*(1-$D$359))*$D368),0)*G$355","v":0},{"$f":"IF(H$357>=$C368,MIN(-(SUM($F368:G368)-$E368),($E368*(1-$D$359))*$D368),0)*H$355","v":0},{"$f":"IF(I$357>=$C368,MIN(-(SUM($F368:H368)-$E368),($E368*(1-$D$359))*$D368),0)*I$355","v":0},{"$f":"IF(J$357>=$C368,MIN(-(SUM($F368:I368)-$E368),($E368*(1-$D$359))*$D368),0)*J$355","v":0},{"$f":"IF(K$357>=$C368,MIN(-(SUM($F368:J368)-$E368),($E368*(1-$D$359))*$D368),0)*K$355","v":0},{"$f":"IF(L$357>=$C368,MIN(-(SUM($F368:K368)-$E368),($E368*(1-$D$359))*$D368),0)*L$355","v":0},{"$f":"IF(M$357>=$C368,MIN(-(SUM($F368:L368)-$E368),($E368*(1-$D$359))*$D368),0)*M$355","v":0},{"$f":"IF(N$357>=$C368,MIN(-(SUM($F368:M368)-$E368),($E368*(1-$D$359))*$D368),0)*N$355","v":0},{"$f":"IF(O$357>=$C368,MIN(-(SUM($F368:N368)-$E368),($E368*(1-$D$359))*$D368),0)*O$355","v":0},{"$f":"IF(P$357>=$C368,MIN(-(SUM($F368:O368)-$E368),($E368*(1-$D$359))*$D368),0)*P$355","v":0},{"$f":"IF(Q$357>=$C368,MIN(-(SUM($F368:P368)-$E368),($E368*(1-$D$359))*$D368),0)*Q$355","v":0},{"$f":"IF(R$357>=$C368,MIN(-(SUM($F368:Q368)-$E368),($E368*(1-$D$359))*$D368),0)*R$355","v":0},{"$f":"IF(S$357>=$C368,MIN(-(SUM($F368:R368)-$E368),($E368*(1-$D$359))*$D368),0)*S$355","v":0},{"$f":"IF(T$357>=$C368,MIN(-(SUM($F368:S368)-$E368),($E368*(1-$D$359))*$D368),0)*T$355","v":0},{"$f":"IF(U$357>=$C368,MIN(-(SUM($F368:T368)-$E368),($E368*(1-$D$359))*$D368),0)*U$355","v":0},{"$f":"IF(V$357>=$C368,MIN(-(SUM($F368:U368)-$E368),($E368*(1-$D$359))*$D368),0)*V$355","v":0},{"$f":"IF(W$357>=$C368,MIN(-(SUM($F368:V368)-$E368),($E368*(1-$D$359))*$D368),0)*W$355","v":0},{"$f":"IF(X$357>=$C368,MIN(-(SUM($F368:W368)-$E368),($E368*(1-$D$359))*$D368),0)*X$355","v":0},{"$f":"IF(Y$357>=$C368,MIN(-(SUM($F368:X368)-$E368),($E368*(1-$D$359))*$D368),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C368,MIN(-(SUM($F368:Y368)-$E368),($E368*(1-$D$359))*$D368),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C368,MIN(-(SUM($F368:Z368)-$E368),($E368*(1-$D$359))*$D368),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C368,MIN(-(SUM($F368:AA368)-$E368),($E368*(1-$D$359))*$D368),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C368,MIN(-(SUM($F368:AB368)-$E368),($E368*(1-$D$359))*$D368),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C368,MIN(-(SUM($F368:AC368)-$E368),($E368*(1-$D$359))*$D368),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C368,MIN(-(SUM($F368:AD368)-$E368),($E368*(1-$D$359))*$D368),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C368,MIN(-(SUM($F368:AE368)-$E368),($E368*(1-$D$359))*$D368),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C368,MIN(-(SUM($F368:AF368)-$E368),($E368*(1-$D$359))*$D368),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C368,MIN(-(SUM($F368:AG368)-$E368),($E368*(1-$D$359))*$D368),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C368,MIN(-(SUM($F368:AH368)-$E368),($E368*(1-$D$359))*$D368),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C368,MIN(-(SUM($F368:AI368)-$E368),($E368*(1-$D$359))*$D368),0)*AJ$355","v":0}]
[null,null,8,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C369,MIN(-(SUM(F369:$F369)-$E369),($E369*(1-$D$359))*$D369),0)*G$355","v":0},{"$f":"IF(H$357>=$C369,MIN(-(SUM($F369:G369)-$E369),($E369*(1-$D$359))*$D369),0)*H$355","v":0},{"$f":"IF(I$357>=$C369,MIN(-(SUM($F369:H369)-$E369),($E369*(1-$D$359))*$D369),0)*I$355","v":0},{"$f":"IF(J$357>=$C369,MIN(-(SUM($F369:I369)-$E369),($E369*(1-$D$359))*$D369),0)*J$355","v":0},{"$f":"IF(K$357>=$C369,MIN(-(SUM($F369:J369)-$E369),($E369*(1-$D$359))*$D369),0)*K$355","v":0},{"$f":"IF(L$357>=$C369,MIN(-(SUM($F369:K369)-$E369),($E369*(1-$D$359))*$D369),0)*L$355","v":0},{"$f":"IF(M$357>=$C369,MIN(-(SUM($F369:L369)-$E369),($E369*(1-$D$359))*$D369),0)*M$355","v":0},{"$f":"IF(N$357>=$C369,MIN(-(SUM($F369:M369)-$E369),($E369*(1-$D$359))*$D369),0)*N$355","v":0},{"$f":"IF(O$357>=$C369,MIN(-(SUM($F369:N369)-$E369),($E369*(1-$D$359))*$D369),0)*O$355","v":0},{"$f":"IF(P$357>=$C369,MIN(-(SUM($F369:O369)-$E369),($E369*(1-$D$359))*$D369),0)*P$355","v":0},{"$f":"IF(Q$357>=$C369,MIN(-(SUM($F369:P369)-$E369),($E369*(1-$D$359))*$D369),0)*Q$355","v":0},{"$f":"IF(R$357>=$C369,MIN(-(SUM($F369:Q369)-$E369),($E369*(1-$D$359))*$D369),0)*R$355","v":0},{"$f":"IF(S$357>=$C369,MIN(-(SUM($F369:R369)-$E369),($E369*(1-$D$359))*$D369),0)*S$355","v":0},{"$f":"IF(T$357>=$C369,MIN(-(SUM($F369:S369)-$E369),($E369*(1-$D$359))*$D369),0)*T$355","v":0},{"$f":"IF(U$357>=$C369,MIN(-(SUM($F369:T369)-$E369),($E369*(1-$D$359))*$D369),0)*U$355","v":0},{"$f":"IF(V$357>=$C369,MIN(-(SUM($F369:U369)-$E369),($E369*(1-$D$359))*$D369),0)*V$355","v":0},{"$f":"IF(W$357>=$C369,MIN(-(SUM($F369:V369)-$E369),($E369*(1-$D$359))*$D369),0)*W$355","v":0},{"$f":"IF(X$357>=$C369,MIN(-(SUM($F369:W369)-$E369),($E369*(1-$D$359))*$D369),0)*X$355","v":0},{"$f":"IF(Y$357>=$C369,MIN(-(SUM($F369:X369)-$E369),($E369*(1-$D$359))*$D369),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C369,MIN(-(SUM($F369:Y369)-$E369),($E369*(1-$D$359))*$D369),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C369,MIN(-(SUM($F369:Z369)-$E369),($E369*(1-$D$359))*$D369),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C369,MIN(-(SUM($F369:AA369)-$E369),($E369*(1-$D$359))*$D369),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C369,MIN(-(SUM($F369:AB369)-$E369),($E369*(1-$D$359))*$D369),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C369,MIN(-(SUM($F369:AC369)-$E369),($E369*(1-$D$359))*$D369),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C369,MIN(-(SUM($F369:AD369)-$E369),($E369*(1-$D$359))*$D369),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C369,MIN(-(SUM($F369:AE369)-$E369),($E369*(1-$D$359))*$D369),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C369,MIN(-(SUM($F369:AF369)-$E369),($E369*(1-$D$359))*$D369),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C369,MIN(-(SUM($F369:AG369)-$E369),($E369*(1-$D$359))*$D369),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C369,MIN(-(SUM($F369:AH369)-$E369),($E369*(1-$D$359))*$D369),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C369,MIN(-(SUM($F369:AI369)-$E369),($E369*(1-$D$359))*$D369),0)*AJ$355","v":0}]
[null,null,9,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C370,MIN(-(SUM(F370:$F370)-$E370),($E370*(1-$D$359))*$D370),0)*G$355","v":0},{"$f":"IF(H$357>=$C370,MIN(-(SUM($F370:G370)-$E370),($E370*(1-$D$359))*$D370),0)*H$355","v":0},{"$f":"IF(I$357>=$C370,MIN(-(SUM($F370:H370)-$E370),($E370*(1-$D$359))*$D370),0)*I$355","v":0},{"$f":"IF(J$357>=$C370,MIN(-(SUM($F370:I370)-$E370),($E370*(1-$D$359))*$D370),0)*J$355","v":0},{"$f":"IF(K$357>=$C370,MIN(-(SUM($F370:J370)-$E370),($E370*(1-$D$359))*$D370),0)*K$355","v":0},{"$f":"IF(L$357>=$C370,MIN(-(SUM($F370:K370)-$E370),($E370*(1-$D$359))*$D370),0)*L$355","v":0},{"$f":"IF(M$357>=$C370,MIN(-(SUM($F370:L370)-$E370),($E370*(1-$D$359))*$D370),0)*M$355","v":0},{"$f":"IF(N$357>=$C370,MIN(-(SUM($F370:M370)-$E370),($E370*(1-$D$359))*$D370),0)*N$355","v":0},{"$f":"IF(O$357>=$C370,MIN(-(SUM($F370:N370)-$E370),($E370*(1-$D$359))*$D370),0)*O$355","v":0},{"$f":"IF(P$357>=$C370,MIN(-(SUM($F370:O370)-$E370),($E370*(1-$D$359))*$D370),0)*P$355","v":0},{"$f":"IF(Q$357>=$C370,MIN(-(SUM($F370:P370)-$E370),($E370*(1-$D$359))*$D370),0)*Q$355","v":0},{"$f":"IF(R$357>=$C370,MIN(-(SUM($F370:Q370)-$E370),($E370*(1-$D$359))*$D370),0)*R$355","v":0},{"$f":"IF(S$357>=$C370,MIN(-(SUM($F370:R370)-$E370),($E370*(1-$D$359))*$D370),0)*S$355","v":0},{"$f":"IF(T$357>=$C370,MIN(-(SUM($F370:S370)-$E370),($E370*(1-$D$359))*$D370),0)*T$355","v":0},{"$f":"IF(U$357>=$C370,MIN(-(SUM($F370:T370)-$E370),($E370*(1-$D$359))*$D370),0)*U$355","v":0},{"$f":"IF(V$357>=$C370,MIN(-(SUM($F370:U370)-$E370),($E370*(1-$D$359))*$D370),0)*V$355","v":0},{"$f":"IF(W$357>=$C370,MIN(-(SUM($F370:V370)-$E370),($E370*(1-$D$359))*$D370),0)*W$355","v":0},{"$f":"IF(X$357>=$C370,MIN(-(SUM($F370:W370)-$E370),($E370*(1-$D$359))*$D370),0)*X$355","v":0},{"$f":"IF(Y$357>=$C370,MIN(-(SUM($F370:X370)-$E370),($E370*(1-$D$359))*$D370),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C370,MIN(-(SUM($F370:Y370)-$E370),($E370*(1-$D$359))*$D370),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C370,MIN(-(SUM($F370:Z370)-$E370),($E370*(1-$D$359))*$D370),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C370,MIN(-(SUM($F370:AA370)-$E370),($E370*(1-$D$359))*$D370),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C370,MIN(-(SUM($F370:AB370)-$E370),($E370*(1-$D$359))*$D370),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C370,MIN(-(SUM($F370:AC370)-$E370),($E370*(1-$D$359))*$D370),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C370,MIN(-(SUM($F370:AD370)-$E370),($E370*(1-$D$359))*$D370),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C370,MIN(-(SUM($F370:AE370)-$E370),($E370*(1-$D$359))*$D370),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C370,MIN(-(SUM($F370:AF370)-$E370),($E370*(1-$D$359))*$D370),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C370,MIN(-(SUM($F370:AG370)-$E370),($E370*(1-$D$359))*$D370),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C370,MIN(-(SUM($F370:AH370)-$E370),($E370*(1-$D$359))*$D370),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C370,MIN(-(SUM($F370:AI370)-$E370),($E370*(1-$D$359))*$D370),0)*AJ$355","v":0}]
[null,null,10,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C371,MIN(-(SUM(F371:$F371)-$E371),($E371*(1-$D$359))*$D371),0)*G$355","v":0},{"$f":"IF(H$357>=$C371,MIN(-(SUM($F371:G371)-$E371),($E371*(1-$D$359))*$D371),0)*H$355","v":0},{"$f":"IF(I$357>=$C371,MIN(-(SUM($F371:H371)-$E371),($E371*(1-$D$359))*$D371),0)*I$355","v":0},{"$f":"IF(J$357>=$C371,MIN(-(SUM($F371:I371)-$E371),($E371*(1-$D$359))*$D371),0)*J$355","v":0},{"$f":"IF(K$357>=$C371,MIN(-(SUM($F371:J371)-$E371),($E371*(1-$D$359))*$D371),0)*K$355","v":0},{"$f":"IF(L$357>=$C371,MIN(-(SUM($F371:K371)-$E371),($E371*(1-$D$359))*$D371),0)*L$355","v":0},{"$f":"IF(M$357>=$C371,MIN(-(SUM($F371:L371)-$E371),($E371*(1-$D$359))*$D371),0)*M$355","v":0},{"$f":"IF(N$357>=$C371,MIN(-(SUM($F371:M371)-$E371),($E371*(1-$D$359))*$D371),0)*N$355","v":0},{"$f":"IF(O$357>=$C371,MIN(-(SUM($F371:N371)-$E371),($E371*(1-$D$359))*$D371),0)*O$355","v":0},{"$f":"IF(P$357>=$C371,MIN(-(SUM($F371:O371)-$E371),($E371*(1-$D$359))*$D371),0)*P$355","v":0},{"$f":"IF(Q$357>=$C371,MIN(-(SUM($F371:P371)-$E371),($E371*(1-$D$359))*$D371),0)*Q$355","v":0},{"$f":"IF(R$357>=$C371,MIN(-(SUM($F371:Q371)-$E371),($E371*(1-$D$359))*$D371),0)*R$355","v":0},{"$f":"IF(S$357>=$C371,MIN(-(SUM($F371:R371)-$E371),($E371*(1-$D$359))*$D371),0)*S$355","v":0},{"$f":"IF(T$357>=$C371,MIN(-(SUM($F371:S371)-$E371),($E371*(1-$D$359))*$D371),0)*T$355","v":0},{"$f":"IF(U$357>=$C371,MIN(-(SUM($F371:T371)-$E371),($E371*(1-$D$359))*$D371),0)*U$355","v":0},{"$f":"IF(V$357>=$C371,MIN(-(SUM($F371:U371)-$E371),($E371*(1-$D$359))*$D371),0)*V$355","v":0},{"$f":"IF(W$357>=$C371,MIN(-(SUM($F371:V371)-$E371),($E371*(1-$D$359))*$D371),0)*W$355","v":0},{"$f":"IF(X$357>=$C371,MIN(-(SUM($F371:W371)-$E371),($E371*(1-$D$359))*$D371),0)*X$355","v":0},{"$f":"IF(Y$357>=$C371,MIN(-(SUM($F371:X371)-$E371),($E371*(1-$D$359))*$D371),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C371,MIN(-(SUM($F371:Y371)-$E371),($E371*(1-$D$359))*$D371),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C371,MIN(-(SUM($F371:Z371)-$E371),($E371*(1-$D$359))*$D371),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C371,MIN(-(SUM($F371:AA371)-$E371),($E371*(1-$D$359))*$D371),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C371,MIN(-(SUM($F371:AB371)-$E371),($E371*(1-$D$359))*$D371),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C371,MIN(-(SUM($F371:AC371)-$E371),($E371*(1-$D$359))*$D371),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C371,MIN(-(SUM($F371:AD371)-$E371),($E371*(1-$D$359))*$D371),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C371,MIN(-(SUM($F371:AE371)-$E371),($E371*(1-$D$359))*$D371),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C371,MIN(-(SUM($F371:AF371)-$E371),($E371*(1-$D$359))*$D371),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C371,MIN(-(SUM($F371:AG371)-$E371),($E371*(1-$D$359))*$D371),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C371,MIN(-(SUM($F371:AH371)-$E371),($E371*(1-$D$359))*$D371),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C371,MIN(-(SUM($F371:AI371)-$E371),($E371*(1-$D$359))*$D371),0)*AJ$355","v":0}]
[null,null,11,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C372,MIN(-(SUM(F372:$F372)-$E372),($E372*(1-$D$359))*$D372),0)*G$355","v":0},{"$f":"IF(H$357>=$C372,MIN(-(SUM($F372:G372)-$E372),($E372*(1-$D$359))*$D372),0)*H$355","v":0},{"$f":"IF(I$357>=$C372,MIN(-(SUM($F372:H372)-$E372),($E372*(1-$D$359))*$D372),0)*I$355","v":0},{"$f":"IF(J$357>=$C372,MIN(-(SUM($F372:I372)-$E372),($E372*(1-$D$359))*$D372),0)*J$355","v":0},{"$f":"IF(K$357>=$C372,MIN(-(SUM($F372:J372)-$E372),($E372*(1-$D$359))*$D372),0)*K$355","v":0},{"$f":"IF(L$357>=$C372,MIN(-(SUM($F372:K372)-$E372),($E372*(1-$D$359))*$D372),0)*L$355","v":0},{"$f":"IF(M$357>=$C372,MIN(-(SUM($F372:L372)-$E372),($E372*(1-$D$359))*$D372),0)*M$355","v":0},{"$f":"IF(N$357>=$C372,MIN(-(SUM($F372:M372)-$E372),($E372*(1-$D$359))*$D372),0)*N$355","v":0},{"$f":"IF(O$357>=$C372,MIN(-(SUM($F372:N372)-$E372),($E372*(1-$D$359))*$D372),0)*O$355","v":0},{"$f":"IF(P$357>=$C372,MIN(-(SUM($F372:O372)-$E372),($E372*(1-$D$359))*$D372),0)*P$355","v":0},{"$f":"IF(Q$357>=$C372,MIN(-(SUM($F372:P372)-$E372),($E372*(1-$D$359))*$D372),0)*Q$355","v":0},{"$f":"IF(R$357>=$C372,MIN(-(SUM($F372:Q372)-$E372),($E372*(1-$D$359))*$D372),0)*R$355","v":0},{"$f":"IF(S$357>=$C372,MIN(-(SUM($F372:R372)-$E372),($E372*(1-$D$359))*$D372),0)*S$355","v":0},{"$f":"IF(T$357>=$C372,MIN(-(SUM($F372:S372)-$E372),($E372*(1-$D$359))*$D372),0)*T$355","v":0},{"$f":"IF(U$357>=$C372,MIN(-(SUM($F372:T372)-$E372),($E372*(1-$D$359))*$D372),0)*U$355","v":0},{"$f":"IF(V$357>=$C372,MIN(-(SUM($F372:U372)-$E372),($E372*(1-$D$359))*$D372),0)*V$355","v":0},{"$f":"IF(W$357>=$C372,MIN(-(SUM($F372:V372)-$E372),($E372*(1-$D$359))*$D372),0)*W$355","v":0},{"$f":"IF(X$357>=$C372,MIN(-(SUM($F372:W372)-$E372),($E372*(1-$D$359))*$D372),0)*X$355","v":0},{"$f":"IF(Y$357>=$C372,MIN(-(SUM($F372:X372)-$E372),($E372*(1-$D$359))*$D372),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C372,MIN(-(SUM($F372:Y372)-$E372),($E372*(1-$D$359))*$D372),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C372,MIN(-(SUM($F372:Z372)-$E372),($E372*(1-$D$359))*$D372),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C372,MIN(-(SUM($F372:AA372)-$E372),($E372*(1-$D$359))*$D372),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C372,MIN(-(SUM($F372:AB372)-$E372),($E372*(1-$D$359))*$D372),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C372,MIN(-(SUM($F372:AC372)-$E372),($E372*(1-$D$359))*$D372),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C372,MIN(-(SUM($F372:AD372)-$E372),($E372*(1-$D$359))*$D372),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C372,MIN(-(SUM($F372:AE372)-$E372),($E372*(1-$D$359))*$D372),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C372,MIN(-(SUM($F372:AF372)-$E372),($E372*(1-$D$359))*$D372),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C372,MIN(-(SUM($F372:AG372)-$E372),($E372*(1-$D$359))*$D372),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C372,MIN(-(SUM($F372:AH372)-$E372),($E372*(1-$D$359))*$D372),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C372,MIN(-(SUM($F372:AI372)-$E372),($E372*(1-$D$359))*$D372),0)*AJ$355","v":0}]
[null,null,12,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C373,MIN(-(SUM(F373:$F373)-$E373),($E373*(1-$D$359))*$D373),0)*G$355","v":0},{"$f":"IF(H$357>=$C373,MIN(-(SUM($F373:G373)-$E373),($E373*(1-$D$359))*$D373),0)*H$355","v":0},{"$f":"IF(I$357>=$C373,MIN(-(SUM($F373:H373)-$E373),($E373*(1-$D$359))*$D373),0)*I$355","v":0},{"$f":"IF(J$357>=$C373,MIN(-(SUM($F373:I373)-$E373),($E373*(1-$D$359))*$D373),0)*J$355","v":0},{"$f":"IF(K$357>=$C373,MIN(-(SUM($F373:J373)-$E373),($E373*(1-$D$359))*$D373),0)*K$355","v":0},{"$f":"IF(L$357>=$C373,MIN(-(SUM($F373:K373)-$E373),($E373*(1-$D$359))*$D373),0)*L$355","v":0},{"$f":"IF(M$357>=$C373,MIN(-(SUM($F373:L373)-$E373),($E373*(1-$D$359))*$D373),0)*M$355","v":0},{"$f":"IF(N$357>=$C373,MIN(-(SUM($F373:M373)-$E373),($E373*(1-$D$359))*$D373),0)*N$355","v":0},{"$f":"IF(O$357>=$C373,MIN(-(SUM($F373:N373)-$E373),($E373*(1-$D$359))*$D373),0)*O$355","v":0},{"$f":"IF(P$357>=$C373,MIN(-(SUM($F373:O373)-$E373),($E373*(1-$D$359))*$D373),0)*P$355","v":0},{"$f":"IF(Q$357>=$C373,MIN(-(SUM($F373:P373)-$E373),($E373*(1-$D$359))*$D373),0)*Q$355","v":0},{"$f":"IF(R$357>=$C373,MIN(-(SUM($F373:Q373)-$E373),($E373*(1-$D$359))*$D373),0)*R$355","v":0},{"$f":"IF(S$357>=$C373,MIN(-(SUM($F373:R373)-$E373),($E373*(1-$D$359))*$D373),0)*S$355","v":0},{"$f":"IF(T$357>=$C373,MIN(-(SUM($F373:S373)-$E373),($E373*(1-$D$359))*$D373),0)*T$355","v":0},{"$f":"IF(U$357>=$C373,MIN(-(SUM($F373:T373)-$E373),($E373*(1-$D$359))*$D373),0)*U$355","v":0},{"$f":"IF(V$357>=$C373,MIN(-(SUM($F373:U373)-$E373),($E373*(1-$D$359))*$D373),0)*V$355","v":0},{"$f":"IF(W$357>=$C373,MIN(-(SUM($F373:V373)-$E373),($E373*(1-$D$359))*$D373),0)*W$355","v":0},{"$f":"IF(X$357>=$C373,MIN(-(SUM($F373:W373)-$E373),($E373*(1-$D$359))*$D373),0)*X$355","v":0},{"$f":"IF(Y$357>=$C373,MIN(-(SUM($F373:X373)-$E373),($E373*(1-$D$359))*$D373),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C373,MIN(-(SUM($F373:Y373)-$E373),($E373*(1-$D$359))*$D373),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C373,MIN(-(SUM($F373:Z373)-$E373),($E373*(1-$D$359))*$D373),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C373,MIN(-(SUM($F373:AA373)-$E373),($E373*(1-$D$359))*$D373),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C373,MIN(-(SUM($F373:AB373)-$E373),($E373*(1-$D$359))*$D373),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C373,MIN(-(SUM($F373:AC373)-$E373),($E373*(1-$D$359))*$D373),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C373,MIN(-(SUM($F373:AD373)-$E373),($E373*(1-$D$359))*$D373),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C373,MIN(-(SUM($F373:AE373)-$E373),($E373*(1-$D$359))*$D373),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C373,MIN(-(SUM($F373:AF373)-$E373),($E373*(1-$D$359))*$D373),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C373,MIN(-(SUM($F373:AG373)-$E373),($E373*(1-$D$359))*$D373),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C373,MIN(-(SUM($F373:AH373)-$E373),($E373*(1-$D$359))*$D373),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C373,MIN(-(SUM($F373:AI373)-$E373),($E373*(1-$D$359))*$D373),0)*AJ$355","v":0}]
[null,null,13,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C374,MIN(-(SUM(F374:$F374)-$E374),($E374*(1-$D$359))*$D374),0)*G$355","v":0},{"$f":"IF(H$357>=$C374,MIN(-(SUM($F374:G374)-$E374),($E374*(1-$D$359))*$D374),0)*H$355","v":0},{"$f":"IF(I$357>=$C374,MIN(-(SUM($F374:H374)-$E374),($E374*(1-$D$359))*$D374),0)*I$355","v":0},{"$f":"IF(J$357>=$C374,MIN(-(SUM($F374:I374)-$E374),($E374*(1-$D$359))*$D374),0)*J$355","v":0},{"$f":"IF(K$357>=$C374,MIN(-(SUM($F374:J374)-$E374),($E374*(1-$D$359))*$D374),0)*K$355","v":0},{"$f":"IF(L$357>=$C374,MIN(-(SUM($F374:K374)-$E374),($E374*(1-$D$359))*$D374),0)*L$355","v":0},{"$f":"IF(M$357>=$C374,MIN(-(SUM($F374:L374)-$E374),($E374*(1-$D$359))*$D374),0)*M$355","v":0},{"$f":"IF(N$357>=$C374,MIN(-(SUM($F374:M374)-$E374),($E374*(1-$D$359))*$D374),0)*N$355","v":0},{"$f":"IF(O$357>=$C374,MIN(-(SUM($F374:N374)-$E374),($E374*(1-$D$359))*$D374),0)*O$355","v":0},{"$f":"IF(P$357>=$C374,MIN(-(SUM($F374:O374)-$E374),($E374*(1-$D$359))*$D374),0)*P$355","v":0},{"$f":"IF(Q$357>=$C374,MIN(-(SUM($F374:P374)-$E374),($E374*(1-$D$359))*$D374),0)*Q$355","v":0},{"$f":"IF(R$357>=$C374,MIN(-(SUM($F374:Q374)-$E374),($E374*(1-$D$359))*$D374),0)*R$355","v":0},{"$f":"IF(S$357>=$C374,MIN(-(SUM($F374:R374)-$E374),($E374*(1-$D$359))*$D374),0)*S$355","v":0},{"$f":"IF(T$357>=$C374,MIN(-(SUM($F374:S374)-$E374),($E374*(1-$D$359))*$D374),0)*T$355","v":0},{"$f":"IF(U$357>=$C374,MIN(-(SUM($F374:T374)-$E374),($E374*(1-$D$359))*$D374),0)*U$355","v":0},{"$f":"IF(V$357>=$C374,MIN(-(SUM($F374:U374)-$E374),($E374*(1-$D$359))*$D374),0)*V$355","v":0},{"$f":"IF(W$357>=$C374,MIN(-(SUM($F374:V374)-$E374),($E374*(1-$D$359))*$D374),0)*W$355","v":0},{"$f":"IF(X$357>=$C374,MIN(-(SUM($F374:W374)-$E374),($E374*(1-$D$359))*$D374),0)*X$355","v":0},{"$f":"IF(Y$357>=$C374,MIN(-(SUM($F374:X374)-$E374),($E374*(1-$D$359))*$D374),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C374,MIN(-(SUM($F374:Y374)-$E374),($E374*(1-$D$359))*$D374),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C374,MIN(-(SUM($F374:Z374)-$E374),($E374*(1-$D$359))*$D374),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C374,MIN(-(SUM($F374:AA374)-$E374),($E374*(1-$D$359))*$D374),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C374,MIN(-(SUM($F374:AB374)-$E374),($E374*(1-$D$359))*$D374),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C374,MIN(-(SUM($F374:AC374)-$E374),($E374*(1-$D$359))*$D374),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C374,MIN(-(SUM($F374:AD374)-$E374),($E374*(1-$D$359))*$D374),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C374,MIN(-(SUM($F374:AE374)-$E374),($E374*(1-$D$359))*$D374),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C374,MIN(-(SUM($F374:AF374)-$E374),($E374*(1-$D$359))*$D374),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C374,MIN(-(SUM($F374:AG374)-$E374),($E374*(1-$D$359))*$D374),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C374,MIN(-(SUM($F374:AH374)-$E374),($E374*(1-$D$359))*$D374),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C374,MIN(-(SUM($F374:AI374)-$E374),($E374*(1-$D$359))*$D374),0)*AJ$355","v":0}]
[null,null,14,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C375,MIN(-(SUM(F375:$F375)-$E375),($E375*(1-$D$359))*$D375),0)*G$355","v":0},{"$f":"IF(H$357>=$C375,MIN(-(SUM($F375:G375)-$E375),($E375*(1-$D$359))*$D375),0)*H$355","v":0},{"$f":"IF(I$357>=$C375,MIN(-(SUM($F375:H375)-$E375),($E375*(1-$D$359))*$D375),0)*I$355","v":0},{"$f":"IF(J$357>=$C375,MIN(-(SUM($F375:I375)-$E375),($E375*(1-$D$359))*$D375),0)*J$355","v":0},{"$f":"IF(K$357>=$C375,MIN(-(SUM($F375:J375)-$E375),($E375*(1-$D$359))*$D375),0)*K$355","v":0},{"$f":"IF(L$357>=$C375,MIN(-(SUM($F375:K375)-$E375),($E375*(1-$D$359))*$D375),0)*L$355","v":0},{"$f":"IF(M$357>=$C375,MIN(-(SUM($F375:L375)-$E375),($E375*(1-$D$359))*$D375),0)*M$355","v":0},{"$f":"IF(N$357>=$C375,MIN(-(SUM($F375:M375)-$E375),($E375*(1-$D$359))*$D375),0)*N$355","v":0},{"$f":"IF(O$357>=$C375,MIN(-(SUM($F375:N375)-$E375),($E375*(1-$D$359))*$D375),0)*O$355","v":0},{"$f":"IF(P$357>=$C375,MIN(-(SUM($F375:O375)-$E375),($E375*(1-$D$359))*$D375),0)*P$355","v":0},{"$f":"IF(Q$357>=$C375,MIN(-(SUM($F375:P375)-$E375),($E375*(1-$D$359))*$D375),0)*Q$355","v":0},{"$f":"IF(R$357>=$C375,MIN(-(SUM($F375:Q375)-$E375),($E375*(1-$D$359))*$D375),0)*R$355","v":0},{"$f":"IF(S$357>=$C375,MIN(-(SUM($F375:R375)-$E375),($E375*(1-$D$359))*$D375),0)*S$355","v":0},{"$f":"IF(T$357>=$C375,MIN(-(SUM($F375:S375)-$E375),($E375*(1-$D$359))*$D375),0)*T$355","v":0},{"$f":"IF(U$357>=$C375,MIN(-(SUM($F375:T375)-$E375),($E375*(1-$D$359))*$D375),0)*U$355","v":0},{"$f":"IF(V$357>=$C375,MIN(-(SUM($F375:U375)-$E375),($E375*(1-$D$359))*$D375),0)*V$355","v":0},{"$f":"IF(W$357>=$C375,MIN(-(SUM($F375:V375)-$E375),($E375*(1-$D$359))*$D375),0)*W$355","v":0},{"$f":"IF(X$357>=$C375,MIN(-(SUM($F375:W375)-$E375),($E375*(1-$D$359))*$D375),0)*X$355","v":0},{"$f":"IF(Y$357>=$C375,MIN(-(SUM($F375:X375)-$E375),($E375*(1-$D$359))*$D375),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C375,MIN(-(SUM($F375:Y375)-$E375),($E375*(1-$D$359))*$D375),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C375,MIN(-(SUM($F375:Z375)-$E375),($E375*(1-$D$359))*$D375),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C375,MIN(-(SUM($F375:AA375)-$E375),($E375*(1-$D$359))*$D375),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C375,MIN(-(SUM($F375:AB375)-$E375),($E375*(1-$D$359))*$D375),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C375,MIN(-(SUM($F375:AC375)-$E375),($E375*(1-$D$359))*$D375),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C375,MIN(-(SUM($F375:AD375)-$E375),($E375*(1-$D$359))*$D375),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C375,MIN(-(SUM($F375:AE375)-$E375),($E375*(1-$D$359))*$D375),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C375,MIN(-(SUM($F375:AF375)-$E375),($E375*(1-$D$359))*$D375),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C375,MIN(-(SUM($F375:AG375)-$E375),($E375*(1-$D$359))*$D375),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C375,MIN(-(SUM($F375:AH375)-$E375),($E375*(1-$D$359))*$D375),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C375,MIN(-(SUM($F375:AI375)-$E375),($E375*(1-$D$359))*$D375),0)*AJ$355","v":0}]
[null,null,15,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C376,MIN(-(SUM(F376:$F376)-$E376),($E376*(1-$D$359))*$D376),0)*G$355","v":0},{"$f":"IF(H$357>=$C376,MIN(-(SUM($F376:G376)-$E376),($E376*(1-$D$359))*$D376),0)*H$355","v":0},{"$f":"IF(I$357>=$C376,MIN(-(SUM($F376:H376)-$E376),($E376*(1-$D$359))*$D376),0)*I$355","v":0},{"$f":"IF(J$357>=$C376,MIN(-(SUM($F376:I376)-$E376),($E376*(1-$D$359))*$D376),0)*J$355","v":0},{"$f":"IF(K$357>=$C376,MIN(-(SUM($F376:J376)-$E376),($E376*(1-$D$359))*$D376),0)*K$355","v":0},{"$f":"IF(L$357>=$C376,MIN(-(SUM($F376:K376)-$E376),($E376*(1-$D$359))*$D376),0)*L$355","v":0},{"$f":"IF(M$357>=$C376,MIN(-(SUM($F376:L376)-$E376),($E376*(1-$D$359))*$D376),0)*M$355","v":0},{"$f":"IF(N$357>=$C376,MIN(-(SUM($F376:M376)-$E376),($E376*(1-$D$359))*$D376),0)*N$355","v":0},{"$f":"IF(O$357>=$C376,MIN(-(SUM($F376:N376)-$E376),($E376*(1-$D$359))*$D376),0)*O$355","v":0},{"$f":"IF(P$357>=$C376,MIN(-(SUM($F376:O376)-$E376),($E376*(1-$D$359))*$D376),0)*P$355","v":0},{"$f":"IF(Q$357>=$C376,MIN(-(SUM($F376:P376)-$E376),($E376*(1-$D$359))*$D376),0)*Q$355","v":0},{"$f":"IF(R$357>=$C376,MIN(-(SUM($F376:Q376)-$E376),($E376*(1-$D$359))*$D376),0)*R$355","v":0},{"$f":"IF(S$357>=$C376,MIN(-(SUM($F376:R376)-$E376),($E376*(1-$D$359))*$D376),0)*S$355","v":0},{"$f":"IF(T$357>=$C376,MIN(-(SUM($F376:S376)-$E376),($E376*(1-$D$359))*$D376),0)*T$355","v":0},{"$f":"IF(U$357>=$C376,MIN(-(SUM($F376:T376)-$E376),($E376*(1-$D$359))*$D376),0)*U$355","v":0},{"$f":"IF(V$357>=$C376,MIN(-(SUM($F376:U376)-$E376),($E376*(1-$D$359))*$D376),0)*V$355","v":0},{"$f":"IF(W$357>=$C376,MIN(-(SUM($F376:V376)-$E376),($E376*(1-$D$359))*$D376),0)*W$355","v":0},{"$f":"IF(X$357>=$C376,MIN(-(SUM($F376:W376)-$E376),($E376*(1-$D$359))*$D376),0)*X$355","v":0},{"$f":"IF(Y$357>=$C376,MIN(-(SUM($F376:X376)-$E376),($E376*(1-$D$359))*$D376),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C376,MIN(-(SUM($F376:Y376)-$E376),($E376*(1-$D$359))*$D376),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C376,MIN(-(SUM($F376:Z376)-$E376),($E376*(1-$D$359))*$D376),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C376,MIN(-(SUM($F376:AA376)-$E376),($E376*(1-$D$359))*$D376),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C376,MIN(-(SUM($F376:AB376)-$E376),($E376*(1-$D$359))*$D376),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C376,MIN(-(SUM($F376:AC376)-$E376),($E376*(1-$D$359))*$D376),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C376,MIN(-(SUM($F376:AD376)-$E376),($E376*(1-$D$359))*$D376),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C376,MIN(-(SUM($F376:AE376)-$E376),($E376*(1-$D$359))*$D376),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C376,MIN(-(SUM($F376:AF376)-$E376),($E376*(1-$D$359))*$D376),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C376,MIN(-(SUM($F376:AG376)-$E376),($E376*(1-$D$359))*$D376),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C376,MIN(-(SUM($F376:AH376)-$E376),($E376*(1-$D$359))*$D376),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C376,MIN(-(SUM($F376:AI376)-$E376),($E376*(1-$D$359))*$D376),0)*AJ$355","v":0}]
[null,null,16,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C377,MIN(-(SUM(F377:$F377)-$E377),($E377*(1-$D$359))*$D377),0)*G$355","v":0},{"$f":"IF(H$357>=$C377,MIN(-(SUM($F377:G377)-$E377),($E377*(1-$D$359))*$D377),0)*H$355","v":0},{"$f":"IF(I$357>=$C377,MIN(-(SUM($F377:H377)-$E377),($E377*(1-$D$359))*$D377),0)*I$355","v":0},{"$f":"IF(J$357>=$C377,MIN(-(SUM($F377:I377)-$E377),($E377*(1-$D$359))*$D377),0)*J$355","v":0},{"$f":"IF(K$357>=$C377,MIN(-(SUM($F377:J377)-$E377),($E377*(1-$D$359))*$D377),0)*K$355","v":0},{"$f":"IF(L$357>=$C377,MIN(-(SUM($F377:K377)-$E377),($E377*(1-$D$359))*$D377),0)*L$355","v":0},{"$f":"IF(M$357>=$C377,MIN(-(SUM($F377:L377)-$E377),($E377*(1-$D$359))*$D377),0)*M$355","v":0},{"$f":"IF(N$357>=$C377,MIN(-(SUM($F377:M377)-$E377),($E377*(1-$D$359))*$D377),0)*N$355","v":0},{"$f":"IF(O$357>=$C377,MIN(-(SUM($F377:N377)-$E377),($E377*(1-$D$359))*$D377),0)*O$355","v":0},{"$f":"IF(P$357>=$C377,MIN(-(SUM($F377:O377)-$E377),($E377*(1-$D$359))*$D377),0)*P$355","v":0},{"$f":"IF(Q$357>=$C377,MIN(-(SUM($F377:P377)-$E377),($E377*(1-$D$359))*$D377),0)*Q$355","v":0},{"$f":"IF(R$357>=$C377,MIN(-(SUM($F377:Q377)-$E377),($E377*(1-$D$359))*$D377),0)*R$355","v":0},{"$f":"IF(S$357>=$C377,MIN(-(SUM($F377:R377)-$E377),($E377*(1-$D$359))*$D377),0)*S$355","v":0},{"$f":"IF(T$357>=$C377,MIN(-(SUM($F377:S377)-$E377),($E377*(1-$D$359))*$D377),0)*T$355","v":0},{"$f":"IF(U$357>=$C377,MIN(-(SUM($F377:T377)-$E377),($E377*(1-$D$359))*$D377),0)*U$355","v":0},{"$f":"IF(V$357>=$C377,MIN(-(SUM($F377:U377)-$E377),($E377*(1-$D$359))*$D377),0)*V$355","v":0},{"$f":"IF(W$357>=$C377,MIN(-(SUM($F377:V377)-$E377),($E377*(1-$D$359))*$D377),0)*W$355","v":0},{"$f":"IF(X$357>=$C377,MIN(-(SUM($F377:W377)-$E377),($E377*(1-$D$359))*$D377),0)*X$355","v":0},{"$f":"IF(Y$357>=$C377,MIN(-(SUM($F377:X377)-$E377),($E377*(1-$D$359))*$D377),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C377,MIN(-(SUM($F377:Y377)-$E377),($E377*(1-$D$359))*$D377),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C377,MIN(-(SUM($F377:Z377)-$E377),($E377*(1-$D$359))*$D377),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C377,MIN(-(SUM($F377:AA377)-$E377),($E377*(1-$D$359))*$D377),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C377,MIN(-(SUM($F377:AB377)-$E377),($E377*(1-$D$359))*$D377),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C377,MIN(-(SUM($F377:AC377)-$E377),($E377*(1-$D$359))*$D377),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C377,MIN(-(SUM($F377:AD377)-$E377),($E377*(1-$D$359))*$D377),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C377,MIN(-(SUM($F377:AE377)-$E377),($E377*(1-$D$359))*$D377),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C377,MIN(-(SUM($F377:AF377)-$E377),($E377*(1-$D$359))*$D377),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C377,MIN(-(SUM($F377:AG377)-$E377),($E377*(1-$D$359))*$D377),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C377,MIN(-(SUM($F377:AH377)-$E377),($E377*(1-$D$359))*$D377),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C377,MIN(-(SUM($F377:AI377)-$E377),($E377*(1-$D$359))*$D377),0)*AJ$355","v":0}]
[null,null,17,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C378,MIN(-(SUM(F378:$F378)-$E378),($E378*(1-$D$359))*$D378),0)*G$355","v":0},{"$f":"IF(H$357>=$C378,MIN(-(SUM($F378:G378)-$E378),($E378*(1-$D$359))*$D378),0)*H$355","v":0},{"$f":"IF(I$357>=$C378,MIN(-(SUM($F378:H378)-$E378),($E378*(1-$D$359))*$D378),0)*I$355","v":0},{"$f":"IF(J$357>=$C378,MIN(-(SUM($F378:I378)-$E378),($E378*(1-$D$359))*$D378),0)*J$355","v":0},{"$f":"IF(K$357>=$C378,MIN(-(SUM($F378:J378)-$E378),($E378*(1-$D$359))*$D378),0)*K$355","v":0},{"$f":"IF(L$357>=$C378,MIN(-(SUM($F378:K378)-$E378),($E378*(1-$D$359))*$D378),0)*L$355","v":0},{"$f":"IF(M$357>=$C378,MIN(-(SUM($F378:L378)-$E378),($E378*(1-$D$359))*$D378),0)*M$355","v":0},{"$f":"IF(N$357>=$C378,MIN(-(SUM($F378:M378)-$E378),($E378*(1-$D$359))*$D378),0)*N$355","v":0},{"$f":"IF(O$357>=$C378,MIN(-(SUM($F378:N378)-$E378),($E378*(1-$D$359))*$D378),0)*O$355","v":0},{"$f":"IF(P$357>=$C378,MIN(-(SUM($F378:O378)-$E378),($E378*(1-$D$359))*$D378),0)*P$355","v":0},{"$f":"IF(Q$357>=$C378,MIN(-(SUM($F378:P378)-$E378),($E378*(1-$D$359))*$D378),0)*Q$355","v":0},{"$f":"IF(R$357>=$C378,MIN(-(SUM($F378:Q378)-$E378),($E378*(1-$D$359))*$D378),0)*R$355","v":0},{"$f":"IF(S$357>=$C378,MIN(-(SUM($F378:R378)-$E378),($E378*(1-$D$359))*$D378),0)*S$355","v":0},{"$f":"IF(T$357>=$C378,MIN(-(SUM($F378:S378)-$E378),($E378*(1-$D$359))*$D378),0)*T$355","v":0},{"$f":"IF(U$357>=$C378,MIN(-(SUM($F378:T378)-$E378),($E378*(1-$D$359))*$D378),0)*U$355","v":0},{"$f":"IF(V$357>=$C378,MIN(-(SUM($F378:U378)-$E378),($E378*(1-$D$359))*$D378),0)*V$355","v":0},{"$f":"IF(W$357>=$C378,MIN(-(SUM($F378:V378)-$E378),($E378*(1-$D$359))*$D378),0)*W$355","v":0},{"$f":"IF(X$357>=$C378,MIN(-(SUM($F378:W378)-$E378),($E378*(1-$D$359))*$D378),0)*X$355","v":0},{"$f":"IF(Y$357>=$C378,MIN(-(SUM($F378:X378)-$E378),($E378*(1-$D$359))*$D378),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C378,MIN(-(SUM($F378:Y378)-$E378),($E378*(1-$D$359))*$D378),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C378,MIN(-(SUM($F378:Z378)-$E378),($E378*(1-$D$359))*$D378),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C378,MIN(-(SUM($F378:AA378)-$E378),($E378*(1-$D$359))*$D378),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C378,MIN(-(SUM($F378:AB378)-$E378),($E378*(1-$D$359))*$D378),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C378,MIN(-(SUM($F378:AC378)-$E378),($E378*(1-$D$359))*$D378),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C378,MIN(-(SUM($F378:AD378)-$E378),($E378*(1-$D$359))*$D378),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C378,MIN(-(SUM($F378:AE378)-$E378),($E378*(1-$D$359))*$D378),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C378,MIN(-(SUM($F378:AF378)-$E378),($E378*(1-$D$359))*$D378),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C378,MIN(-(SUM($F378:AG378)-$E378),($E378*(1-$D$359))*$D378),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C378,MIN(-(SUM($F378:AH378)-$E378),($E378*(1-$D$359))*$D378),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C378,MIN(-(SUM($F378:AI378)-$E378),($E378*(1-$D$359))*$D378),0)*AJ$355","v":0}]
[null,null,18,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C379,MIN(-(SUM(F379:$F379)-$E379),($E379*(1-$D$359))*$D379),0)*G$355","v":0},{"$f":"IF(H$357>=$C379,MIN(-(SUM($F379:G379)-$E379),($E379*(1-$D$359))*$D379),0)*H$355","v":0},{"$f":"IF(I$357>=$C379,MIN(-(SUM($F379:H379)-$E379),($E379*(1-$D$359))*$D379),0)*I$355","v":0},{"$f":"IF(J$357>=$C379,MIN(-(SUM($F379:I379)-$E379),($E379*(1-$D$359))*$D379),0)*J$355","v":0},{"$f":"IF(K$357>=$C379,MIN(-(SUM($F379:J379)-$E379),($E379*(1-$D$359))*$D379),0)*K$355","v":0},{"$f":"IF(L$357>=$C379,MIN(-(SUM($F379:K379)-$E379),($E379*(1-$D$359))*$D379),0)*L$355","v":0},{"$f":"IF(M$357>=$C379,MIN(-(SUM($F379:L379)-$E379),($E379*(1-$D$359))*$D379),0)*M$355","v":0},{"$f":"IF(N$357>=$C379,MIN(-(SUM($F379:M379)-$E379),($E379*(1-$D$359))*$D379),0)*N$355","v":0},{"$f":"IF(O$357>=$C379,MIN(-(SUM($F379:N379)-$E379),($E379*(1-$D$359))*$D379),0)*O$355","v":0},{"$f":"IF(P$357>=$C379,MIN(-(SUM($F379:O379)-$E379),($E379*(1-$D$359))*$D379),0)*P$355","v":0},{"$f":"IF(Q$357>=$C379,MIN(-(SUM($F379:P379)-$E379),($E379*(1-$D$359))*$D379),0)*Q$355","v":0},{"$f":"IF(R$357>=$C379,MIN(-(SUM($F379:Q379)-$E379),($E379*(1-$D$359))*$D379),0)*R$355","v":0},{"$f":"IF(S$357>=$C379,MIN(-(SUM($F379:R379)-$E379),($E379*(1-$D$359))*$D379),0)*S$355","v":0},{"$f":"IF(T$357>=$C379,MIN(-(SUM($F379:S379)-$E379),($E379*(1-$D$359))*$D379),0)*T$355","v":0},{"$f":"IF(U$357>=$C379,MIN(-(SUM($F379:T379)-$E379),($E379*(1-$D$359))*$D379),0)*U$355","v":0},{"$f":"IF(V$357>=$C379,MIN(-(SUM($F379:U379)-$E379),($E379*(1-$D$359))*$D379),0)*V$355","v":0},{"$f":"IF(W$357>=$C379,MIN(-(SUM($F379:V379)-$E379),($E379*(1-$D$359))*$D379),0)*W$355","v":0},{"$f":"IF(X$357>=$C379,MIN(-(SUM($F379:W379)-$E379),($E379*(1-$D$359))*$D379),0)*X$355","v":0},{"$f":"IF(Y$357>=$C379,MIN(-(SUM($F379:X379)-$E379),($E379*(1-$D$359))*$D379),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C379,MIN(-(SUM($F379:Y379)-$E379),($E379*(1-$D$359))*$D379),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C379,MIN(-(SUM($F379:Z379)-$E379),($E379*(1-$D$359))*$D379),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C379,MIN(-(SUM($F379:AA379)-$E379),($E379*(1-$D$359))*$D379),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C379,MIN(-(SUM($F379:AB379)-$E379),($E379*(1-$D$359))*$D379),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C379,MIN(-(SUM($F379:AC379)-$E379),($E379*(1-$D$359))*$D379),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C379,MIN(-(SUM($F379:AD379)-$E379),($E379*(1-$D$359))*$D379),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C379,MIN(-(SUM($F379:AE379)-$E379),($E379*(1-$D$359))*$D379),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C379,MIN(-(SUM($F379:AF379)-$E379),($E379*(1-$D$359))*$D379),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C379,MIN(-(SUM($F379:AG379)-$E379),($E379*(1-$D$359))*$D379),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C379,MIN(-(SUM($F379:AH379)-$E379),($E379*(1-$D$359))*$D379),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C379,MIN(-(SUM($F379:AI379)-$E379),($E379*(1-$D$359))*$D379),0)*AJ$355","v":0}]
[null,null,19,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C380,MIN(-(SUM(F380:$F380)-$E380),($E380*(1-$D$359))*$D380),0)*G$355","v":0},{"$f":"IF(H$357>=$C380,MIN(-(SUM($F380:G380)-$E380),($E380*(1-$D$359))*$D380),0)*H$355","v":0},{"$f":"IF(I$357>=$C380,MIN(-(SUM($F380:H380)-$E380),($E380*(1-$D$359))*$D380),0)*I$355","v":0},{"$f":"IF(J$357>=$C380,MIN(-(SUM($F380:I380)-$E380),($E380*(1-$D$359))*$D380),0)*J$355","v":0},{"$f":"IF(K$357>=$C380,MIN(-(SUM($F380:J380)-$E380),($E380*(1-$D$359))*$D380),0)*K$355","v":0},{"$f":"IF(L$357>=$C380,MIN(-(SUM($F380:K380)-$E380),($E380*(1-$D$359))*$D380),0)*L$355","v":0},{"$f":"IF(M$357>=$C380,MIN(-(SUM($F380:L380)-$E380),($E380*(1-$D$359))*$D380),0)*M$355","v":0},{"$f":"IF(N$357>=$C380,MIN(-(SUM($F380:M380)-$E380),($E380*(1-$D$359))*$D380),0)*N$355","v":0},{"$f":"IF(O$357>=$C380,MIN(-(SUM($F380:N380)-$E380),($E380*(1-$D$359))*$D380),0)*O$355","v":0},{"$f":"IF(P$357>=$C380,MIN(-(SUM($F380:O380)-$E380),($E380*(1-$D$359))*$D380),0)*P$355","v":0},{"$f":"IF(Q$357>=$C380,MIN(-(SUM($F380:P380)-$E380),($E380*(1-$D$359))*$D380),0)*Q$355","v":0},{"$f":"IF(R$357>=$C380,MIN(-(SUM($F380:Q380)-$E380),($E380*(1-$D$359))*$D380),0)*R$355","v":0},{"$f":"IF(S$357>=$C380,MIN(-(SUM($F380:R380)-$E380),($E380*(1-$D$359))*$D380),0)*S$355","v":0},{"$f":"IF(T$357>=$C380,MIN(-(SUM($F380:S380)-$E380),($E380*(1-$D$359))*$D380),0)*T$355","v":0},{"$f":"IF(U$357>=$C380,MIN(-(SUM($F380:T380)-$E380),($E380*(1-$D$359))*$D380),0)*U$355","v":0},{"$f":"IF(V$357>=$C380,MIN(-(SUM($F380:U380)-$E380),($E380*(1-$D$359))*$D380),0)*V$355","v":0},{"$f":"IF(W$357>=$C380,MIN(-(SUM($F380:V380)-$E380),($E380*(1-$D$359))*$D380),0)*W$355","v":0},{"$f":"IF(X$357>=$C380,MIN(-(SUM($F380:W380)-$E380),($E380*(1-$D$359))*$D380),0)*X$355","v":0},{"$f":"IF(Y$357>=$C380,MIN(-(SUM($F380:X380)-$E380),($E380*(1-$D$359))*$D380),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C380,MIN(-(SUM($F380:Y380)-$E380),($E380*(1-$D$359))*$D380),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C380,MIN(-(SUM($F380:Z380)-$E380),($E380*(1-$D$359))*$D380),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C380,MIN(-(SUM($F380:AA380)-$E380),($E380*(1-$D$359))*$D380),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C380,MIN(-(SUM($F380:AB380)-$E380),($E380*(1-$D$359))*$D380),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C380,MIN(-(SUM($F380:AC380)-$E380),($E380*(1-$D$359))*$D380),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C380,MIN(-(SUM($F380:AD380)-$E380),($E380*(1-$D$359))*$D380),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C380,MIN(-(SUM($F380:AE380)-$E380),($E380*(1-$D$359))*$D380),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C380,MIN(-(SUM($F380:AF380)-$E380),($E380*(1-$D$359))*$D380),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C380,MIN(-(SUM($F380:AG380)-$E380),($E380*(1-$D$359))*$D380),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C380,MIN(-(SUM($F380:AH380)-$E380),($E380*(1-$D$359))*$D380),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C380,MIN(-(SUM($F380:AI380)-$E380),($E380*(1-$D$359))*$D380),0)*AJ$355","v":0}]
[null,null,20,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C381,MIN(-(SUM(F381:$F381)-$E381),($E381*(1-$D$359))*$D381),0)*G$355","v":0},{"$f":"IF(H$357>=$C381,MIN(-(SUM($F381:G381)-$E381),($E381*(1-$D$359))*$D381),0)*H$355","v":0},{"$f":"IF(I$357>=$C381,MIN(-(SUM($F381:H381)-$E381),($E381*(1-$D$359))*$D381),0)*I$355","v":0},{"$f":"IF(J$357>=$C381,MIN(-(SUM($F381:I381)-$E381),($E381*(1-$D$359))*$D381),0)*J$355","v":0},{"$f":"IF(K$357>=$C381,MIN(-(SUM($F381:J381)-$E381),($E381*(1-$D$359))*$D381),0)*K$355","v":0},{"$f":"IF(L$357>=$C381,MIN(-(SUM($F381:K381)-$E381),($E381*(1-$D$359))*$D381),0)*L$355","v":0},{"$f":"IF(M$357>=$C381,MIN(-(SUM($F381:L381)-$E381),($E381*(1-$D$359))*$D381),0)*M$355","v":0},{"$f":"IF(N$357>=$C381,MIN(-(SUM($F381:M381)-$E381),($E381*(1-$D$359))*$D381),0)*N$355","v":0},{"$f":"IF(O$357>=$C381,MIN(-(SUM($F381:N381)-$E381),($E381*(1-$D$359))*$D381),0)*O$355","v":0},{"$f":"IF(P$357>=$C381,MIN(-(SUM($F381:O381)-$E381),($E381*(1-$D$359))*$D381),0)*P$355","v":0},{"$f":"IF(Q$357>=$C381,MIN(-(SUM($F381:P381)-$E381),($E381*(1-$D$359))*$D381),0)*Q$355","v":0},{"$f":"IF(R$357>=$C381,MIN(-(SUM($F381:Q381)-$E381),($E381*(1-$D$359))*$D381),0)*R$355","v":0},{"$f":"IF(S$357>=$C381,MIN(-(SUM($F381:R381)-$E381),($E381*(1-$D$359))*$D381),0)*S$355","v":0},{"$f":"IF(T$357>=$C381,MIN(-(SUM($F381:S381)-$E381),($E381*(1-$D$359))*$D381),0)*T$355","v":0},{"$f":"IF(U$357>=$C381,MIN(-(SUM($F381:T381)-$E381),($E381*(1-$D$359))*$D381),0)*U$355","v":0},{"$f":"IF(V$357>=$C381,MIN(-(SUM($F381:U381)-$E381),($E381*(1-$D$359))*$D381),0)*V$355","v":0},{"$f":"IF(W$357>=$C381,MIN(-(SUM($F381:V381)-$E381),($E381*(1-$D$359))*$D381),0)*W$355","v":0},{"$f":"IF(X$357>=$C381,MIN(-(SUM($F381:W381)-$E381),($E381*(1-$D$359))*$D381),0)*X$355","v":0},{"$f":"IF(Y$357>=$C381,MIN(-(SUM($F381:X381)-$E381),($E381*(1-$D$359))*$D381),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C381,MIN(-(SUM($F381:Y381)-$E381),($E381*(1-$D$359))*$D381),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C381,MIN(-(SUM($F381:Z381)-$E381),($E381*(1-$D$359))*$D381),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C381,MIN(-(SUM($F381:AA381)-$E381),($E381*(1-$D$359))*$D381),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C381,MIN(-(SUM($F381:AB381)-$E381),($E381*(1-$D$359))*$D381),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C381,MIN(-(SUM($F381:AC381)-$E381),($E381*(1-$D$359))*$D381),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C381,MIN(-(SUM($F381:AD381)-$E381),($E381*(1-$D$359))*$D381),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C381,MIN(-(SUM($F381:AE381)-$E381),($E381*(1-$D$359))*$D381),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C381,MIN(-(SUM($F381:AF381)-$E381),($E381*(1-$D$359))*$D381),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C381,MIN(-(SUM($F381:AG381)-$E381),($E381*(1-$D$359))*$D381),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C381,MIN(-(SUM($F381:AH381)-$E381),($E381*(1-$D$359))*$D381),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C381,MIN(-(SUM($F381:AI381)-$E381),($E381*(1-$D$359))*$D381),0)*AJ$355","v":0}]
[null,null,21,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C382,MIN(-(SUM(F382:$F382)-$E382),($E382*(1-$D$359))*$D382),0)*G$355","v":0},{"$f":"IF(H$357>=$C382,MIN(-(SUM($F382:G382)-$E382),($E382*(1-$D$359))*$D382),0)*H$355","v":0},{"$f":"IF(I$357>=$C382,MIN(-(SUM($F382:H382)-$E382),($E382*(1-$D$359))*$D382),0)*I$355","v":0},{"$f":"IF(J$357>=$C382,MIN(-(SUM($F382:I382)-$E382),($E382*(1-$D$359))*$D382),0)*J$355","v":0},{"$f":"IF(K$357>=$C382,MIN(-(SUM($F382:J382)-$E382),($E382*(1-$D$359))*$D382),0)*K$355","v":0},{"$f":"IF(L$357>=$C382,MIN(-(SUM($F382:K382)-$E382),($E382*(1-$D$359))*$D382),0)*L$355","v":0},{"$f":"IF(M$357>=$C382,MIN(-(SUM($F382:L382)-$E382),($E382*(1-$D$359))*$D382),0)*M$355","v":0},{"$f":"IF(N$357>=$C382,MIN(-(SUM($F382:M382)-$E382),($E382*(1-$D$359))*$D382),0)*N$355","v":0},{"$f":"IF(O$357>=$C382,MIN(-(SUM($F382:N382)-$E382),($E382*(1-$D$359))*$D382),0)*O$355","v":0},{"$f":"IF(P$357>=$C382,MIN(-(SUM($F382:O382)-$E382),($E382*(1-$D$359))*$D382),0)*P$355","v":0},{"$f":"IF(Q$357>=$C382,MIN(-(SUM($F382:P382)-$E382),($E382*(1-$D$359))*$D382),0)*Q$355","v":0},{"$f":"IF(R$357>=$C382,MIN(-(SUM($F382:Q382)-$E382),($E382*(1-$D$359))*$D382),0)*R$355","v":0},{"$f":"IF(S$357>=$C382,MIN(-(SUM($F382:R382)-$E382),($E382*(1-$D$359))*$D382),0)*S$355","v":0},{"$f":"IF(T$357>=$C382,MIN(-(SUM($F382:S382)-$E382),($E382*(1-$D$359))*$D382),0)*T$355","v":0},{"$f":"IF(U$357>=$C382,MIN(-(SUM($F382:T382)-$E382),($E382*(1-$D$359))*$D382),0)*U$355","v":0},{"$f":"IF(V$357>=$C382,MIN(-(SUM($F382:U382)-$E382),($E382*(1-$D$359))*$D382),0)*V$355","v":0},{"$f":"IF(W$357>=$C382,MIN(-(SUM($F382:V382)-$E382),($E382*(1-$D$359))*$D382),0)*W$355","v":0},{"$f":"IF(X$357>=$C382,MIN(-(SUM($F382:W382)-$E382),($E382*(1-$D$359))*$D382),0)*X$355","v":0},{"$f":"IF(Y$357>=$C382,MIN(-(SUM($F382:X382)-$E382),($E382*(1-$D$359))*$D382),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C382,MIN(-(SUM($F382:Y382)-$E382),($E382*(1-$D$359))*$D382),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C382,MIN(-(SUM($F382:Z382)-$E382),($E382*(1-$D$359))*$D382),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C382,MIN(-(SUM($F382:AA382)-$E382),($E382*(1-$D$359))*$D382),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C382,MIN(-(SUM($F382:AB382)-$E382),($E382*(1-$D$359))*$D382),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C382,MIN(-(SUM($F382:AC382)-$E382),($E382*(1-$D$359))*$D382),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C382,MIN(-(SUM($F382:AD382)-$E382),($E382*(1-$D$359))*$D382),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C382,MIN(-(SUM($F382:AE382)-$E382),($E382*(1-$D$359))*$D382),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C382,MIN(-(SUM($F382:AF382)-$E382),($E382*(1-$D$359))*$D382),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C382,MIN(-(SUM($F382:AG382)-$E382),($E382*(1-$D$359))*$D382),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C382,MIN(-(SUM($F382:AH382)-$E382),($E382*(1-$D$359))*$D382),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C382,MIN(-(SUM($F382:AI382)-$E382),($E382*(1-$D$359))*$D382),0)*AJ$355","v":0}]
[null,null,22,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C383,MIN(-(SUM(F383:$F383)-$E383),($E383*(1-$D$359))*$D383),0)*G$355","v":0},{"$f":"IF(H$357>=$C383,MIN(-(SUM($F383:G383)-$E383),($E383*(1-$D$359))*$D383),0)*H$355","v":0},{"$f":"IF(I$357>=$C383,MIN(-(SUM($F383:H383)-$E383),($E383*(1-$D$359))*$D383),0)*I$355","v":0},{"$f":"IF(J$357>=$C383,MIN(-(SUM($F383:I383)-$E383),($E383*(1-$D$359))*$D383),0)*J$355","v":0},{"$f":"IF(K$357>=$C383,MIN(-(SUM($F383:J383)-$E383),($E383*(1-$D$359))*$D383),0)*K$355","v":0},{"$f":"IF(L$357>=$C383,MIN(-(SUM($F383:K383)-$E383),($E383*(1-$D$359))*$D383),0)*L$355","v":0},{"$f":"IF(M$357>=$C383,MIN(-(SUM($F383:L383)-$E383),($E383*(1-$D$359))*$D383),0)*M$355","v":0},{"$f":"IF(N$357>=$C383,MIN(-(SUM($F383:M383)-$E383),($E383*(1-$D$359))*$D383),0)*N$355","v":0},{"$f":"IF(O$357>=$C383,MIN(-(SUM($F383:N383)-$E383),($E383*(1-$D$359))*$D383),0)*O$355","v":0},{"$f":"IF(P$357>=$C383,MIN(-(SUM($F383:O383)-$E383),($E383*(1-$D$359))*$D383),0)*P$355","v":0},{"$f":"IF(Q$357>=$C383,MIN(-(SUM($F383:P383)-$E383),($E383*(1-$D$359))*$D383),0)*Q$355","v":0},{"$f":"IF(R$357>=$C383,MIN(-(SUM($F383:Q383)-$E383),($E383*(1-$D$359))*$D383),0)*R$355","v":0},{"$f":"IF(S$357>=$C383,MIN(-(SUM($F383:R383)-$E383),($E383*(1-$D$359))*$D383),0)*S$355","v":0},{"$f":"IF(T$357>=$C383,MIN(-(SUM($F383:S383)-$E383),($E383*(1-$D$359))*$D383),0)*T$355","v":0},{"$f":"IF(U$357>=$C383,MIN(-(SUM($F383:T383)-$E383),($E383*(1-$D$359))*$D383),0)*U$355","v":0},{"$f":"IF(V$357>=$C383,MIN(-(SUM($F383:U383)-$E383),($E383*(1-$D$359))*$D383),0)*V$355","v":0},{"$f":"IF(W$357>=$C383,MIN(-(SUM($F383:V383)-$E383),($E383*(1-$D$359))*$D383),0)*W$355","v":0},{"$f":"IF(X$357>=$C383,MIN(-(SUM($F383:W383)-$E383),($E383*(1-$D$359))*$D383),0)*X$355","v":0},{"$f":"IF(Y$357>=$C383,MIN(-(SUM($F383:X383)-$E383),($E383*(1-$D$359))*$D383),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C383,MIN(-(SUM($F383:Y383)-$E383),($E383*(1-$D$359))*$D383),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C383,MIN(-(SUM($F383:Z383)-$E383),($E383*(1-$D$359))*$D383),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C383,MIN(-(SUM($F383:AA383)-$E383),($E383*(1-$D$359))*$D383),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C383,MIN(-(SUM($F383:AB383)-$E383),($E383*(1-$D$359))*$D383),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C383,MIN(-(SUM($F383:AC383)-$E383),($E383*(1-$D$359))*$D383),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C383,MIN(-(SUM($F383:AD383)-$E383),($E383*(1-$D$359))*$D383),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C383,MIN(-(SUM($F383:AE383)-$E383),($E383*(1-$D$359))*$D383),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C383,MIN(-(SUM($F383:AF383)-$E383),($E383*(1-$D$359))*$D383),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C383,MIN(-(SUM($F383:AG383)-$E383),($E383*(1-$D$359))*$D383),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C383,MIN(-(SUM($F383:AH383)-$E383),($E383*(1-$D$359))*$D383),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C383,MIN(-(SUM($F383:AI383)-$E383),($E383*(1-$D$359))*$D383),0)*AJ$355","v":0}]
[null,null,23,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C384,MIN(-(SUM(F384:$F384)-$E384),($E384*(1-$D$359))*$D384),0)*G$355","v":0},{"$f":"IF(H$357>=$C384,MIN(-(SUM($F384:G384)-$E384),($E384*(1-$D$359))*$D384),0)*H$355","v":0},{"$f":"IF(I$357>=$C384,MIN(-(SUM($F384:H384)-$E384),($E384*(1-$D$359))*$D384),0)*I$355","v":0},{"$f":"IF(J$357>=$C384,MIN(-(SUM($F384:I384)-$E384),($E384*(1-$D$359))*$D384),0)*J$355","v":0},{"$f":"IF(K$357>=$C384,MIN(-(SUM($F384:J384)-$E384),($E384*(1-$D$359))*$D384),0)*K$355","v":0},{"$f":"IF(L$357>=$C384,MIN(-(SUM($F384:K384)-$E384),($E384*(1-$D$359))*$D384),0)*L$355","v":0},{"$f":"IF(M$357>=$C384,MIN(-(SUM($F384:L384)-$E384),($E384*(1-$D$359))*$D384),0)*M$355","v":0},{"$f":"IF(N$357>=$C384,MIN(-(SUM($F384:M384)-$E384),($E384*(1-$D$359))*$D384),0)*N$355","v":0},{"$f":"IF(O$357>=$C384,MIN(-(SUM($F384:N384)-$E384),($E384*(1-$D$359))*$D384),0)*O$355","v":0},{"$f":"IF(P$357>=$C384,MIN(-(SUM($F384:O384)-$E384),($E384*(1-$D$359))*$D384),0)*P$355","v":0},{"$f":"IF(Q$357>=$C384,MIN(-(SUM($F384:P384)-$E384),($E384*(1-$D$359))*$D384),0)*Q$355","v":0},{"$f":"IF(R$357>=$C384,MIN(-(SUM($F384:Q384)-$E384),($E384*(1-$D$359))*$D384),0)*R$355","v":0},{"$f":"IF(S$357>=$C384,MIN(-(SUM($F384:R384)-$E384),($E384*(1-$D$359))*$D384),0)*S$355","v":0},{"$f":"IF(T$357>=$C384,MIN(-(SUM($F384:S384)-$E384),($E384*(1-$D$359))*$D384),0)*T$355","v":0},{"$f":"IF(U$357>=$C384,MIN(-(SUM($F384:T384)-$E384),($E384*(1-$D$359))*$D384),0)*U$355","v":0},{"$f":"IF(V$357>=$C384,MIN(-(SUM($F384:U384)-$E384),($E384*(1-$D$359))*$D384),0)*V$355","v":0},{"$f":"IF(W$357>=$C384,MIN(-(SUM($F384:V384)-$E384),($E384*(1-$D$359))*$D384),0)*W$355","v":0},{"$f":"IF(X$357>=$C384,MIN(-(SUM($F384:W384)-$E384),($E384*(1-$D$359))*$D384),0)*X$355","v":0},{"$f":"IF(Y$357>=$C384,MIN(-(SUM($F384:X384)-$E384),($E384*(1-$D$359))*$D384),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C384,MIN(-(SUM($F384:Y384)-$E384),($E384*(1-$D$359))*$D384),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C384,MIN(-(SUM($F384:Z384)-$E384),($E384*(1-$D$359))*$D384),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C384,MIN(-(SUM($F384:AA384)-$E384),($E384*(1-$D$359))*$D384),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C384,MIN(-(SUM($F384:AB384)-$E384),($E384*(1-$D$359))*$D384),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C384,MIN(-(SUM($F384:AC384)-$E384),($E384*(1-$D$359))*$D384),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C384,MIN(-(SUM($F384:AD384)-$E384),($E384*(1-$D$359))*$D384),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C384,MIN(-(SUM($F384:AE384)-$E384),($E384*(1-$D$359))*$D384),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C384,MIN(-(SUM($F384:AF384)-$E384),($E384*(1-$D$359))*$D384),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C384,MIN(-(SUM($F384:AG384)-$E384),($E384*(1-$D$359))*$D384),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C384,MIN(-(SUM($F384:AH384)-$E384),($E384*(1-$D$359))*$D384),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C384,MIN(-(SUM($F384:AI384)-$E384),($E384*(1-$D$359))*$D384),0)*AJ$355","v":0}]
[null,null,24,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C385,MIN(-(SUM(F385:$F385)-$E385),($E385*(1-$D$359))*$D385),0)*G$355","v":0},{"$f":"IF(H$357>=$C385,MIN(-(SUM($F385:G385)-$E385),($E385*(1-$D$359))*$D385),0)*H$355","v":0},{"$f":"IF(I$357>=$C385,MIN(-(SUM($F385:H385)-$E385),($E385*(1-$D$359))*$D385),0)*I$355","v":0},{"$f":"IF(J$357>=$C385,MIN(-(SUM($F385:I385)-$E385),($E385*(1-$D$359))*$D385),0)*J$355","v":0},{"$f":"IF(K$357>=$C385,MIN(-(SUM($F385:J385)-$E385),($E385*(1-$D$359))*$D385),0)*K$355","v":0},{"$f":"IF(L$357>=$C385,MIN(-(SUM($F385:K385)-$E385),($E385*(1-$D$359))*$D385),0)*L$355","v":0},{"$f":"IF(M$357>=$C385,MIN(-(SUM($F385:L385)-$E385),($E385*(1-$D$359))*$D385),0)*M$355","v":0},{"$f":"IF(N$357>=$C385,MIN(-(SUM($F385:M385)-$E385),($E385*(1-$D$359))*$D385),0)*N$355","v":0},{"$f":"IF(O$357>=$C385,MIN(-(SUM($F385:N385)-$E385),($E385*(1-$D$359))*$D385),0)*O$355","v":0},{"$f":"IF(P$357>=$C385,MIN(-(SUM($F385:O385)-$E385),($E385*(1-$D$359))*$D385),0)*P$355","v":0},{"$f":"IF(Q$357>=$C385,MIN(-(SUM($F385:P385)-$E385),($E385*(1-$D$359))*$D385),0)*Q$355","v":0},{"$f":"IF(R$357>=$C385,MIN(-(SUM($F385:Q385)-$E385),($E385*(1-$D$359))*$D385),0)*R$355","v":0},{"$f":"IF(S$357>=$C385,MIN(-(SUM($F385:R385)-$E385),($E385*(1-$D$359))*$D385),0)*S$355","v":0},{"$f":"IF(T$357>=$C385,MIN(-(SUM($F385:S385)-$E385),($E385*(1-$D$359))*$D385),0)*T$355","v":0},{"$f":"IF(U$357>=$C385,MIN(-(SUM($F385:T385)-$E385),($E385*(1-$D$359))*$D385),0)*U$355","v":0},{"$f":"IF(V$357>=$C385,MIN(-(SUM($F385:U385)-$E385),($E385*(1-$D$359))*$D385),0)*V$355","v":0},{"$f":"IF(W$357>=$C385,MIN(-(SUM($F385:V385)-$E385),($E385*(1-$D$359))*$D385),0)*W$355","v":0},{"$f":"IF(X$357>=$C385,MIN(-(SUM($F385:W385)-$E385),($E385*(1-$D$359))*$D385),0)*X$355","v":0},{"$f":"IF(Y$357>=$C385,MIN(-(SUM($F385:X385)-$E385),($E385*(1-$D$359))*$D385),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C385,MIN(-(SUM($F385:Y385)-$E385),($E385*(1-$D$359))*$D385),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C385,MIN(-(SUM($F385:Z385)-$E385),($E385*(1-$D$359))*$D385),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C385,MIN(-(SUM($F385:AA385)-$E385),($E385*(1-$D$359))*$D385),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C385,MIN(-(SUM($F385:AB385)-$E385),($E385*(1-$D$359))*$D385),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C385,MIN(-(SUM($F385:AC385)-$E385),($E385*(1-$D$359))*$D385),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C385,MIN(-(SUM($F385:AD385)-$E385),($E385*(1-$D$359))*$D385),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C385,MIN(-(SUM($F385:AE385)-$E385),($E385*(1-$D$359))*$D385),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C385,MIN(-(SUM($F385:AF385)-$E385),($E385*(1-$D$359))*$D385),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C385,MIN(-(SUM($F385:AG385)-$E385),($E385*(1-$D$359))*$D385),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C385,MIN(-(SUM($F385:AH385)-$E385),($E385*(1-$D$359))*$D385),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C385,MIN(-(SUM($F385:AI385)-$E385),($E385*(1-$D$359))*$D385),0)*AJ$355","v":0}]
[null,null,25,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C386,MIN(-(SUM(F386:$F386)-$E386),($E386*(1-$D$359))*$D386),0)*G$355","v":0},{"$f":"IF(H$357>=$C386,MIN(-(SUM($F386:G386)-$E386),($E386*(1-$D$359))*$D386),0)*H$355","v":0},{"$f":"IF(I$357>=$C386,MIN(-(SUM($F386:H386)-$E386),($E386*(1-$D$359))*$D386),0)*I$355","v":0},{"$f":"IF(J$357>=$C386,MIN(-(SUM($F386:I386)-$E386),($E386*(1-$D$359))*$D386),0)*J$355","v":0},{"$f":"IF(K$357>=$C386,MIN(-(SUM($F386:J386)-$E386),($E386*(1-$D$359))*$D386),0)*K$355","v":0},{"$f":"IF(L$357>=$C386,MIN(-(SUM($F386:K386)-$E386),($E386*(1-$D$359))*$D386),0)*L$355","v":0},{"$f":"IF(M$357>=$C386,MIN(-(SUM($F386:L386)-$E386),($E386*(1-$D$359))*$D386),0)*M$355","v":0},{"$f":"IF(N$357>=$C386,MIN(-(SUM($F386:M386)-$E386),($E386*(1-$D$359))*$D386),0)*N$355","v":0},{"$f":"IF(O$357>=$C386,MIN(-(SUM($F386:N386)-$E386),($E386*(1-$D$359))*$D386),0)*O$355","v":0},{"$f":"IF(P$357>=$C386,MIN(-(SUM($F386:O386)-$E386),($E386*(1-$D$359))*$D386),0)*P$355","v":0},{"$f":"IF(Q$357>=$C386,MIN(-(SUM($F386:P386)-$E386),($E386*(1-$D$359))*$D386),0)*Q$355","v":0},{"$f":"IF(R$357>=$C386,MIN(-(SUM($F386:Q386)-$E386),($E386*(1-$D$359))*$D386),0)*R$355","v":0},{"$f":"IF(S$357>=$C386,MIN(-(SUM($F386:R386)-$E386),($E386*(1-$D$359))*$D386),0)*S$355","v":0},{"$f":"IF(T$357>=$C386,MIN(-(SUM($F386:S386)-$E386),($E386*(1-$D$359))*$D386),0)*T$355","v":0},{"$f":"IF(U$357>=$C386,MIN(-(SUM($F386:T386)-$E386),($E386*(1-$D$359))*$D386),0)*U$355","v":0},{"$f":"IF(V$357>=$C386,MIN(-(SUM($F386:U386)-$E386),($E386*(1-$D$359))*$D386),0)*V$355","v":0},{"$f":"IF(W$357>=$C386,MIN(-(SUM($F386:V386)-$E386),($E386*(1-$D$359))*$D386),0)*W$355","v":0},{"$f":"IF(X$357>=$C386,MIN(-(SUM($F386:W386)-$E386),($E386*(1-$D$359))*$D386),0)*X$355","v":0},{"$f":"IF(Y$357>=$C386,MIN(-(SUM($F386:X386)-$E386),($E386*(1-$D$359))*$D386),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C386,MIN(-(SUM($F386:Y386)-$E386),($E386*(1-$D$359))*$D386),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C386,MIN(-(SUM($F386:Z386)-$E386),($E386*(1-$D$359))*$D386),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C386,MIN(-(SUM($F386:AA386)-$E386),($E386*(1-$D$359))*$D386),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C386,MIN(-(SUM($F386:AB386)-$E386),($E386*(1-$D$359))*$D386),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C386,MIN(-(SUM($F386:AC386)-$E386),($E386*(1-$D$359))*$D386),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C386,MIN(-(SUM($F386:AD386)-$E386),($E386*(1-$D$359))*$D386),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C386,MIN(-(SUM($F386:AE386)-$E386),($E386*(1-$D$359))*$D386),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C386,MIN(-(SUM($F386:AF386)-$E386),($E386*(1-$D$359))*$D386),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C386,MIN(-(SUM($F386:AG386)-$E386),($E386*(1-$D$359))*$D386),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C386,MIN(-(SUM($F386:AH386)-$E386),($E386*(1-$D$359))*$D386),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C386,MIN(-(SUM($F386:AI386)-$E386),($E386*(1-$D$359))*$D386),0)*AJ$355","v":0}]
[null,null,26,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C387,MIN(-(SUM(F387:$F387)-$E387),($E387*(1-$D$359))*$D387),0)*G$355","v":0},{"$f":"IF(H$357>=$C387,MIN(-(SUM($F387:G387)-$E387),($E387*(1-$D$359))*$D387),0)*H$355","v":0},{"$f":"IF(I$357>=$C387,MIN(-(SUM($F387:H387)-$E387),($E387*(1-$D$359))*$D387),0)*I$355","v":0},{"$f":"IF(J$357>=$C387,MIN(-(SUM($F387:I387)-$E387),($E387*(1-$D$359))*$D387),0)*J$355","v":0},{"$f":"IF(K$357>=$C387,MIN(-(SUM($F387:J387)-$E387),($E387*(1-$D$359))*$D387),0)*K$355","v":0},{"$f":"IF(L$357>=$C387,MIN(-(SUM($F387:K387)-$E387),($E387*(1-$D$359))*$D387),0)*L$355","v":0},{"$f":"IF(M$357>=$C387,MIN(-(SUM($F387:L387)-$E387),($E387*(1-$D$359))*$D387),0)*M$355","v":0},{"$f":"IF(N$357>=$C387,MIN(-(SUM($F387:M387)-$E387),($E387*(1-$D$359))*$D387),0)*N$355","v":0},{"$f":"IF(O$357>=$C387,MIN(-(SUM($F387:N387)-$E387),($E387*(1-$D$359))*$D387),0)*O$355","v":0},{"$f":"IF(P$357>=$C387,MIN(-(SUM($F387:O387)-$E387),($E387*(1-$D$359))*$D387),0)*P$355","v":0},{"$f":"IF(Q$357>=$C387,MIN(-(SUM($F387:P387)-$E387),($E387*(1-$D$359))*$D387),0)*Q$355","v":0},{"$f":"IF(R$357>=$C387,MIN(-(SUM($F387:Q387)-$E387),($E387*(1-$D$359))*$D387),0)*R$355","v":0},{"$f":"IF(S$357>=$C387,MIN(-(SUM($F387:R387)-$E387),($E387*(1-$D$359))*$D387),0)*S$355","v":0},{"$f":"IF(T$357>=$C387,MIN(-(SUM($F387:S387)-$E387),($E387*(1-$D$359))*$D387),0)*T$355","v":0},{"$f":"IF(U$357>=$C387,MIN(-(SUM($F387:T387)-$E387),($E387*(1-$D$359))*$D387),0)*U$355","v":0},{"$f":"IF(V$357>=$C387,MIN(-(SUM($F387:U387)-$E387),($E387*(1-$D$359))*$D387),0)*V$355","v":0},{"$f":"IF(W$357>=$C387,MIN(-(SUM($F387:V387)-$E387),($E387*(1-$D$359))*$D387),0)*W$355","v":0},{"$f":"IF(X$357>=$C387,MIN(-(SUM($F387:W387)-$E387),($E387*(1-$D$359))*$D387),0)*X$355","v":0},{"$f":"IF(Y$357>=$C387,MIN(-(SUM($F387:X387)-$E387),($E387*(1-$D$359))*$D387),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C387,MIN(-(SUM($F387:Y387)-$E387),($E387*(1-$D$359))*$D387),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C387,MIN(-(SUM($F387:Z387)-$E387),($E387*(1-$D$359))*$D387),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C387,MIN(-(SUM($F387:AA387)-$E387),($E387*(1-$D$359))*$D387),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C387,MIN(-(SUM($F387:AB387)-$E387),($E387*(1-$D$359))*$D387),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C387,MIN(-(SUM($F387:AC387)-$E387),($E387*(1-$D$359))*$D387),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C387,MIN(-(SUM($F387:AD387)-$E387),($E387*(1-$D$359))*$D387),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C387,MIN(-(SUM($F387:AE387)-$E387),($E387*(1-$D$359))*$D387),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C387,MIN(-(SUM($F387:AF387)-$E387),($E387*(1-$D$359))*$D387),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C387,MIN(-(SUM($F387:AG387)-$E387),($E387*(1-$D$359))*$D387),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C387,MIN(-(SUM($F387:AH387)-$E387),($E387*(1-$D$359))*$D387),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C387,MIN(-(SUM($F387:AI387)-$E387),($E387*(1-$D$359))*$D387),0)*AJ$355","v":0}]
[null,null,27,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C388,MIN(-(SUM(F388:$F388)-$E388),($E388*(1-$D$359))*$D388),0)*G$355","v":0},{"$f":"IF(H$357>=$C388,MIN(-(SUM($F388:G388)-$E388),($E388*(1-$D$359))*$D388),0)*H$355","v":0},{"$f":"IF(I$357>=$C388,MIN(-(SUM($F388:H388)-$E388),($E388*(1-$D$359))*$D388),0)*I$355","v":0},{"$f":"IF(J$357>=$C388,MIN(-(SUM($F388:I388)-$E388),($E388*(1-$D$359))*$D388),0)*J$355","v":0},{"$f":"IF(K$357>=$C388,MIN(-(SUM($F388:J388)-$E388),($E388*(1-$D$359))*$D388),0)*K$355","v":0},{"$f":"IF(L$357>=$C388,MIN(-(SUM($F388:K388)-$E388),($E388*(1-$D$359))*$D388),0)*L$355","v":0},{"$f":"IF(M$357>=$C388,MIN(-(SUM($F388:L388)-$E388),($E388*(1-$D$359))*$D388),0)*M$355","v":0},{"$f":"IF(N$357>=$C388,MIN(-(SUM($F388:M388)-$E388),($E388*(1-$D$359))*$D388),0)*N$355","v":0},{"$f":"IF(O$357>=$C388,MIN(-(SUM($F388:N388)-$E388),($E388*(1-$D$359))*$D388),0)*O$355","v":0},{"$f":"IF(P$357>=$C388,MIN(-(SUM($F388:O388)-$E388),($E388*(1-$D$359))*$D388),0)*P$355","v":0},{"$f":"IF(Q$357>=$C388,MIN(-(SUM($F388:P388)-$E388),($E388*(1-$D$359))*$D388),0)*Q$355","v":0},{"$f":"IF(R$357>=$C388,MIN(-(SUM($F388:Q388)-$E388),($E388*(1-$D$359))*$D388),0)*R$355","v":0},{"$f":"IF(S$357>=$C388,MIN(-(SUM($F388:R388)-$E388),($E388*(1-$D$359))*$D388),0)*S$355","v":0},{"$f":"IF(T$357>=$C388,MIN(-(SUM($F388:S388)-$E388),($E388*(1-$D$359))*$D388),0)*T$355","v":0},{"$f":"IF(U$357>=$C388,MIN(-(SUM($F388:T388)-$E388),($E388*(1-$D$359))*$D388),0)*U$355","v":0},{"$f":"IF(V$357>=$C388,MIN(-(SUM($F388:U388)-$E388),($E388*(1-$D$359))*$D388),0)*V$355","v":0},{"$f":"IF(W$357>=$C388,MIN(-(SUM($F388:V388)-$E388),($E388*(1-$D$359))*$D388),0)*W$355","v":0},{"$f":"IF(X$357>=$C388,MIN(-(SUM($F388:W388)-$E388),($E388*(1-$D$359))*$D388),0)*X$355","v":0},{"$f":"IF(Y$357>=$C388,MIN(-(SUM($F388:X388)-$E388),($E388*(1-$D$359))*$D388),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C388,MIN(-(SUM($F388:Y388)-$E388),($E388*(1-$D$359))*$D388),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C388,MIN(-(SUM($F388:Z388)-$E388),($E388*(1-$D$359))*$D388),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C388,MIN(-(SUM($F388:AA388)-$E388),($E388*(1-$D$359))*$D388),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C388,MIN(-(SUM($F388:AB388)-$E388),($E388*(1-$D$359))*$D388),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C388,MIN(-(SUM($F388:AC388)-$E388),($E388*(1-$D$359))*$D388),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C388,MIN(-(SUM($F388:AD388)-$E388),($E388*(1-$D$359))*$D388),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C388,MIN(-(SUM($F388:AE388)-$E388),($E388*(1-$D$359))*$D388),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C388,MIN(-(SUM($F388:AF388)-$E388),($E388*(1-$D$359))*$D388),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C388,MIN(-(SUM($F388:AG388)-$E388),($E388*(1-$D$359))*$D388),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C388,MIN(-(SUM($F388:AH388)-$E388),($E388*(1-$D$359))*$D388),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C388,MIN(-(SUM($F388:AI388)-$E388),($E388*(1-$D$359))*$D388),0)*AJ$355","v":0}]
[null,null,28,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C389,MIN(-(SUM(F389:$F389)-$E389),($E389*(1-$D$359))*$D389),0)*G$355","v":0},{"$f":"IF(H$357>=$C389,MIN(-(SUM($F389:G389)-$E389),($E389*(1-$D$359))*$D389),0)*H$355","v":0},{"$f":"IF(I$357>=$C389,MIN(-(SUM($F389:H389)-$E389),($E389*(1-$D$359))*$D389),0)*I$355","v":0},{"$f":"IF(J$357>=$C389,MIN(-(SUM($F389:I389)-$E389),($E389*(1-$D$359))*$D389),0)*J$355","v":0},{"$f":"IF(K$357>=$C389,MIN(-(SUM($F389:J389)-$E389),($E389*(1-$D$359))*$D389),0)*K$355","v":0},{"$f":"IF(L$357>=$C389,MIN(-(SUM($F389:K389)-$E389),($E389*(1-$D$359))*$D389),0)*L$355","v":0},{"$f":"IF(M$357>=$C389,MIN(-(SUM($F389:L389)-$E389),($E389*(1-$D$359))*$D389),0)*M$355","v":0},{"$f":"IF(N$357>=$C389,MIN(-(SUM($F389:M389)-$E389),($E389*(1-$D$359))*$D389),0)*N$355","v":0},{"$f":"IF(O$357>=$C389,MIN(-(SUM($F389:N389)-$E389),($E389*(1-$D$359))*$D389),0)*O$355","v":0},{"$f":"IF(P$357>=$C389,MIN(-(SUM($F389:O389)-$E389),($E389*(1-$D$359))*$D389),0)*P$355","v":0},{"$f":"IF(Q$357>=$C389,MIN(-(SUM($F389:P389)-$E389),($E389*(1-$D$359))*$D389),0)*Q$355","v":0},{"$f":"IF(R$357>=$C389,MIN(-(SUM($F389:Q389)-$E389),($E389*(1-$D$359))*$D389),0)*R$355","v":0},{"$f":"IF(S$357>=$C389,MIN(-(SUM($F389:R389)-$E389),($E389*(1-$D$359))*$D389),0)*S$355","v":0},{"$f":"IF(T$357>=$C389,MIN(-(SUM($F389:S389)-$E389),($E389*(1-$D$359))*$D389),0)*T$355","v":0},{"$f":"IF(U$357>=$C389,MIN(-(SUM($F389:T389)-$E389),($E389*(1-$D$359))*$D389),0)*U$355","v":0},{"$f":"IF(V$357>=$C389,MIN(-(SUM($F389:U389)-$E389),($E389*(1-$D$359))*$D389),0)*V$355","v":0},{"$f":"IF(W$357>=$C389,MIN(-(SUM($F389:V389)-$E389),($E389*(1-$D$359))*$D389),0)*W$355","v":0},{"$f":"IF(X$357>=$C389,MIN(-(SUM($F389:W389)-$E389),($E389*(1-$D$359))*$D389),0)*X$355","v":0},{"$f":"IF(Y$357>=$C389,MIN(-(SUM($F389:X389)-$E389),($E389*(1-$D$359))*$D389),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C389,MIN(-(SUM($F389:Y389)-$E389),($E389*(1-$D$359))*$D389),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C389,MIN(-(SUM($F389:Z389)-$E389),($E389*(1-$D$359))*$D389),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C389,MIN(-(SUM($F389:AA389)-$E389),($E389*(1-$D$359))*$D389),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C389,MIN(-(SUM($F389:AB389)-$E389),($E389*(1-$D$359))*$D389),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C389,MIN(-(SUM($F389:AC389)-$E389),($E389*(1-$D$359))*$D389),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C389,MIN(-(SUM($F389:AD389)-$E389),($E389*(1-$D$359))*$D389),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C389,MIN(-(SUM($F389:AE389)-$E389),($E389*(1-$D$359))*$D389),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C389,MIN(-(SUM($F389:AF389)-$E389),($E389*(1-$D$359))*$D389),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C389,MIN(-(SUM($F389:AG389)-$E389),($E389*(1-$D$359))*$D389),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C389,MIN(-(SUM($F389:AH389)-$E389),($E389*(1-$D$359))*$D389),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C389,MIN(-(SUM($F389:AI389)-$E389),($E389*(1-$D$359))*$D389),0)*AJ$355","v":0}]
[null,null,29,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C390,MIN(-(SUM(F390:$F390)-$E390),($E390*(1-$D$359))*$D390),0)*G$355","v":0},{"$f":"IF(H$357>=$C390,MIN(-(SUM($F390:G390)-$E390),($E390*(1-$D$359))*$D390),0)*H$355","v":0},{"$f":"IF(I$357>=$C390,MIN(-(SUM($F390:H390)-$E390),($E390*(1-$D$359))*$D390),0)*I$355","v":0},{"$f":"IF(J$357>=$C390,MIN(-(SUM($F390:I390)-$E390),($E390*(1-$D$359))*$D390),0)*J$355","v":0},{"$f":"IF(K$357>=$C390,MIN(-(SUM($F390:J390)-$E390),($E390*(1-$D$359))*$D390),0)*K$355","v":0},{"$f":"IF(L$357>=$C390,MIN(-(SUM($F390:K390)-$E390),($E390*(1-$D$359))*$D390),0)*L$355","v":0},{"$f":"IF(M$357>=$C390,MIN(-(SUM($F390:L390)-$E390),($E390*(1-$D$359))*$D390),0)*M$355","v":0},{"$f":"IF(N$357>=$C390,MIN(-(SUM($F390:M390)-$E390),($E390*(1-$D$359))*$D390),0)*N$355","v":0},{"$f":"IF(O$357>=$C390,MIN(-(SUM($F390:N390)-$E390),($E390*(1-$D$359))*$D390),0)*O$355","v":0},{"$f":"IF(P$357>=$C390,MIN(-(SUM($F390:O390)-$E390),($E390*(1-$D$359))*$D390),0)*P$355","v":0},{"$f":"IF(Q$357>=$C390,MIN(-(SUM($F390:P390)-$E390),($E390*(1-$D$359))*$D390),0)*Q$355","v":0},{"$f":"IF(R$357>=$C390,MIN(-(SUM($F390:Q390)-$E390),($E390*(1-$D$359))*$D390),0)*R$355","v":0},{"$f":"IF(S$357>=$C390,MIN(-(SUM($F390:R390)-$E390),($E390*(1-$D$359))*$D390),0)*S$355","v":0},{"$f":"IF(T$357>=$C390,MIN(-(SUM($F390:S390)-$E390),($E390*(1-$D$359))*$D390),0)*T$355","v":0},{"$f":"IF(U$357>=$C390,MIN(-(SUM($F390:T390)-$E390),($E390*(1-$D$359))*$D390),0)*U$355","v":0},{"$f":"IF(V$357>=$C390,MIN(-(SUM($F390:U390)-$E390),($E390*(1-$D$359))*$D390),0)*V$355","v":0},{"$f":"IF(W$357>=$C390,MIN(-(SUM($F390:V390)-$E390),($E390*(1-$D$359))*$D390),0)*W$355","v":0},{"$f":"IF(X$357>=$C390,MIN(-(SUM($F390:W390)-$E390),($E390*(1-$D$359))*$D390),0)*X$355","v":0},{"$f":"IF(Y$357>=$C390,MIN(-(SUM($F390:X390)-$E390),($E390*(1-$D$359))*$D390),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C390,MIN(-(SUM($F390:Y390)-$E390),($E390*(1-$D$359))*$D390),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C390,MIN(-(SUM($F390:Z390)-$E390),($E390*(1-$D$359))*$D390),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C390,MIN(-(SUM($F390:AA390)-$E390),($E390*(1-$D$359))*$D390),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C390,MIN(-(SUM($F390:AB390)-$E390),($E390*(1-$D$359))*$D390),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C390,MIN(-(SUM($F390:AC390)-$E390),($E390*(1-$D$359))*$D390),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C390,MIN(-(SUM($F390:AD390)-$E390),($E390*(1-$D$359))*$D390),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C390,MIN(-(SUM($F390:AE390)-$E390),($E390*(1-$D$359))*$D390),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C390,MIN(-(SUM($F390:AF390)-$E390),($E390*(1-$D$359))*$D390),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C390,MIN(-(SUM($F390:AG390)-$E390),($E390*(1-$D$359))*$D390),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C390,MIN(-(SUM($F390:AH390)-$E390),($E390*(1-$D$359))*$D390),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C390,MIN(-(SUM($F390:AI390)-$E390),($E390*(1-$D$359))*$D390),0)*AJ$355","v":0}]
[null,null,30,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C391,MIN(-(SUM(F391:$F391)-$E391),($E391*(1-$D$359))*$D391),0)*G$355","v":0},{"$f":"IF(H$357>=$C391,MIN(-(SUM($F391:G391)-$E391),($E391*(1-$D$359))*$D391),0)*H$355","v":0},{"$f":"IF(I$357>=$C391,MIN(-(SUM($F391:H391)-$E391),($E391*(1-$D$359))*$D391),0)*I$355","v":0},{"$f":"IF(J$357>=$C391,MIN(-(SUM($F391:I391)-$E391),($E391*(1-$D$359))*$D391),0)*J$355","v":0},{"$f":"IF(K$357>=$C391,MIN(-(SUM($F391:J391)-$E391),($E391*(1-$D$359))*$D391),0)*K$355","v":0},{"$f":"IF(L$357>=$C391,MIN(-(SUM($F391:K391)-$E391),($E391*(1-$D$359))*$D391),0)*L$355","v":0},{"$f":"IF(M$357>=$C391,MIN(-(SUM($F391:L391)-$E391),($E391*(1-$D$359))*$D391),0)*M$355","v":0},{"$f":"IF(N$357>=$C391,MIN(-(SUM($F391:M391)-$E391),($E391*(1-$D$359))*$D391),0)*N$355","v":0},{"$f":"IF(O$357>=$C391,MIN(-(SUM($F391:N391)-$E391),($E391*(1-$D$359))*$D391),0)*O$355","v":0},{"$f":"IF(P$357>=$C391,MIN(-(SUM($F391:O391)-$E391),($E391*(1-$D$359))*$D391),0)*P$355","v":0},{"$f":"IF(Q$357>=$C391,MIN(-(SUM($F391:P391)-$E391),($E391*(1-$D$359))*$D391),0)*Q$355","v":0},{"$f":"IF(R$357>=$C391,MIN(-(SUM($F391:Q391)-$E391),($E391*(1-$D$359))*$D391),0)*R$355","v":0},{"$f":"IF(S$357>=$C391,MIN(-(SUM($F391:R391)-$E391),($E391*(1-$D$359))*$D391),0)*S$355","v":0},{"$f":"IF(T$357>=$C391,MIN(-(SUM($F391:S391)-$E391),($E391*(1-$D$359))*$D391),0)*T$355","v":0},{"$f":"IF(U$357>=$C391,MIN(-(SUM($F391:T391)-$E391),($E391*(1-$D$359))*$D391),0)*U$355","v":0},{"$f":"IF(V$357>=$C391,MIN(-(SUM($F391:U391)-$E391),($E391*(1-$D$359))*$D391),0)*V$355","v":0},{"$f":"IF(W$357>=$C391,MIN(-(SUM($F391:V391)-$E391),($E391*(1-$D$359))*$D391),0)*W$355","v":0},{"$f":"IF(X$357>=$C391,MIN(-(SUM($F391:W391)-$E391),($E391*(1-$D$359))*$D391),0)*X$355","v":0},{"$f":"IF(Y$357>=$C391,MIN(-(SUM($F391:X391)-$E391),($E391*(1-$D$359))*$D391),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C391,MIN(-(SUM($F391:Y391)-$E391),($E391*(1-$D$359))*$D391),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C391,MIN(-(SUM($F391:Z391)-$E391),($E391*(1-$D$359))*$D391),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C391,MIN(-(SUM($F391:AA391)-$E391),($E391*(1-$D$359))*$D391),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C391,MIN(-(SUM($F391:AB391)-$E391),($E391*(1-$D$359))*$D391),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C391,MIN(-(SUM($F391:AC391)-$E391),($E391*(1-$D$359))*$D391),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C391,MIN(-(SUM($F391:AD391)-$E391),($E391*(1-$D$359))*$D391),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C391,MIN(-(SUM($F391:AE391)-$E391),($E391*(1-$D$359))*$D391),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C391,MIN(-(SUM($F391:AF391)-$E391),($E391*(1-$D$359))*$D391),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C391,MIN(-(SUM($F391:AG391)-$E391),($E391*(1-$D$359))*$D391),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C391,MIN(-(SUM($F391:AH391)-$E391),($E391*(1-$D$359))*$D391),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C391,MIN(-(SUM($F391:AI391)-$E391),($E391*(1-$D$359))*$D391),0)*AJ$355","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G362:G391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL271:AL391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR271:BR391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX271:CX391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED271:ED391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Equipamentos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Equipamentos divisível (b/f)",null,"$ 000s",null,{"$f":"F402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Equipamentos",null,"$ 000s",{"$f":"SUM(G400:AJ400)","v":0},{"$f":"G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G401:AJ401)","v":0},{"$f":"-G443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado Equipamentos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G399:G401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,"Flag",null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E148","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G408:AJ408)","v":1},{"$f":"Inputs!$D$148","v":0},{"$f":"TRANSPOSE(G400:AJ400)","v":0},null,{"$f":"IF(G$408>=$C413,MIN(-(SUM(F413:$F413)-$E413),($E413*(1-$D$410))*$D413),0)*G$406","v":0},{"$f":"IF(H$408>=$C413,MIN(-(SUM($F413:G413)-$E413),($E413*(1-$D$410))*$D413),0)*H$406","v":0},{"$f":"IF(I$408>=$C413,MIN(-(SUM($F413:H413)-$E413),($E413*(1-$D$410))*$D413),0)*I$406","v":0},{"$f":"IF(J$408>=$C413,MIN(-(SUM($F413:I413)-$E413),($E413*(1-$D$410))*$D413),0)*J$406","v":0},{"$f":"IF(K$408>=$C413,MIN(-(SUM($F413:J413)-$E413),($E413*(1-$D$410))*$D413),0)*K$406","v":0},{"$f":"IF(L$408>=$C413,MIN(-(SUM($F413:K413)-$E413),($E413*(1-$D$410))*$D413),0)*L$406","v":0},{"$f":"IF(M$408>=$C413,MIN(-(SUM($F413:L413)-$E413),($E413*(1-$D$410))*$D413),0)*M$406","v":0},{"$f":"IF(N$408>=$C413,MIN(-(SUM($F413:M413)-$E413),($E413*(1-$D$410))*$D413),0)*N$406","v":0},{"$f":"IF(O$408>=$C413,MIN(-(SUM($F413:N413)-$E413),($E413*(1-$D$410))*$D413),0)*O$406","v":0},{"$f":"IF(P$408>=$C413,MIN(-(SUM($F413:O413)-$E413),($E413*(1-$D$410))*$D413),0)*P$406","v":0},{"$f":"IF(Q$408>=$C413,MIN(-(SUM($F413:P413)-$E413),($E413*(1-$D$410))*$D413),0)*Q$406","v":0},{"$f":"IF(R$408>=$C413,MIN(-(SUM($F413:Q413)-$E413),($E413*(1-$D$410))*$D413),0)*R$406","v":0},{"$f":"IF(S$408>=$C413,MIN(-(SUM($F413:R413)-$E413),($E413*(1-$D$410))*$D413),0)*S$406","v":0},{"$f":"IF(T$408>=$C413,MIN(-(SUM($F413:S413)-$E413),($E413*(1-$D$410))*$D413),0)*T$406","v":0},{"$f":"IF(U$408>=$C413,MIN(-(SUM($F413:T413)-$E413),($E413*(1-$D$410))*$D413),0)*U$406","v":0},{"$f":"IF(V$408>=$C413,MIN(-(SUM($F413:U413)-$E413),($E413*(1-$D$410))*$D413),0)*V$406","v":0},{"$f":"IF(W$408>=$C413,MIN(-(SUM($F413:V413)-$E413),($E413*(1-$D$410))*$D413),0)*W$406","v":0},{"$f":"IF(X$408>=$C413,MIN(-(SUM($F413:W413)-$E413),($E413*(1-$D$410))*$D413),0)*X$406","v":0},{"$f":"IF(Y$408>=$C413,MIN(-(SUM($F413:X413)-$E413),($E413*(1-$D$410))*$D413),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C413,MIN(-(SUM($F413:Y413)-$E413),($E413*(1-$D$410))*$D413),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C413,MIN(-(SUM($F413:Z413)-$E413),($E413*(1-$D$410))*$D413),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C413,MIN(-(SUM($F413:AA413)-$E413),($E413*(1-$D$410))*$D413),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C413,MIN(-(SUM($F413:AB413)-$E413),($E413*(1-$D$410))*$D413),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C413,MIN(-(SUM($F413:AC413)-$E413),($E413*(1-$D$410))*$D413),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C413,MIN(-(SUM($F413:AD413)-$E413),($E413*(1-$D$410))*$D413),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C413,MIN(-(SUM($F413:AE413)-$E413),($E413*(1-$D$410))*$D413),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C413,MIN(-(SUM($F413:AF413)-$E413),($E413*(1-$D$410))*$D413),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C413,MIN(-(SUM($F413:AG413)-$E413),($E413*(1-$D$410))*$D413),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C413,MIN(-(SUM($F413:AH413)-$E413),($E413*(1-$D$410))*$D413),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C413,MIN(-(SUM($F413:AI413)-$E413),($E413*(1-$D$410))*$D413),0)*AJ$406","v":0}]
[null,null,2,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C414,MIN(-(SUM(F414:$F414)-$E414),($E414*(1-$D$410))*$D414),0)*G$406","v":0},{"$f":"IF(H$408>=$C414,MIN(-(SUM($F414:G414)-$E414),($E414*(1-$D$410))*$D414),0)*H$406","v":0},{"$f":"IF(I$408>=$C414,MIN(-(SUM($F414:H414)-$E414),($E414*(1-$D$410))*$D414),0)*I$406","v":0},{"$f":"IF(J$408>=$C414,MIN(-(SUM($F414:I414)-$E414),($E414*(1-$D$410))*$D414),0)*J$406","v":0},{"$f":"IF(K$408>=$C414,MIN(-(SUM($F414:J414)-$E414),($E414*(1-$D$410))*$D414),0)*K$406","v":0},{"$f":"IF(L$408>=$C414,MIN(-(SUM($F414:K414)-$E414),($E414*(1-$D$410))*$D414),0)*L$406","v":0},{"$f":"IF(M$408>=$C414,MIN(-(SUM($F414:L414)-$E414),($E414*(1-$D$410))*$D414),0)*M$406","v":0},{"$f":"IF(N$408>=$C414,MIN(-(SUM($F414:M414)-$E414),($E414*(1-$D$410))*$D414),0)*N$406","v":0},{"$f":"IF(O$408>=$C414,MIN(-(SUM($F414:N414)-$E414),($E414*(1-$D$410))*$D414),0)*O$406","v":0},{"$f":"IF(P$408>=$C414,MIN(-(SUM($F414:O414)-$E414),($E414*(1-$D$410))*$D414),0)*P$406","v":0},{"$f":"IF(Q$408>=$C414,MIN(-(SUM($F414:P414)-$E414),($E414*(1-$D$410))*$D414),0)*Q$406","v":0},{"$f":"IF(R$408>=$C414,MIN(-(SUM($F414:Q414)-$E414),($E414*(1-$D$410))*$D414),0)*R$406","v":0},{"$f":"IF(S$408>=$C414,MIN(-(SUM($F414:R414)-$E414),($E414*(1-$D$410))*$D414),0)*S$406","v":0},{"$f":"IF(T$408>=$C414,MIN(-(SUM($F414:S414)-$E414),($E414*(1-$D$410))*$D414),0)*T$406","v":0},{"$f":"IF(U$408>=$C414,MIN(-(SUM($F414:T414)-$E414),($E414*(1-$D$410))*$D414),0)*U$406","v":0},{"$f":"IF(V$408>=$C414,MIN(-(SUM($F414:U414)-$E414),($E414*(1-$D$410))*$D414),0)*V$406","v":0},{"$f":"IF(W$408>=$C414,MIN(-(SUM($F414:V414)-$E414),($E414*(1-$D$410))*$D414),0)*W$406","v":0},{"$f":"IF(X$408>=$C414,MIN(-(SUM($F414:W414)-$E414),($E414*(1-$D$410))*$D414),0)*X$406","v":0},{"$f":"IF(Y$408>=$C414,MIN(-(SUM($F414:X414)-$E414),($E414*(1-$D$410))*$D414),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C414,MIN(-(SUM($F414:Y414)-$E414),($E414*(1-$D$410))*$D414),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C414,MIN(-(SUM($F414:Z414)-$E414),($E414*(1-$D$410))*$D414),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C414,MIN(-(SUM($F414:AA414)-$E414),($E414*(1-$D$410))*$D414),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C414,MIN(-(SUM($F414:AB414)-$E414),($E414*(1-$D$410))*$D414),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C414,MIN(-(SUM($F414:AC414)-$E414),($E414*(1-$D$410))*$D414),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C414,MIN(-(SUM($F414:AD414)-$E414),($E414*(1-$D$410))*$D414),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C414,MIN(-(SUM($F414:AE414)-$E414),($E414*(1-$D$410))*$D414),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C414,MIN(-(SUM($F414:AF414)-$E414),($E414*(1-$D$410))*$D414),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C414,MIN(-(SUM($F414:AG414)-$E414),($E414*(1-$D$410))*$D414),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C414,MIN(-(SUM($F414:AH414)-$E414),($E414*(1-$D$410))*$D414),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C414,MIN(-(SUM($F414:AI414)-$E414),($E414*(1-$D$410))*$D414),0)*AJ$406","v":0}]
[null,null,3,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C415,MIN(-(SUM(F415:$F415)-$E415),($E415*(1-$D$410))*$D415),0)*G$406","v":0},{"$f":"IF(H$408>=$C415,MIN(-(SUM($F415:G415)-$E415),($E415*(1-$D$410))*$D415),0)*H$406","v":0},{"$f":"IF(I$408>=$C415,MIN(-(SUM($F415:H415)-$E415),($E415*(1-$D$410))*$D415),0)*I$406","v":0},{"$f":"IF(J$408>=$C415,MIN(-(SUM($F415:I415)-$E415),($E415*(1-$D$410))*$D415),0)*J$406","v":0},{"$f":"IF(K$408>=$C415,MIN(-(SUM($F415:J415)-$E415),($E415*(1-$D$410))*$D415),0)*K$406","v":0},{"$f":"IF(L$408>=$C415,MIN(-(SUM($F415:K415)-$E415),($E415*(1-$D$410))*$D415),0)*L$406","v":0},{"$f":"IF(M$408>=$C415,MIN(-(SUM($F415:L415)-$E415),($E415*(1-$D$410))*$D415),0)*M$406","v":0},{"$f":"IF(N$408>=$C415,MIN(-(SUM($F415:M415)-$E415),($E415*(1-$D$410))*$D415),0)*N$406","v":0},{"$f":"IF(O$408>=$C415,MIN(-(SUM($F415:N415)-$E415),($E415*(1-$D$410))*$D415),0)*O$406","v":0},{"$f":"IF(P$408>=$C415,MIN(-(SUM($F415:O415)-$E415),($E415*(1-$D$410))*$D415),0)*P$406","v":0},{"$f":"IF(Q$408>=$C415,MIN(-(SUM($F415:P415)-$E415),($E415*(1-$D$410))*$D415),0)*Q$406","v":0},{"$f":"IF(R$408>=$C415,MIN(-(SUM($F415:Q415)-$E415),($E415*(1-$D$410))*$D415),0)*R$406","v":0},{"$f":"IF(S$408>=$C415,MIN(-(SUM($F415:R415)-$E415),($E415*(1-$D$410))*$D415),0)*S$406","v":0},{"$f":"IF(T$408>=$C415,MIN(-(SUM($F415:S415)-$E415),($E415*(1-$D$410))*$D415),0)*T$406","v":0},{"$f":"IF(U$408>=$C415,MIN(-(SUM($F415:T415)-$E415),($E415*(1-$D$410))*$D415),0)*U$406","v":0},{"$f":"IF(V$408>=$C415,MIN(-(SUM($F415:U415)-$E415),($E415*(1-$D$410))*$D415),0)*V$406","v":0},{"$f":"IF(W$408>=$C415,MIN(-(SUM($F415:V415)-$E415),($E415*(1-$D$410))*$D415),0)*W$406","v":0},{"$f":"IF(X$408>=$C415,MIN(-(SUM($F415:W415)-$E415),($E415*(1-$D$410))*$D415),0)*X$406","v":0},{"$f":"IF(Y$408>=$C415,MIN(-(SUM($F415:X415)-$E415),($E415*(1-$D$410))*$D415),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C415,MIN(-(SUM($F415:Y415)-$E415),($E415*(1-$D$410))*$D415),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C415,MIN(-(SUM($F415:Z415)-$E415),($E415*(1-$D$410))*$D415),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C415,MIN(-(SUM($F415:AA415)-$E415),($E415*(1-$D$410))*$D415),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C415,MIN(-(SUM($F415:AB415)-$E415),($E415*(1-$D$410))*$D415),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C415,MIN(-(SUM($F415:AC415)-$E415),($E415*(1-$D$410))*$D415),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C415,MIN(-(SUM($F415:AD415)-$E415),($E415*(1-$D$410))*$D415),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C415,MIN(-(SUM($F415:AE415)-$E415),($E415*(1-$D$410))*$D415),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C415,MIN(-(SUM($F415:AF415)-$E415),($E415*(1-$D$410))*$D415),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C415,MIN(-(SUM($F415:AG415)-$E415),($E415*(1-$D$410))*$D415),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C415,MIN(-(SUM($F415:AH415)-$E415),($E415*(1-$D$410))*$D415),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C415,MIN(-(SUM($F415:AI415)-$E415),($E415*(1-$D$410))*$D415),0)*AJ$406","v":0}]
[null,null,4,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C416,MIN(-(SUM(F416:$F416)-$E416),($E416*(1-$D$410))*$D416),0)*G$406","v":0},{"$f":"IF(H$408>=$C416,MIN(-(SUM($F416:G416)-$E416),($E416*(1-$D$410))*$D416),0)*H$406","v":0},{"$f":"IF(I$408>=$C416,MIN(-(SUM($F416:H416)-$E416),($E416*(1-$D$410))*$D416),0)*I$406","v":0},{"$f":"IF(J$408>=$C416,MIN(-(SUM($F416:I416)-$E416),($E416*(1-$D$410))*$D416),0)*J$406","v":0},{"$f":"IF(K$408>=$C416,MIN(-(SUM($F416:J416)-$E416),($E416*(1-$D$410))*$D416),0)*K$406","v":0},{"$f":"IF(L$408>=$C416,MIN(-(SUM($F416:K416)-$E416),($E416*(1-$D$410))*$D416),0)*L$406","v":0},{"$f":"IF(M$408>=$C416,MIN(-(SUM($F416:L416)-$E416),($E416*(1-$D$410))*$D416),0)*M$406","v":0},{"$f":"IF(N$408>=$C416,MIN(-(SUM($F416:M416)-$E416),($E416*(1-$D$410))*$D416),0)*N$406","v":0},{"$f":"IF(O$408>=$C416,MIN(-(SUM($F416:N416)-$E416),($E416*(1-$D$410))*$D416),0)*O$406","v":0},{"$f":"IF(P$408>=$C416,MIN(-(SUM($F416:O416)-$E416),($E416*(1-$D$410))*$D416),0)*P$406","v":0},{"$f":"IF(Q$408>=$C416,MIN(-(SUM($F416:P416)-$E416),($E416*(1-$D$410))*$D416),0)*Q$406","v":0},{"$f":"IF(R$408>=$C416,MIN(-(SUM($F416:Q416)-$E416),($E416*(1-$D$410))*$D416),0)*R$406","v":0},{"$f":"IF(S$408>=$C416,MIN(-(SUM($F416:R416)-$E416),($E416*(1-$D$410))*$D416),0)*S$406","v":0},{"$f":"IF(T$408>=$C416,MIN(-(SUM($F416:S416)-$E416),($E416*(1-$D$410))*$D416),0)*T$406","v":0},{"$f":"IF(U$408>=$C416,MIN(-(SUM($F416:T416)-$E416),($E416*(1-$D$410))*$D416),0)*U$406","v":0},{"$f":"IF(V$408>=$C416,MIN(-(SUM($F416:U416)-$E416),($E416*(1-$D$410))*$D416),0)*V$406","v":0},{"$f":"IF(W$408>=$C416,MIN(-(SUM($F416:V416)-$E416),($E416*(1-$D$410))*$D416),0)*W$406","v":0},{"$f":"IF(X$408>=$C416,MIN(-(SUM($F416:W416)-$E416),($E416*(1-$D$410))*$D416),0)*X$406","v":0},{"$f":"IF(Y$408>=$C416,MIN(-(SUM($F416:X416)-$E416),($E416*(1-$D$410))*$D416),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C416,MIN(-(SUM($F416:Y416)-$E416),($E416*(1-$D$410))*$D416),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C416,MIN(-(SUM($F416:Z416)-$E416),($E416*(1-$D$410))*$D416),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C416,MIN(-(SUM($F416:AA416)-$E416),($E416*(1-$D$410))*$D416),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C416,MIN(-(SUM($F416:AB416)-$E416),($E416*(1-$D$410))*$D416),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C416,MIN(-(SUM($F416:AC416)-$E416),($E416*(1-$D$410))*$D416),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C416,MIN(-(SUM($F416:AD416)-$E416),($E416*(1-$D$410))*$D416),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C416,MIN(-(SUM($F416:AE416)-$E416),($E416*(1-$D$410))*$D416),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C416,MIN(-(SUM($F416:AF416)-$E416),($E416*(1-$D$410))*$D416),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C416,MIN(-(SUM($F416:AG416)-$E416),($E416*(1-$D$410))*$D416),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C416,MIN(-(SUM($F416:AH416)-$E416),($E416*(1-$D$410))*$D416),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C416,MIN(-(SUM($F416:AI416)-$E416),($E416*(1-$D$410))*$D416),0)*AJ$406","v":0}]
[null,null,5,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C417,MIN(-(SUM(F417:$F417)-$E417),($E417*(1-$D$410))*$D417),0)*G$406","v":0},{"$f":"IF(H$408>=$C417,MIN(-(SUM($F417:G417)-$E417),($E417*(1-$D$410))*$D417),0)*H$406","v":0},{"$f":"IF(I$408>=$C417,MIN(-(SUM($F417:H417)-$E417),($E417*(1-$D$410))*$D417),0)*I$406","v":0},{"$f":"IF(J$408>=$C417,MIN(-(SUM($F417:I417)-$E417),($E417*(1-$D$410))*$D417),0)*J$406","v":0},{"$f":"IF(K$408>=$C417,MIN(-(SUM($F417:J417)-$E417),($E417*(1-$D$410))*$D417),0)*K$406","v":0},{"$f":"IF(L$408>=$C417,MIN(-(SUM($F417:K417)-$E417),($E417*(1-$D$410))*$D417),0)*L$406","v":0},{"$f":"IF(M$408>=$C417,MIN(-(SUM($F417:L417)-$E417),($E417*(1-$D$410))*$D417),0)*M$406","v":0},{"$f":"IF(N$408>=$C417,MIN(-(SUM($F417:M417)-$E417),($E417*(1-$D$410))*$D417),0)*N$406","v":0},{"$f":"IF(O$408>=$C417,MIN(-(SUM($F417:N417)-$E417),($E417*(1-$D$410))*$D417),0)*O$406","v":0},{"$f":"IF(P$408>=$C417,MIN(-(SUM($F417:O417)-$E417),($E417*(1-$D$410))*$D417),0)*P$406","v":0},{"$f":"IF(Q$408>=$C417,MIN(-(SUM($F417:P417)-$E417),($E417*(1-$D$410))*$D417),0)*Q$406","v":0},{"$f":"IF(R$408>=$C417,MIN(-(SUM($F417:Q417)-$E417),($E417*(1-$D$410))*$D417),0)*R$406","v":0},{"$f":"IF(S$408>=$C417,MIN(-(SUM($F417:R417)-$E417),($E417*(1-$D$410))*$D417),0)*S$406","v":0},{"$f":"IF(T$408>=$C417,MIN(-(SUM($F417:S417)-$E417),($E417*(1-$D$410))*$D417),0)*T$406","v":0},{"$f":"IF(U$408>=$C417,MIN(-(SUM($F417:T417)-$E417),($E417*(1-$D$410))*$D417),0)*U$406","v":0},{"$f":"IF(V$408>=$C417,MIN(-(SUM($F417:U417)-$E417),($E417*(1-$D$410))*$D417),0)*V$406","v":0},{"$f":"IF(W$408>=$C417,MIN(-(SUM($F417:V417)-$E417),($E417*(1-$D$410))*$D417),0)*W$406","v":0},{"$f":"IF(X$408>=$C417,MIN(-(SUM($F417:W417)-$E417),($E417*(1-$D$410))*$D417),0)*X$406","v":0},{"$f":"IF(Y$408>=$C417,MIN(-(SUM($F417:X417)-$E417),($E417*(1-$D$410))*$D417),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C417,MIN(-(SUM($F417:Y417)-$E417),($E417*(1-$D$410))*$D417),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C417,MIN(-(SUM($F417:Z417)-$E417),($E417*(1-$D$410))*$D417),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C417,MIN(-(SUM($F417:AA417)-$E417),($E417*(1-$D$410))*$D417),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C417,MIN(-(SUM($F417:AB417)-$E417),($E417*(1-$D$410))*$D417),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C417,MIN(-(SUM($F417:AC417)-$E417),($E417*(1-$D$410))*$D417),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C417,MIN(-(SUM($F417:AD417)-$E417),($E417*(1-$D$410))*$D417),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C417,MIN(-(SUM($F417:AE417)-$E417),($E417*(1-$D$410))*$D417),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C417,MIN(-(SUM($F417:AF417)-$E417),($E417*(1-$D$410))*$D417),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C417,MIN(-(SUM($F417:AG417)-$E417),($E417*(1-$D$410))*$D417),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C417,MIN(-(SUM($F417:AH417)-$E417),($E417*(1-$D$410))*$D417),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C417,MIN(-(SUM($F417:AI417)-$E417),($E417*(1-$D$410))*$D417),0)*AJ$406","v":0}]
[null,null,6,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C418,MIN(-(SUM(F418:$F418)-$E418),($E418*(1-$D$410))*$D418),0)*G$406","v":0},{"$f":"IF(H$408>=$C418,MIN(-(SUM($F418:G418)-$E418),($E418*(1-$D$410))*$D418),0)*H$406","v":0},{"$f":"IF(I$408>=$C418,MIN(-(SUM($F418:H418)-$E418),($E418*(1-$D$410))*$D418),0)*I$406","v":0},{"$f":"IF(J$408>=$C418,MIN(-(SUM($F418:I418)-$E418),($E418*(1-$D$410))*$D418),0)*J$406","v":0},{"$f":"IF(K$408>=$C418,MIN(-(SUM($F418:J418)-$E418),($E418*(1-$D$410))*$D418),0)*K$406","v":0},{"$f":"IF(L$408>=$C418,MIN(-(SUM($F418:K418)-$E418),($E418*(1-$D$410))*$D418),0)*L$406","v":0},{"$f":"IF(M$408>=$C418,MIN(-(SUM($F418:L418)-$E418),($E418*(1-$D$410))*$D418),0)*M$406","v":0},{"$f":"IF(N$408>=$C418,MIN(-(SUM($F418:M418)-$E418),($E418*(1-$D$410))*$D418),0)*N$406","v":0},{"$f":"IF(O$408>=$C418,MIN(-(SUM($F418:N418)-$E418),($E418*(1-$D$410))*$D418),0)*O$406","v":0},{"$f":"IF(P$408>=$C418,MIN(-(SUM($F418:O418)-$E418),($E418*(1-$D$410))*$D418),0)*P$406","v":0},{"$f":"IF(Q$408>=$C418,MIN(-(SUM($F418:P418)-$E418),($E418*(1-$D$410))*$D418),0)*Q$406","v":0},{"$f":"IF(R$408>=$C418,MIN(-(SUM($F418:Q418)-$E418),($E418*(1-$D$410))*$D418),0)*R$406","v":0},{"$f":"IF(S$408>=$C418,MIN(-(SUM($F418:R418)-$E418),($E418*(1-$D$410))*$D418),0)*S$406","v":0},{"$f":"IF(T$408>=$C418,MIN(-(SUM($F418:S418)-$E418),($E418*(1-$D$410))*$D418),0)*T$406","v":0},{"$f":"IF(U$408>=$C418,MIN(-(SUM($F418:T418)-$E418),($E418*(1-$D$410))*$D418),0)*U$406","v":0},{"$f":"IF(V$408>=$C418,MIN(-(SUM($F418:U418)-$E418),($E418*(1-$D$410))*$D418),0)*V$406","v":0},{"$f":"IF(W$408>=$C418,MIN(-(SUM($F418:V418)-$E418),($E418*(1-$D$410))*$D418),0)*W$406","v":0},{"$f":"IF(X$408>=$C418,MIN(-(SUM($F418:W418)-$E418),($E418*(1-$D$410))*$D418),0)*X$406","v":0},{"$f":"IF(Y$408>=$C418,MIN(-(SUM($F418:X418)-$E418),($E418*(1-$D$410))*$D418),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C418,MIN(-(SUM($F418:Y418)-$E418),($E418*(1-$D$410))*$D418),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C418,MIN(-(SUM($F418:Z418)-$E418),($E418*(1-$D$410))*$D418),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C418,MIN(-(SUM($F418:AA418)-$E418),($E418*(1-$D$410))*$D418),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C418,MIN(-(SUM($F418:AB418)-$E418),($E418*(1-$D$410))*$D418),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C418,MIN(-(SUM($F418:AC418)-$E418),($E418*(1-$D$410))*$D418),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C418,MIN(-(SUM($F418:AD418)-$E418),($E418*(1-$D$410))*$D418),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C418,MIN(-(SUM($F418:AE418)-$E418),($E418*(1-$D$410))*$D418),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C418,MIN(-(SUM($F418:AF418)-$E418),($E418*(1-$D$410))*$D418),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C418,MIN(-(SUM($F418:AG418)-$E418),($E418*(1-$D$410))*$D418),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C418,MIN(-(SUM($F418:AH418)-$E418),($E418*(1-$D$410))*$D418),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C418,MIN(-(SUM($F418:AI418)-$E418),($E418*(1-$D$410))*$D418),0)*AJ$406","v":0}]
[null,null,7,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C419,MIN(-(SUM(F419:$F419)-$E419),($E419*(1-$D$410))*$D419),0)*G$406","v":0},{"$f":"IF(H$408>=$C419,MIN(-(SUM($F419:G419)-$E419),($E419*(1-$D$410))*$D419),0)*H$406","v":0},{"$f":"IF(I$408>=$C419,MIN(-(SUM($F419:H419)-$E419),($E419*(1-$D$410))*$D419),0)*I$406","v":0},{"$f":"IF(J$408>=$C419,MIN(-(SUM($F419:I419)-$E419),($E419*(1-$D$410))*$D419),0)*J$406","v":0},{"$f":"IF(K$408>=$C419,MIN(-(SUM($F419:J419)-$E419),($E419*(1-$D$410))*$D419),0)*K$406","v":0},{"$f":"IF(L$408>=$C419,MIN(-(SUM($F419:K419)-$E419),($E419*(1-$D$410))*$D419),0)*L$406","v":0},{"$f":"IF(M$408>=$C419,MIN(-(SUM($F419:L419)-$E419),($E419*(1-$D$410))*$D419),0)*M$406","v":0},{"$f":"IF(N$408>=$C419,MIN(-(SUM($F419:M419)-$E419),($E419*(1-$D$410))*$D419),0)*N$406","v":0},{"$f":"IF(O$408>=$C419,MIN(-(SUM($F419:N419)-$E419),($E419*(1-$D$410))*$D419),0)*O$406","v":0},{"$f":"IF(P$408>=$C419,MIN(-(SUM($F419:O419)-$E419),($E419*(1-$D$410))*$D419),0)*P$406","v":0},{"$f":"IF(Q$408>=$C419,MIN(-(SUM($F419:P419)-$E419),($E419*(1-$D$410))*$D419),0)*Q$406","v":0},{"$f":"IF(R$408>=$C419,MIN(-(SUM($F419:Q419)-$E419),($E419*(1-$D$410))*$D419),0)*R$406","v":0},{"$f":"IF(S$408>=$C419,MIN(-(SUM($F419:R419)-$E419),($E419*(1-$D$410))*$D419),0)*S$406","v":0},{"$f":"IF(T$408>=$C419,MIN(-(SUM($F419:S419)-$E419),($E419*(1-$D$410))*$D419),0)*T$406","v":0},{"$f":"IF(U$408>=$C419,MIN(-(SUM($F419:T419)-$E419),($E419*(1-$D$410))*$D419),0)*U$406","v":0},{"$f":"IF(V$408>=$C419,MIN(-(SUM($F419:U419)-$E419),($E419*(1-$D$410))*$D419),0)*V$406","v":0},{"$f":"IF(W$408>=$C419,MIN(-(SUM($F419:V419)-$E419),($E419*(1-$D$410))*$D419),0)*W$406","v":0},{"$f":"IF(X$408>=$C419,MIN(-(SUM($F419:W419)-$E419),($E419*(1-$D$410))*$D419),0)*X$406","v":0},{"$f":"IF(Y$408>=$C419,MIN(-(SUM($F419:X419)-$E419),($E419*(1-$D$410))*$D419),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C419,MIN(-(SUM($F419:Y419)-$E419),($E419*(1-$D$410))*$D419),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C419,MIN(-(SUM($F419:Z419)-$E419),($E419*(1-$D$410))*$D419),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C419,MIN(-(SUM($F419:AA419)-$E419),($E419*(1-$D$410))*$D419),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C419,MIN(-(SUM($F419:AB419)-$E419),($E419*(1-$D$410))*$D419),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C419,MIN(-(SUM($F419:AC419)-$E419),($E419*(1-$D$410))*$D419),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C419,MIN(-(SUM($F419:AD419)-$E419),($E419*(1-$D$410))*$D419),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C419,MIN(-(SUM($F419:AE419)-$E419),($E419*(1-$D$410))*$D419),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C419,MIN(-(SUM($F419:AF419)-$E419),($E419*(1-$D$410))*$D419),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C419,MIN(-(SUM($F419:AG419)-$E419),($E419*(1-$D$410))*$D419),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C419,MIN(-(SUM($F419:AH419)-$E419),($E419*(1-$D$410))*$D419),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C419,MIN(-(SUM($F419:AI419)-$E419),($E419*(1-$D$410))*$D419),0)*AJ$406","v":0}]
[null,null,8,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C420,MIN(-(SUM(F420:$F420)-$E420),($E420*(1-$D$410))*$D420),0)*G$406","v":0},{"$f":"IF(H$408>=$C420,MIN(-(SUM($F420:G420)-$E420),($E420*(1-$D$410))*$D420),0)*H$406","v":0},{"$f":"IF(I$408>=$C420,MIN(-(SUM($F420:H420)-$E420),($E420*(1-$D$410))*$D420),0)*I$406","v":0},{"$f":"IF(J$408>=$C420,MIN(-(SUM($F420:I420)-$E420),($E420*(1-$D$410))*$D420),0)*J$406","v":0},{"$f":"IF(K$408>=$C420,MIN(-(SUM($F420:J420)-$E420),($E420*(1-$D$410))*$D420),0)*K$406","v":0},{"$f":"IF(L$408>=$C420,MIN(-(SUM($F420:K420)-$E420),($E420*(1-$D$410))*$D420),0)*L$406","v":0},{"$f":"IF(M$408>=$C420,MIN(-(SUM($F420:L420)-$E420),($E420*(1-$D$410))*$D420),0)*M$406","v":0},{"$f":"IF(N$408>=$C420,MIN(-(SUM($F420:M420)-$E420),($E420*(1-$D$410))*$D420),0)*N$406","v":0},{"$f":"IF(O$408>=$C420,MIN(-(SUM($F420:N420)-$E420),($E420*(1-$D$410))*$D420),0)*O$406","v":0},{"$f":"IF(P$408>=$C420,MIN(-(SUM($F420:O420)-$E420),($E420*(1-$D$410))*$D420),0)*P$406","v":0},{"$f":"IF(Q$408>=$C420,MIN(-(SUM($F420:P420)-$E420),($E420*(1-$D$410))*$D420),0)*Q$406","v":0},{"$f":"IF(R$408>=$C420,MIN(-(SUM($F420:Q420)-$E420),($E420*(1-$D$410))*$D420),0)*R$406","v":0},{"$f":"IF(S$408>=$C420,MIN(-(SUM($F420:R420)-$E420),($E420*(1-$D$410))*$D420),0)*S$406","v":0},{"$f":"IF(T$408>=$C420,MIN(-(SUM($F420:S420)-$E420),($E420*(1-$D$410))*$D420),0)*T$406","v":0},{"$f":"IF(U$408>=$C420,MIN(-(SUM($F420:T420)-$E420),($E420*(1-$D$410))*$D420),0)*U$406","v":0},{"$f":"IF(V$408>=$C420,MIN(-(SUM($F420:U420)-$E420),($E420*(1-$D$410))*$D420),0)*V$406","v":0},{"$f":"IF(W$408>=$C420,MIN(-(SUM($F420:V420)-$E420),($E420*(1-$D$410))*$D420),0)*W$406","v":0},{"$f":"IF(X$408>=$C420,MIN(-(SUM($F420:W420)-$E420),($E420*(1-$D$410))*$D420),0)*X$406","v":0},{"$f":"IF(Y$408>=$C420,MIN(-(SUM($F420:X420)-$E420),($E420*(1-$D$410))*$D420),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C420,MIN(-(SUM($F420:Y420)-$E420),($E420*(1-$D$410))*$D420),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C420,MIN(-(SUM($F420:Z420)-$E420),($E420*(1-$D$410))*$D420),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C420,MIN(-(SUM($F420:AA420)-$E420),($E420*(1-$D$410))*$D420),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C420,MIN(-(SUM($F420:AB420)-$E420),($E420*(1-$D$410))*$D420),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C420,MIN(-(SUM($F420:AC420)-$E420),($E420*(1-$D$410))*$D420),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C420,MIN(-(SUM($F420:AD420)-$E420),($E420*(1-$D$410))*$D420),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C420,MIN(-(SUM($F420:AE420)-$E420),($E420*(1-$D$410))*$D420),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C420,MIN(-(SUM($F420:AF420)-$E420),($E420*(1-$D$410))*$D420),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C420,MIN(-(SUM($F420:AG420)-$E420),($E420*(1-$D$410))*$D420),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C420,MIN(-(SUM($F420:AH420)-$E420),($E420*(1-$D$410))*$D420),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C420,MIN(-(SUM($F420:AI420)-$E420),($E420*(1-$D$410))*$D420),0)*AJ$406","v":0}]
[null,null,9,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C421,MIN(-(SUM(F421:$F421)-$E421),($E421*(1-$D$410))*$D421),0)*G$406","v":0},{"$f":"IF(H$408>=$C421,MIN(-(SUM($F421:G421)-$E421),($E421*(1-$D$410))*$D421),0)*H$406","v":0},{"$f":"IF(I$408>=$C421,MIN(-(SUM($F421:H421)-$E421),($E421*(1-$D$410))*$D421),0)*I$406","v":0},{"$f":"IF(J$408>=$C421,MIN(-(SUM($F421:I421)-$E421),($E421*(1-$D$410))*$D421),0)*J$406","v":0},{"$f":"IF(K$408>=$C421,MIN(-(SUM($F421:J421)-$E421),($E421*(1-$D$410))*$D421),0)*K$406","v":0},{"$f":"IF(L$408>=$C421,MIN(-(SUM($F421:K421)-$E421),($E421*(1-$D$410))*$D421),0)*L$406","v":0},{"$f":"IF(M$408>=$C421,MIN(-(SUM($F421:L421)-$E421),($E421*(1-$D$410))*$D421),0)*M$406","v":0},{"$f":"IF(N$408>=$C421,MIN(-(SUM($F421:M421)-$E421),($E421*(1-$D$410))*$D421),0)*N$406","v":0},{"$f":"IF(O$408>=$C421,MIN(-(SUM($F421:N421)-$E421),($E421*(1-$D$410))*$D421),0)*O$406","v":0},{"$f":"IF(P$408>=$C421,MIN(-(SUM($F421:O421)-$E421),($E421*(1-$D$410))*$D421),0)*P$406","v":0},{"$f":"IF(Q$408>=$C421,MIN(-(SUM($F421:P421)-$E421),($E421*(1-$D$410))*$D421),0)*Q$406","v":0},{"$f":"IF(R$408>=$C421,MIN(-(SUM($F421:Q421)-$E421),($E421*(1-$D$410))*$D421),0)*R$406","v":0},{"$f":"IF(S$408>=$C421,MIN(-(SUM($F421:R421)-$E421),($E421*(1-$D$410))*$D421),0)*S$406","v":0},{"$f":"IF(T$408>=$C421,MIN(-(SUM($F421:S421)-$E421),($E421*(1-$D$410))*$D421),0)*T$406","v":0},{"$f":"IF(U$408>=$C421,MIN(-(SUM($F421:T421)-$E421),($E421*(1-$D$410))*$D421),0)*U$406","v":0},{"$f":"IF(V$408>=$C421,MIN(-(SUM($F421:U421)-$E421),($E421*(1-$D$410))*$D421),0)*V$406","v":0},{"$f":"IF(W$408>=$C421,MIN(-(SUM($F421:V421)-$E421),($E421*(1-$D$410))*$D421),0)*W$406","v":0},{"$f":"IF(X$408>=$C421,MIN(-(SUM($F421:W421)-$E421),($E421*(1-$D$410))*$D421),0)*X$406","v":0},{"$f":"IF(Y$408>=$C421,MIN(-(SUM($F421:X421)-$E421),($E421*(1-$D$410))*$D421),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C421,MIN(-(SUM($F421:Y421)-$E421),($E421*(1-$D$410))*$D421),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C421,MIN(-(SUM($F421:Z421)-$E421),($E421*(1-$D$410))*$D421),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C421,MIN(-(SUM($F421:AA421)-$E421),($E421*(1-$D$410))*$D421),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C421,MIN(-(SUM($F421:AB421)-$E421),($E421*(1-$D$410))*$D421),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C421,MIN(-(SUM($F421:AC421)-$E421),($E421*(1-$D$410))*$D421),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C421,MIN(-(SUM($F421:AD421)-$E421),($E421*(1-$D$410))*$D421),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C421,MIN(-(SUM($F421:AE421)-$E421),($E421*(1-$D$410))*$D421),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C421,MIN(-(SUM($F421:AF421)-$E421),($E421*(1-$D$410))*$D421),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C421,MIN(-(SUM($F421:AG421)-$E421),($E421*(1-$D$410))*$D421),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C421,MIN(-(SUM($F421:AH421)-$E421),($E421*(1-$D$410))*$D421),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C421,MIN(-(SUM($F421:AI421)-$E421),($E421*(1-$D$410))*$D421),0)*AJ$406","v":0}]
[null,null,10,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C422,MIN(-(SUM(F422:$F422)-$E422),($E422*(1-$D$410))*$D422),0)*G$406","v":0},{"$f":"IF(H$408>=$C422,MIN(-(SUM($F422:G422)-$E422),($E422*(1-$D$410))*$D422),0)*H$406","v":0},{"$f":"IF(I$408>=$C422,MIN(-(SUM($F422:H422)-$E422),($E422*(1-$D$410))*$D422),0)*I$406","v":0},{"$f":"IF(J$408>=$C422,MIN(-(SUM($F422:I422)-$E422),($E422*(1-$D$410))*$D422),0)*J$406","v":0},{"$f":"IF(K$408>=$C422,MIN(-(SUM($F422:J422)-$E422),($E422*(1-$D$410))*$D422),0)*K$406","v":0},{"$f":"IF(L$408>=$C422,MIN(-(SUM($F422:K422)-$E422),($E422*(1-$D$410))*$D422),0)*L$406","v":0},{"$f":"IF(M$408>=$C422,MIN(-(SUM($F422:L422)-$E422),($E422*(1-$D$410))*$D422),0)*M$406","v":0},{"$f":"IF(N$408>=$C422,MIN(-(SUM($F422:M422)-$E422),($E422*(1-$D$410))*$D422),0)*N$406","v":0},{"$f":"IF(O$408>=$C422,MIN(-(SUM($F422:N422)-$E422),($E422*(1-$D$410))*$D422),0)*O$406","v":0},{"$f":"IF(P$408>=$C422,MIN(-(SUM($F422:O422)-$E422),($E422*(1-$D$410))*$D422),0)*P$406","v":0},{"$f":"IF(Q$408>=$C422,MIN(-(SUM($F422:P422)-$E422),($E422*(1-$D$410))*$D422),0)*Q$406","v":0},{"$f":"IF(R$408>=$C422,MIN(-(SUM($F422:Q422)-$E422),($E422*(1-$D$410))*$D422),0)*R$406","v":0},{"$f":"IF(S$408>=$C422,MIN(-(SUM($F422:R422)-$E422),($E422*(1-$D$410))*$D422),0)*S$406","v":0},{"$f":"IF(T$408>=$C422,MIN(-(SUM($F422:S422)-$E422),($E422*(1-$D$410))*$D422),0)*T$406","v":0},{"$f":"IF(U$408>=$C422,MIN(-(SUM($F422:T422)-$E422),($E422*(1-$D$410))*$D422),0)*U$406","v":0},{"$f":"IF(V$408>=$C422,MIN(-(SUM($F422:U422)-$E422),($E422*(1-$D$410))*$D422),0)*V$406","v":0},{"$f":"IF(W$408>=$C422,MIN(-(SUM($F422:V422)-$E422),($E422*(1-$D$410))*$D422),0)*W$406","v":0},{"$f":"IF(X$408>=$C422,MIN(-(SUM($F422:W422)-$E422),($E422*(1-$D$410))*$D422),0)*X$406","v":0},{"$f":"IF(Y$408>=$C422,MIN(-(SUM($F422:X422)-$E422),($E422*(1-$D$410))*$D422),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C422,MIN(-(SUM($F422:Y422)-$E422),($E422*(1-$D$410))*$D422),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C422,MIN(-(SUM($F422:Z422)-$E422),($E422*(1-$D$410))*$D422),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C422,MIN(-(SUM($F422:AA422)-$E422),($E422*(1-$D$410))*$D422),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C422,MIN(-(SUM($F422:AB422)-$E422),($E422*(1-$D$410))*$D422),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C422,MIN(-(SUM($F422:AC422)-$E422),($E422*(1-$D$410))*$D422),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C422,MIN(-(SUM($F422:AD422)-$E422),($E422*(1-$D$410))*$D422),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C422,MIN(-(SUM($F422:AE422)-$E422),($E422*(1-$D$410))*$D422),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C422,MIN(-(SUM($F422:AF422)-$E422),($E422*(1-$D$410))*$D422),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C422,MIN(-(SUM($F422:AG422)-$E422),($E422*(1-$D$410))*$D422),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C422,MIN(-(SUM($F422:AH422)-$E422),($E422*(1-$D$410))*$D422),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C422,MIN(-(SUM($F422:AI422)-$E422),($E422*(1-$D$410))*$D422),0)*AJ$406","v":0}]
[null,null,11,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C423,MIN(-(SUM(F423:$F423)-$E423),($E423*(1-$D$410))*$D423),0)*G$406","v":0},{"$f":"IF(H$408>=$C423,MIN(-(SUM($F423:G423)-$E423),($E423*(1-$D$410))*$D423),0)*H$406","v":0},{"$f":"IF(I$408>=$C423,MIN(-(SUM($F423:H423)-$E423),($E423*(1-$D$410))*$D423),0)*I$406","v":0},{"$f":"IF(J$408>=$C423,MIN(-(SUM($F423:I423)-$E423),($E423*(1-$D$410))*$D423),0)*J$406","v":0},{"$f":"IF(K$408>=$C423,MIN(-(SUM($F423:J423)-$E423),($E423*(1-$D$410))*$D423),0)*K$406","v":0},{"$f":"IF(L$408>=$C423,MIN(-(SUM($F423:K423)-$E423),($E423*(1-$D$410))*$D423),0)*L$406","v":0},{"$f":"IF(M$408>=$C423,MIN(-(SUM($F423:L423)-$E423),($E423*(1-$D$410))*$D423),0)*M$406","v":0},{"$f":"IF(N$408>=$C423,MIN(-(SUM($F423:M423)-$E423),($E423*(1-$D$410))*$D423),0)*N$406","v":0},{"$f":"IF(O$408>=$C423,MIN(-(SUM($F423:N423)-$E423),($E423*(1-$D$410))*$D423),0)*O$406","v":0},{"$f":"IF(P$408>=$C423,MIN(-(SUM($F423:O423)-$E423),($E423*(1-$D$410))*$D423),0)*P$406","v":0},{"$f":"IF(Q$408>=$C423,MIN(-(SUM($F423:P423)-$E423),($E423*(1-$D$410))*$D423),0)*Q$406","v":0},{"$f":"IF(R$408>=$C423,MIN(-(SUM($F423:Q423)-$E423),($E423*(1-$D$410))*$D423),0)*R$406","v":0},{"$f":"IF(S$408>=$C423,MIN(-(SUM($F423:R423)-$E423),($E423*(1-$D$410))*$D423),0)*S$406","v":0},{"$f":"IF(T$408>=$C423,MIN(-(SUM($F423:S423)-$E423),($E423*(1-$D$410))*$D423),0)*T$406","v":0},{"$f":"IF(U$408>=$C423,MIN(-(SUM($F423:T423)-$E423),($E423*(1-$D$410))*$D423),0)*U$406","v":0},{"$f":"IF(V$408>=$C423,MIN(-(SUM($F423:U423)-$E423),($E423*(1-$D$410))*$D423),0)*V$406","v":0},{"$f":"IF(W$408>=$C423,MIN(-(SUM($F423:V423)-$E423),($E423*(1-$D$410))*$D423),0)*W$406","v":0},{"$f":"IF(X$408>=$C423,MIN(-(SUM($F423:W423)-$E423),($E423*(1-$D$410))*$D423),0)*X$406","v":0},{"$f":"IF(Y$408>=$C423,MIN(-(SUM($F423:X423)-$E423),($E423*(1-$D$410))*$D423),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C423,MIN(-(SUM($F423:Y423)-$E423),($E423*(1-$D$410))*$D423),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C423,MIN(-(SUM($F423:Z423)-$E423),($E423*(1-$D$410))*$D423),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C423,MIN(-(SUM($F423:AA423)-$E423),($E423*(1-$D$410))*$D423),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C423,MIN(-(SUM($F423:AB423)-$E423),($E423*(1-$D$410))*$D423),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C423,MIN(-(SUM($F423:AC423)-$E423),($E423*(1-$D$410))*$D423),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C423,MIN(-(SUM($F423:AD423)-$E423),($E423*(1-$D$410))*$D423),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C423,MIN(-(SUM($F423:AE423)-$E423),($E423*(1-$D$410))*$D423),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C423,MIN(-(SUM($F423:AF423)-$E423),($E423*(1-$D$410))*$D423),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C423,MIN(-(SUM($F423:AG423)-$E423),($E423*(1-$D$410))*$D423),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C423,MIN(-(SUM($F423:AH423)-$E423),($E423*(1-$D$410))*$D423),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C423,MIN(-(SUM($F423:AI423)-$E423),($E423*(1-$D$410))*$D423),0)*AJ$406","v":0}]
[null,null,12,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C424,MIN(-(SUM(F424:$F424)-$E424),($E424*(1-$D$410))*$D424),0)*G$406","v":0},{"$f":"IF(H$408>=$C424,MIN(-(SUM($F424:G424)-$E424),($E424*(1-$D$410))*$D424),0)*H$406","v":0},{"$f":"IF(I$408>=$C424,MIN(-(SUM($F424:H424)-$E424),($E424*(1-$D$410))*$D424),0)*I$406","v":0},{"$f":"IF(J$408>=$C424,MIN(-(SUM($F424:I424)-$E424),($E424*(1-$D$410))*$D424),0)*J$406","v":0},{"$f":"IF(K$408>=$C424,MIN(-(SUM($F424:J424)-$E424),($E424*(1-$D$410))*$D424),0)*K$406","v":0},{"$f":"IF(L$408>=$C424,MIN(-(SUM($F424:K424)-$E424),($E424*(1-$D$410))*$D424),0)*L$406","v":0},{"$f":"IF(M$408>=$C424,MIN(-(SUM($F424:L424)-$E424),($E424*(1-$D$410))*$D424),0)*M$406","v":0},{"$f":"IF(N$408>=$C424,MIN(-(SUM($F424:M424)-$E424),($E424*(1-$D$410))*$D424),0)*N$406","v":0},{"$f":"IF(O$408>=$C424,MIN(-(SUM($F424:N424)-$E424),($E424*(1-$D$410))*$D424),0)*O$406","v":0},{"$f":"IF(P$408>=$C424,MIN(-(SUM($F424:O424)-$E424),($E424*(1-$D$410))*$D424),0)*P$406","v":0},{"$f":"IF(Q$408>=$C424,MIN(-(SUM($F424:P424)-$E424),($E424*(1-$D$410))*$D424),0)*Q$406","v":0},{"$f":"IF(R$408>=$C424,MIN(-(SUM($F424:Q424)-$E424),($E424*(1-$D$410))*$D424),0)*R$406","v":0},{"$f":"IF(S$408>=$C424,MIN(-(SUM($F424:R424)-$E424),($E424*(1-$D$410))*$D424),0)*S$406","v":0},{"$f":"IF(T$408>=$C424,MIN(-(SUM($F424:S424)-$E424),($E424*(1-$D$410))*$D424),0)*T$406","v":0},{"$f":"IF(U$408>=$C424,MIN(-(SUM($F424:T424)-$E424),($E424*(1-$D$410))*$D424),0)*U$406","v":0},{"$f":"IF(V$408>=$C424,MIN(-(SUM($F424:U424)-$E424),($E424*(1-$D$410))*$D424),0)*V$406","v":0},{"$f":"IF(W$408>=$C424,MIN(-(SUM($F424:V424)-$E424),($E424*(1-$D$410))*$D424),0)*W$406","v":0},{"$f":"IF(X$408>=$C424,MIN(-(SUM($F424:W424)-$E424),($E424*(1-$D$410))*$D424),0)*X$406","v":0},{"$f":"IF(Y$408>=$C424,MIN(-(SUM($F424:X424)-$E424),($E424*(1-$D$410))*$D424),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C424,MIN(-(SUM($F424:Y424)-$E424),($E424*(1-$D$410))*$D424),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C424,MIN(-(SUM($F424:Z424)-$E424),($E424*(1-$D$410))*$D424),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C424,MIN(-(SUM($F424:AA424)-$E424),($E424*(1-$D$410))*$D424),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C424,MIN(-(SUM($F424:AB424)-$E424),($E424*(1-$D$410))*$D424),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C424,MIN(-(SUM($F424:AC424)-$E424),($E424*(1-$D$410))*$D424),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C424,MIN(-(SUM($F424:AD424)-$E424),($E424*(1-$D$410))*$D424),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C424,MIN(-(SUM($F424:AE424)-$E424),($E424*(1-$D$410))*$D424),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C424,MIN(-(SUM($F424:AF424)-$E424),($E424*(1-$D$410))*$D424),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C424,MIN(-(SUM($F424:AG424)-$E424),($E424*(1-$D$410))*$D424),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C424,MIN(-(SUM($F424:AH424)-$E424),($E424*(1-$D$410))*$D424),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C424,MIN(-(SUM($F424:AI424)-$E424),($E424*(1-$D$410))*$D424),0)*AJ$406","v":0}]
[null,null,13,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C425,MIN(-(SUM(F425:$F425)-$E425),($E425*(1-$D$410))*$D425),0)*G$406","v":0},{"$f":"IF(H$408>=$C425,MIN(-(SUM($F425:G425)-$E425),($E425*(1-$D$410))*$D425),0)*H$406","v":0},{"$f":"IF(I$408>=$C425,MIN(-(SUM($F425:H425)-$E425),($E425*(1-$D$410))*$D425),0)*I$406","v":0},{"$f":"IF(J$408>=$C425,MIN(-(SUM($F425:I425)-$E425),($E425*(1-$D$410))*$D425),0)*J$406","v":0},{"$f":"IF(K$408>=$C425,MIN(-(SUM($F425:J425)-$E425),($E425*(1-$D$410))*$D425),0)*K$406","v":0},{"$f":"IF(L$408>=$C425,MIN(-(SUM($F425:K425)-$E425),($E425*(1-$D$410))*$D425),0)*L$406","v":0},{"$f":"IF(M$408>=$C425,MIN(-(SUM($F425:L425)-$E425),($E425*(1-$D$410))*$D425),0)*M$406","v":0},{"$f":"IF(N$408>=$C425,MIN(-(SUM($F425:M425)-$E425),($E425*(1-$D$410))*$D425),0)*N$406","v":0},{"$f":"IF(O$408>=$C425,MIN(-(SUM($F425:N425)-$E425),($E425*(1-$D$410))*$D425),0)*O$406","v":0},{"$f":"IF(P$408>=$C425,MIN(-(SUM($F425:O425)-$E425),($E425*(1-$D$410))*$D425),0)*P$406","v":0},{"$f":"IF(Q$408>=$C425,MIN(-(SUM($F425:P425)-$E425),($E425*(1-$D$410))*$D425),0)*Q$406","v":0},{"$f":"IF(R$408>=$C425,MIN(-(SUM($F425:Q425)-$E425),($E425*(1-$D$410))*$D425),0)*R$406","v":0},{"$f":"IF(S$408>=$C425,MIN(-(SUM($F425:R425)-$E425),($E425*(1-$D$410))*$D425),0)*S$406","v":0},{"$f":"IF(T$408>=$C425,MIN(-(SUM($F425:S425)-$E425),($E425*(1-$D$410))*$D425),0)*T$406","v":0},{"$f":"IF(U$408>=$C425,MIN(-(SUM($F425:T425)-$E425),($E425*(1-$D$410))*$D425),0)*U$406","v":0},{"$f":"IF(V$408>=$C425,MIN(-(SUM($F425:U425)-$E425),($E425*(1-$D$410))*$D425),0)*V$406","v":0},{"$f":"IF(W$408>=$C425,MIN(-(SUM($F425:V425)-$E425),($E425*(1-$D$410))*$D425),0)*W$406","v":0},{"$f":"IF(X$408>=$C425,MIN(-(SUM($F425:W425)-$E425),($E425*(1-$D$410))*$D425),0)*X$406","v":0},{"$f":"IF(Y$408>=$C425,MIN(-(SUM($F425:X425)-$E425),($E425*(1-$D$410))*$D425),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C425,MIN(-(SUM($F425:Y425)-$E425),($E425*(1-$D$410))*$D425),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C425,MIN(-(SUM($F425:Z425)-$E425),($E425*(1-$D$410))*$D425),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C425,MIN(-(SUM($F425:AA425)-$E425),($E425*(1-$D$410))*$D425),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C425,MIN(-(SUM($F425:AB425)-$E425),($E425*(1-$D$410))*$D425),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C425,MIN(-(SUM($F425:AC425)-$E425),($E425*(1-$D$410))*$D425),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C425,MIN(-(SUM($F425:AD425)-$E425),($E425*(1-$D$410))*$D425),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C425,MIN(-(SUM($F425:AE425)-$E425),($E425*(1-$D$410))*$D425),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C425,MIN(-(SUM($F425:AF425)-$E425),($E425*(1-$D$410))*$D425),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C425,MIN(-(SUM($F425:AG425)-$E425),($E425*(1-$D$410))*$D425),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C425,MIN(-(SUM($F425:AH425)-$E425),($E425*(1-$D$410))*$D425),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C425,MIN(-(SUM($F425:AI425)-$E425),($E425*(1-$D$410))*$D425),0)*AJ$406","v":0}]
[null,null,14,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C426,MIN(-(SUM(F426:$F426)-$E426),($E426*(1-$D$410))*$D426),0)*G$406","v":0},{"$f":"IF(H$408>=$C426,MIN(-(SUM($F426:G426)-$E426),($E426*(1-$D$410))*$D426),0)*H$406","v":0},{"$f":"IF(I$408>=$C426,MIN(-(SUM($F426:H426)-$E426),($E426*(1-$D$410))*$D426),0)*I$406","v":0},{"$f":"IF(J$408>=$C426,MIN(-(SUM($F426:I426)-$E426),($E426*(1-$D$410))*$D426),0)*J$406","v":0},{"$f":"IF(K$408>=$C426,MIN(-(SUM($F426:J426)-$E426),($E426*(1-$D$410))*$D426),0)*K$406","v":0},{"$f":"IF(L$408>=$C426,MIN(-(SUM($F426:K426)-$E426),($E426*(1-$D$410))*$D426),0)*L$406","v":0},{"$f":"IF(M$408>=$C426,MIN(-(SUM($F426:L426)-$E426),($E426*(1-$D$410))*$D426),0)*M$406","v":0},{"$f":"IF(N$408>=$C426,MIN(-(SUM($F426:M426)-$E426),($E426*(1-$D$410))*$D426),0)*N$406","v":0},{"$f":"IF(O$408>=$C426,MIN(-(SUM($F426:N426)-$E426),($E426*(1-$D$410))*$D426),0)*O$406","v":0},{"$f":"IF(P$408>=$C426,MIN(-(SUM($F426:O426)-$E426),($E426*(1-$D$410))*$D426),0)*P$406","v":0},{"$f":"IF(Q$408>=$C426,MIN(-(SUM($F426:P426)-$E426),($E426*(1-$D$410))*$D426),0)*Q$406","v":0},{"$f":"IF(R$408>=$C426,MIN(-(SUM($F426:Q426)-$E426),($E426*(1-$D$410))*$D426),0)*R$406","v":0},{"$f":"IF(S$408>=$C426,MIN(-(SUM($F426:R426)-$E426),($E426*(1-$D$410))*$D426),0)*S$406","v":0},{"$f":"IF(T$408>=$C426,MIN(-(SUM($F426:S426)-$E426),($E426*(1-$D$410))*$D426),0)*T$406","v":0},{"$f":"IF(U$408>=$C426,MIN(-(SUM($F426:T426)-$E426),($E426*(1-$D$410))*$D426),0)*U$406","v":0},{"$f":"IF(V$408>=$C426,MIN(-(SUM($F426:U426)-$E426),($E426*(1-$D$410))*$D426),0)*V$406","v":0},{"$f":"IF(W$408>=$C426,MIN(-(SUM($F426:V426)-$E426),($E426*(1-$D$410))*$D426),0)*W$406","v":0},{"$f":"IF(X$408>=$C426,MIN(-(SUM($F426:W426)-$E426),($E426*(1-$D$410))*$D426),0)*X$406","v":0},{"$f":"IF(Y$408>=$C426,MIN(-(SUM($F426:X426)-$E426),($E426*(1-$D$410))*$D426),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C426,MIN(-(SUM($F426:Y426)-$E426),($E426*(1-$D$410))*$D426),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C426,MIN(-(SUM($F426:Z426)-$E426),($E426*(1-$D$410))*$D426),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C426,MIN(-(SUM($F426:AA426)-$E426),($E426*(1-$D$410))*$D426),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C426,MIN(-(SUM($F426:AB426)-$E426),($E426*(1-$D$410))*$D426),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C426,MIN(-(SUM($F426:AC426)-$E426),($E426*(1-$D$410))*$D426),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C426,MIN(-(SUM($F426:AD426)-$E426),($E426*(1-$D$410))*$D426),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C426,MIN(-(SUM($F426:AE426)-$E426),($E426*(1-$D$410))*$D426),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C426,MIN(-(SUM($F426:AF426)-$E426),($E426*(1-$D$410))*$D426),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C426,MIN(-(SUM($F426:AG426)-$E426),($E426*(1-$D$410))*$D426),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C426,MIN(-(SUM($F426:AH426)-$E426),($E426*(1-$D$410))*$D426),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C426,MIN(-(SUM($F426:AI426)-$E426),($E426*(1-$D$410))*$D426),0)*AJ$406","v":0}]
[null,null,15,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C427,MIN(-(SUM(F427:$F427)-$E427),($E427*(1-$D$410))*$D427),0)*G$406","v":0},{"$f":"IF(H$408>=$C427,MIN(-(SUM($F427:G427)-$E427),($E427*(1-$D$410))*$D427),0)*H$406","v":0},{"$f":"IF(I$408>=$C427,MIN(-(SUM($F427:H427)-$E427),($E427*(1-$D$410))*$D427),0)*I$406","v":0},{"$f":"IF(J$408>=$C427,MIN(-(SUM($F427:I427)-$E427),($E427*(1-$D$410))*$D427),0)*J$406","v":0},{"$f":"IF(K$408>=$C427,MIN(-(SUM($F427:J427)-$E427),($E427*(1-$D$410))*$D427),0)*K$406","v":0},{"$f":"IF(L$408>=$C427,MIN(-(SUM($F427:K427)-$E427),($E427*(1-$D$410))*$D427),0)*L$406","v":0},{"$f":"IF(M$408>=$C427,MIN(-(SUM($F427:L427)-$E427),($E427*(1-$D$410))*$D427),0)*M$406","v":0},{"$f":"IF(N$408>=$C427,MIN(-(SUM($F427:M427)-$E427),($E427*(1-$D$410))*$D427),0)*N$406","v":0},{"$f":"IF(O$408>=$C427,MIN(-(SUM($F427:N427)-$E427),($E427*(1-$D$410))*$D427),0)*O$406","v":0},{"$f":"IF(P$408>=$C427,MIN(-(SUM($F427:O427)-$E427),($E427*(1-$D$410))*$D427),0)*P$406","v":0},{"$f":"IF(Q$408>=$C427,MIN(-(SUM($F427:P427)-$E427),($E427*(1-$D$410))*$D427),0)*Q$406","v":0},{"$f":"IF(R$408>=$C427,MIN(-(SUM($F427:Q427)-$E427),($E427*(1-$D$410))*$D427),0)*R$406","v":0},{"$f":"IF(S$408>=$C427,MIN(-(SUM($F427:R427)-$E427),($E427*(1-$D$410))*$D427),0)*S$406","v":0},{"$f":"IF(T$408>=$C427,MIN(-(SUM($F427:S427)-$E427),($E427*(1-$D$410))*$D427),0)*T$406","v":0},{"$f":"IF(U$408>=$C427,MIN(-(SUM($F427:T427)-$E427),($E427*(1-$D$410))*$D427),0)*U$406","v":0},{"$f":"IF(V$408>=$C427,MIN(-(SUM($F427:U427)-$E427),($E427*(1-$D$410))*$D427),0)*V$406","v":0},{"$f":"IF(W$408>=$C427,MIN(-(SUM($F427:V427)-$E427),($E427*(1-$D$410))*$D427),0)*W$406","v":0},{"$f":"IF(X$408>=$C427,MIN(-(SUM($F427:W427)-$E427),($E427*(1-$D$410))*$D427),0)*X$406","v":0},{"$f":"IF(Y$408>=$C427,MIN(-(SUM($F427:X427)-$E427),($E427*(1-$D$410))*$D427),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C427,MIN(-(SUM($F427:Y427)-$E427),($E427*(1-$D$410))*$D427),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C427,MIN(-(SUM($F427:Z427)-$E427),($E427*(1-$D$410))*$D427),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C427,MIN(-(SUM($F427:AA427)-$E427),($E427*(1-$D$410))*$D427),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C427,MIN(-(SUM($F427:AB427)-$E427),($E427*(1-$D$410))*$D427),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C427,MIN(-(SUM($F427:AC427)-$E427),($E427*(1-$D$410))*$D427),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C427,MIN(-(SUM($F427:AD427)-$E427),($E427*(1-$D$410))*$D427),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C427,MIN(-(SUM($F427:AE427)-$E427),($E427*(1-$D$410))*$D427),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C427,MIN(-(SUM($F427:AF427)-$E427),($E427*(1-$D$410))*$D427),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C427,MIN(-(SUM($F427:AG427)-$E427),($E427*(1-$D$410))*$D427),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C427,MIN(-(SUM($F427:AH427)-$E427),($E427*(1-$D$410))*$D427),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C427,MIN(-(SUM($F427:AI427)-$E427),($E427*(1-$D$410))*$D427),0)*AJ$406","v":0}]
[null,null,16,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C428,MIN(-(SUM(F428:$F428)-$E428),($E428*(1-$D$410))*$D428),0)*G$406","v":0},{"$f":"IF(H$408>=$C428,MIN(-(SUM($F428:G428)-$E428),($E428*(1-$D$410))*$D428),0)*H$406","v":0},{"$f":"IF(I$408>=$C428,MIN(-(SUM($F428:H428)-$E428),($E428*(1-$D$410))*$D428),0)*I$406","v":0},{"$f":"IF(J$408>=$C428,MIN(-(SUM($F428:I428)-$E428),($E428*(1-$D$410))*$D428),0)*J$406","v":0},{"$f":"IF(K$408>=$C428,MIN(-(SUM($F428:J428)-$E428),($E428*(1-$D$410))*$D428),0)*K$406","v":0},{"$f":"IF(L$408>=$C428,MIN(-(SUM($F428:K428)-$E428),($E428*(1-$D$410))*$D428),0)*L$406","v":0},{"$f":"IF(M$408>=$C428,MIN(-(SUM($F428:L428)-$E428),($E428*(1-$D$410))*$D428),0)*M$406","v":0},{"$f":"IF(N$408>=$C428,MIN(-(SUM($F428:M428)-$E428),($E428*(1-$D$410))*$D428),0)*N$406","v":0},{"$f":"IF(O$408>=$C428,MIN(-(SUM($F428:N428)-$E428),($E428*(1-$D$410))*$D428),0)*O$406","v":0},{"$f":"IF(P$408>=$C428,MIN(-(SUM($F428:O428)-$E428),($E428*(1-$D$410))*$D428),0)*P$406","v":0},{"$f":"IF(Q$408>=$C428,MIN(-(SUM($F428:P428)-$E428),($E428*(1-$D$410))*$D428),0)*Q$406","v":0},{"$f":"IF(R$408>=$C428,MIN(-(SUM($F428:Q428)-$E428),($E428*(1-$D$410))*$D428),0)*R$406","v":0},{"$f":"IF(S$408>=$C428,MIN(-(SUM($F428:R428)-$E428),($E428*(1-$D$410))*$D428),0)*S$406","v":0},{"$f":"IF(T$408>=$C428,MIN(-(SUM($F428:S428)-$E428),($E428*(1-$D$410))*$D428),0)*T$406","v":0},{"$f":"IF(U$408>=$C428,MIN(-(SUM($F428:T428)-$E428),($E428*(1-$D$410))*$D428),0)*U$406","v":0},{"$f":"IF(V$408>=$C428,MIN(-(SUM($F428:U428)-$E428),($E428*(1-$D$410))*$D428),0)*V$406","v":0},{"$f":"IF(W$408>=$C428,MIN(-(SUM($F428:V428)-$E428),($E428*(1-$D$410))*$D428),0)*W$406","v":0},{"$f":"IF(X$408>=$C428,MIN(-(SUM($F428:W428)-$E428),($E428*(1-$D$410))*$D428),0)*X$406","v":0},{"$f":"IF(Y$408>=$C428,MIN(-(SUM($F428:X428)-$E428),($E428*(1-$D$410))*$D428),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C428,MIN(-(SUM($F428:Y428)-$E428),($E428*(1-$D$410))*$D428),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C428,MIN(-(SUM($F428:Z428)-$E428),($E428*(1-$D$410))*$D428),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C428,MIN(-(SUM($F428:AA428)-$E428),($E428*(1-$D$410))*$D428),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C428,MIN(-(SUM($F428:AB428)-$E428),($E428*(1-$D$410))*$D428),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C428,MIN(-(SUM($F428:AC428)-$E428),($E428*(1-$D$410))*$D428),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C428,MIN(-(SUM($F428:AD428)-$E428),($E428*(1-$D$410))*$D428),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C428,MIN(-(SUM($F428:AE428)-$E428),($E428*(1-$D$410))*$D428),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C428,MIN(-(SUM($F428:AF428)-$E428),($E428*(1-$D$410))*$D428),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C428,MIN(-(SUM($F428:AG428)-$E428),($E428*(1-$D$410))*$D428),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C428,MIN(-(SUM($F428:AH428)-$E428),($E428*(1-$D$410))*$D428),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C428,MIN(-(SUM($F428:AI428)-$E428),($E428*(1-$D$410))*$D428),0)*AJ$406","v":0}]
[null,null,17,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C429,MIN(-(SUM(F429:$F429)-$E429),($E429*(1-$D$410))*$D429),0)*G$406","v":0},{"$f":"IF(H$408>=$C429,MIN(-(SUM($F429:G429)-$E429),($E429*(1-$D$410))*$D429),0)*H$406","v":0},{"$f":"IF(I$408>=$C429,MIN(-(SUM($F429:H429)-$E429),($E429*(1-$D$410))*$D429),0)*I$406","v":0},{"$f":"IF(J$408>=$C429,MIN(-(SUM($F429:I429)-$E429),($E429*(1-$D$410))*$D429),0)*J$406","v":0},{"$f":"IF(K$408>=$C429,MIN(-(SUM($F429:J429)-$E429),($E429*(1-$D$410))*$D429),0)*K$406","v":0},{"$f":"IF(L$408>=$C429,MIN(-(SUM($F429:K429)-$E429),($E429*(1-$D$410))*$D429),0)*L$406","v":0},{"$f":"IF(M$408>=$C429,MIN(-(SUM($F429:L429)-$E429),($E429*(1-$D$410))*$D429),0)*M$406","v":0},{"$f":"IF(N$408>=$C429,MIN(-(SUM($F429:M429)-$E429),($E429*(1-$D$410))*$D429),0)*N$406","v":0},{"$f":"IF(O$408>=$C429,MIN(-(SUM($F429:N429)-$E429),($E429*(1-$D$410))*$D429),0)*O$406","v":0},{"$f":"IF(P$408>=$C429,MIN(-(SUM($F429:O429)-$E429),($E429*(1-$D$410))*$D429),0)*P$406","v":0},{"$f":"IF(Q$408>=$C429,MIN(-(SUM($F429:P429)-$E429),($E429*(1-$D$410))*$D429),0)*Q$406","v":0},{"$f":"IF(R$408>=$C429,MIN(-(SUM($F429:Q429)-$E429),($E429*(1-$D$410))*$D429),0)*R$406","v":0},{"$f":"IF(S$408>=$C429,MIN(-(SUM($F429:R429)-$E429),($E429*(1-$D$410))*$D429),0)*S$406","v":0},{"$f":"IF(T$408>=$C429,MIN(-(SUM($F429:S429)-$E429),($E429*(1-$D$410))*$D429),0)*T$406","v":0},{"$f":"IF(U$408>=$C429,MIN(-(SUM($F429:T429)-$E429),($E429*(1-$D$410))*$D429),0)*U$406","v":0},{"$f":"IF(V$408>=$C429,MIN(-(SUM($F429:U429)-$E429),($E429*(1-$D$410))*$D429),0)*V$406","v":0},{"$f":"IF(W$408>=$C429,MIN(-(SUM($F429:V429)-$E429),($E429*(1-$D$410))*$D429),0)*W$406","v":0},{"$f":"IF(X$408>=$C429,MIN(-(SUM($F429:W429)-$E429),($E429*(1-$D$410))*$D429),0)*X$406","v":0},{"$f":"IF(Y$408>=$C429,MIN(-(SUM($F429:X429)-$E429),($E429*(1-$D$410))*$D429),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C429,MIN(-(SUM($F429:Y429)-$E429),($E429*(1-$D$410))*$D429),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C429,MIN(-(SUM($F429:Z429)-$E429),($E429*(1-$D$410))*$D429),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C429,MIN(-(SUM($F429:AA429)-$E429),($E429*(1-$D$410))*$D429),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C429,MIN(-(SUM($F429:AB429)-$E429),($E429*(1-$D$410))*$D429),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C429,MIN(-(SUM($F429:AC429)-$E429),($E429*(1-$D$410))*$D429),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C429,MIN(-(SUM($F429:AD429)-$E429),($E429*(1-$D$410))*$D429),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C429,MIN(-(SUM($F429:AE429)-$E429),($E429*(1-$D$410))*$D429),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C429,MIN(-(SUM($F429:AF429)-$E429),($E429*(1-$D$410))*$D429),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C429,MIN(-(SUM($F429:AG429)-$E429),($E429*(1-$D$410))*$D429),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C429,MIN(-(SUM($F429:AH429)-$E429),($E429*(1-$D$410))*$D429),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C429,MIN(-(SUM($F429:AI429)-$E429),($E429*(1-$D$410))*$D429),0)*AJ$406","v":0}]
[null,null,18,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C430,MIN(-(SUM(F430:$F430)-$E430),($E430*(1-$D$410))*$D430),0)*G$406","v":0},{"$f":"IF(H$408>=$C430,MIN(-(SUM($F430:G430)-$E430),($E430*(1-$D$410))*$D430),0)*H$406","v":0},{"$f":"IF(I$408>=$C430,MIN(-(SUM($F430:H430)-$E430),($E430*(1-$D$410))*$D430),0)*I$406","v":0},{"$f":"IF(J$408>=$C430,MIN(-(SUM($F430:I430)-$E430),($E430*(1-$D$410))*$D430),0)*J$406","v":0},{"$f":"IF(K$408>=$C430,MIN(-(SUM($F430:J430)-$E430),($E430*(1-$D$410))*$D430),0)*K$406","v":0},{"$f":"IF(L$408>=$C430,MIN(-(SUM($F430:K430)-$E430),($E430*(1-$D$410))*$D430),0)*L$406","v":0},{"$f":"IF(M$408>=$C430,MIN(-(SUM($F430:L430)-$E430),($E430*(1-$D$410))*$D430),0)*M$406","v":0},{"$f":"IF(N$408>=$C430,MIN(-(SUM($F430:M430)-$E430),($E430*(1-$D$410))*$D430),0)*N$406","v":0},{"$f":"IF(O$408>=$C430,MIN(-(SUM($F430:N430)-$E430),($E430*(1-$D$410))*$D430),0)*O$406","v":0},{"$f":"IF(P$408>=$C430,MIN(-(SUM($F430:O430)-$E430),($E430*(1-$D$410))*$D430),0)*P$406","v":0},{"$f":"IF(Q$408>=$C430,MIN(-(SUM($F430:P430)-$E430),($E430*(1-$D$410))*$D430),0)*Q$406","v":0},{"$f":"IF(R$408>=$C430,MIN(-(SUM($F430:Q430)-$E430),($E430*(1-$D$410))*$D430),0)*R$406","v":0},{"$f":"IF(S$408>=$C430,MIN(-(SUM($F430:R430)-$E430),($E430*(1-$D$410))*$D430),0)*S$406","v":0},{"$f":"IF(T$408>=$C430,MIN(-(SUM($F430:S430)-$E430),($E430*(1-$D$410))*$D430),0)*T$406","v":0},{"$f":"IF(U$408>=$C430,MIN(-(SUM($F430:T430)-$E430),($E430*(1-$D$410))*$D430),0)*U$406","v":0},{"$f":"IF(V$408>=$C430,MIN(-(SUM($F430:U430)-$E430),($E430*(1-$D$410))*$D430),0)*V$406","v":0},{"$f":"IF(W$408>=$C430,MIN(-(SUM($F430:V430)-$E430),($E430*(1-$D$410))*$D430),0)*W$406","v":0},{"$f":"IF(X$408>=$C430,MIN(-(SUM($F430:W430)-$E430),($E430*(1-$D$410))*$D430),0)*X$406","v":0},{"$f":"IF(Y$408>=$C430,MIN(-(SUM($F430:X430)-$E430),($E430*(1-$D$410))*$D430),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C430,MIN(-(SUM($F430:Y430)-$E430),($E430*(1-$D$410))*$D430),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C430,MIN(-(SUM($F430:Z430)-$E430),($E430*(1-$D$410))*$D430),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C430,MIN(-(SUM($F430:AA430)-$E430),($E430*(1-$D$410))*$D430),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C430,MIN(-(SUM($F430:AB430)-$E430),($E430*(1-$D$410))*$D430),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C430,MIN(-(SUM($F430:AC430)-$E430),($E430*(1-$D$410))*$D430),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C430,MIN(-(SUM($F430:AD430)-$E430),($E430*(1-$D$410))*$D430),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C430,MIN(-(SUM($F430:AE430)-$E430),($E430*(1-$D$410))*$D430),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C430,MIN(-(SUM($F430:AF430)-$E430),($E430*(1-$D$410))*$D430),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C430,MIN(-(SUM($F430:AG430)-$E430),($E430*(1-$D$410))*$D430),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C430,MIN(-(SUM($F430:AH430)-$E430),($E430*(1-$D$410))*$D430),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C430,MIN(-(SUM($F430:AI430)-$E430),($E430*(1-$D$410))*$D430),0)*AJ$406","v":0}]
[null,null,19,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C431,MIN(-(SUM(F431:$F431)-$E431),($E431*(1-$D$410))*$D431),0)*G$406","v":0},{"$f":"IF(H$408>=$C431,MIN(-(SUM($F431:G431)-$E431),($E431*(1-$D$410))*$D431),0)*H$406","v":0},{"$f":"IF(I$408>=$C431,MIN(-(SUM($F431:H431)-$E431),($E431*(1-$D$410))*$D431),0)*I$406","v":0},{"$f":"IF(J$408>=$C431,MIN(-(SUM($F431:I431)-$E431),($E431*(1-$D$410))*$D431),0)*J$406","v":0},{"$f":"IF(K$408>=$C431,MIN(-(SUM($F431:J431)-$E431),($E431*(1-$D$410))*$D431),0)*K$406","v":0},{"$f":"IF(L$408>=$C431,MIN(-(SUM($F431:K431)-$E431),($E431*(1-$D$410))*$D431),0)*L$406","v":0},{"$f":"IF(M$408>=$C431,MIN(-(SUM($F431:L431)-$E431),($E431*(1-$D$410))*$D431),0)*M$406","v":0},{"$f":"IF(N$408>=$C431,MIN(-(SUM($F431:M431)-$E431),($E431*(1-$D$410))*$D431),0)*N$406","v":0},{"$f":"IF(O$408>=$C431,MIN(-(SUM($F431:N431)-$E431),($E431*(1-$D$410))*$D431),0)*O$406","v":0},{"$f":"IF(P$408>=$C431,MIN(-(SUM($F431:O431)-$E431),($E431*(1-$D$410))*$D431),0)*P$406","v":0},{"$f":"IF(Q$408>=$C431,MIN(-(SUM($F431:P431)-$E431),($E431*(1-$D$410))*$D431),0)*Q$406","v":0},{"$f":"IF(R$408>=$C431,MIN(-(SUM($F431:Q431)-$E431),($E431*(1-$D$410))*$D431),0)*R$406","v":0},{"$f":"IF(S$408>=$C431,MIN(-(SUM($F431:R431)-$E431),($E431*(1-$D$410))*$D431),0)*S$406","v":0},{"$f":"IF(T$408>=$C431,MIN(-(SUM($F431:S431)-$E431),($E431*(1-$D$410))*$D431),0)*T$406","v":0},{"$f":"IF(U$408>=$C431,MIN(-(SUM($F431:T431)-$E431),($E431*(1-$D$410))*$D431),0)*U$406","v":0},{"$f":"IF(V$408>=$C431,MIN(-(SUM($F431:U431)-$E431),($E431*(1-$D$410))*$D431),0)*V$406","v":0},{"$f":"IF(W$408>=$C431,MIN(-(SUM($F431:V431)-$E431),($E431*(1-$D$410))*$D431),0)*W$406","v":0},{"$f":"IF(X$408>=$C431,MIN(-(SUM($F431:W431)-$E431),($E431*(1-$D$410))*$D431),0)*X$406","v":0},{"$f":"IF(Y$408>=$C431,MIN(-(SUM($F431:X431)-$E431),($E431*(1-$D$410))*$D431),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C431,MIN(-(SUM($F431:Y431)-$E431),($E431*(1-$D$410))*$D431),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C431,MIN(-(SUM($F431:Z431)-$E431),($E431*(1-$D$410))*$D431),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C431,MIN(-(SUM($F431:AA431)-$E431),($E431*(1-$D$410))*$D431),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C431,MIN(-(SUM($F431:AB431)-$E431),($E431*(1-$D$410))*$D431),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C431,MIN(-(SUM($F431:AC431)-$E431),($E431*(1-$D$410))*$D431),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C431,MIN(-(SUM($F431:AD431)-$E431),($E431*(1-$D$410))*$D431),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C431,MIN(-(SUM($F431:AE431)-$E431),($E431*(1-$D$410))*$D431),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C431,MIN(-(SUM($F431:AF431)-$E431),($E431*(1-$D$410))*$D431),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C431,MIN(-(SUM($F431:AG431)-$E431),($E431*(1-$D$410))*$D431),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C431,MIN(-(SUM($F431:AH431)-$E431),($E431*(1-$D$410))*$D431),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C431,MIN(-(SUM($F431:AI431)-$E431),($E431*(1-$D$410))*$D431),0)*AJ$406","v":0}]
[null,null,20,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C432,MIN(-(SUM(F432:$F432)-$E432),($E432*(1-$D$410))*$D432),0)*G$406","v":0},{"$f":"IF(H$408>=$C432,MIN(-(SUM($F432:G432)-$E432),($E432*(1-$D$410))*$D432),0)*H$406","v":0},{"$f":"IF(I$408>=$C432,MIN(-(SUM($F432:H432)-$E432),($E432*(1-$D$410))*$D432),0)*I$406","v":0},{"$f":"IF(J$408>=$C432,MIN(-(SUM($F432:I432)-$E432),($E432*(1-$D$410))*$D432),0)*J$406","v":0},{"$f":"IF(K$408>=$C432,MIN(-(SUM($F432:J432)-$E432),($E432*(1-$D$410))*$D432),0)*K$406","v":0},{"$f":"IF(L$408>=$C432,MIN(-(SUM($F432:K432)-$E432),($E432*(1-$D$410))*$D432),0)*L$406","v":0},{"$f":"IF(M$408>=$C432,MIN(-(SUM($F432:L432)-$E432),($E432*(1-$D$410))*$D432),0)*M$406","v":0},{"$f":"IF(N$408>=$C432,MIN(-(SUM($F432:M432)-$E432),($E432*(1-$D$410))*$D432),0)*N$406","v":0},{"$f":"IF(O$408>=$C432,MIN(-(SUM($F432:N432)-$E432),($E432*(1-$D$410))*$D432),0)*O$406","v":0},{"$f":"IF(P$408>=$C432,MIN(-(SUM($F432:O432)-$E432),($E432*(1-$D$410))*$D432),0)*P$406","v":0},{"$f":"IF(Q$408>=$C432,MIN(-(SUM($F432:P432)-$E432),($E432*(1-$D$410))*$D432),0)*Q$406","v":0},{"$f":"IF(R$408>=$C432,MIN(-(SUM($F432:Q432)-$E432),($E432*(1-$D$410))*$D432),0)*R$406","v":0},{"$f":"IF(S$408>=$C432,MIN(-(SUM($F432:R432)-$E432),($E432*(1-$D$410))*$D432),0)*S$406","v":0},{"$f":"IF(T$408>=$C432,MIN(-(SUM($F432:S432)-$E432),($E432*(1-$D$410))*$D432),0)*T$406","v":0},{"$f":"IF(U$408>=$C432,MIN(-(SUM($F432:T432)-$E432),($E432*(1-$D$410))*$D432),0)*U$406","v":0},{"$f":"IF(V$408>=$C432,MIN(-(SUM($F432:U432)-$E432),($E432*(1-$D$410))*$D432),0)*V$406","v":0},{"$f":"IF(W$408>=$C432,MIN(-(SUM($F432:V432)-$E432),($E432*(1-$D$410))*$D432),0)*W$406","v":0},{"$f":"IF(X$408>=$C432,MIN(-(SUM($F432:W432)-$E432),($E432*(1-$D$410))*$D432),0)*X$406","v":0},{"$f":"IF(Y$408>=$C432,MIN(-(SUM($F432:X432)-$E432),($E432*(1-$D$410))*$D432),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C432,MIN(-(SUM($F432:Y432)-$E432),($E432*(1-$D$410))*$D432),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C432,MIN(-(SUM($F432:Z432)-$E432),($E432*(1-$D$410))*$D432),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C432,MIN(-(SUM($F432:AA432)-$E432),($E432*(1-$D$410))*$D432),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C432,MIN(-(SUM($F432:AB432)-$E432),($E432*(1-$D$410))*$D432),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C432,MIN(-(SUM($F432:AC432)-$E432),($E432*(1-$D$410))*$D432),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C432,MIN(-(SUM($F432:AD432)-$E432),($E432*(1-$D$410))*$D432),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C432,MIN(-(SUM($F432:AE432)-$E432),($E432*(1-$D$410))*$D432),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C432,MIN(-(SUM($F432:AF432)-$E432),($E432*(1-$D$410))*$D432),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C432,MIN(-(SUM($F432:AG432)-$E432),($E432*(1-$D$410))*$D432),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C432,MIN(-(SUM($F432:AH432)-$E432),($E432*(1-$D$410))*$D432),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C432,MIN(-(SUM($F432:AI432)-$E432),($E432*(1-$D$410))*$D432),0)*AJ$406","v":0}]
[null,null,21,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C433,MIN(-(SUM(F433:$F433)-$E433),($E433*(1-$D$410))*$D433),0)*G$406","v":0},{"$f":"IF(H$408>=$C433,MIN(-(SUM($F433:G433)-$E433),($E433*(1-$D$410))*$D433),0)*H$406","v":0},{"$f":"IF(I$408>=$C433,MIN(-(SUM($F433:H433)-$E433),($E433*(1-$D$410))*$D433),0)*I$406","v":0},{"$f":"IF(J$408>=$C433,MIN(-(SUM($F433:I433)-$E433),($E433*(1-$D$410))*$D433),0)*J$406","v":0},{"$f":"IF(K$408>=$C433,MIN(-(SUM($F433:J433)-$E433),($E433*(1-$D$410))*$D433),0)*K$406","v":0},{"$f":"IF(L$408>=$C433,MIN(-(SUM($F433:K433)-$E433),($E433*(1-$D$410))*$D433),0)*L$406","v":0},{"$f":"IF(M$408>=$C433,MIN(-(SUM($F433:L433)-$E433),($E433*(1-$D$410))*$D433),0)*M$406","v":0},{"$f":"IF(N$408>=$C433,MIN(-(SUM($F433:M433)-$E433),($E433*(1-$D$410))*$D433),0)*N$406","v":0},{"$f":"IF(O$408>=$C433,MIN(-(SUM($F433:N433)-$E433),($E433*(1-$D$410))*$D433),0)*O$406","v":0},{"$f":"IF(P$408>=$C433,MIN(-(SUM($F433:O433)-$E433),($E433*(1-$D$410))*$D433),0)*P$406","v":0},{"$f":"IF(Q$408>=$C433,MIN(-(SUM($F433:P433)-$E433),($E433*(1-$D$410))*$D433),0)*Q$406","v":0},{"$f":"IF(R$408>=$C433,MIN(-(SUM($F433:Q433)-$E433),($E433*(1-$D$410))*$D433),0)*R$406","v":0},{"$f":"IF(S$408>=$C433,MIN(-(SUM($F433:R433)-$E433),($E433*(1-$D$410))*$D433),0)*S$406","v":0},{"$f":"IF(T$408>=$C433,MIN(-(SUM($F433:S433)-$E433),($E433*(1-$D$410))*$D433),0)*T$406","v":0},{"$f":"IF(U$408>=$C433,MIN(-(SUM($F433:T433)-$E433),($E433*(1-$D$410))*$D433),0)*U$406","v":0},{"$f":"IF(V$408>=$C433,MIN(-(SUM($F433:U433)-$E433),($E433*(1-$D$410))*$D433),0)*V$406","v":0},{"$f":"IF(W$408>=$C433,MIN(-(SUM($F433:V433)-$E433),($E433*(1-$D$410))*$D433),0)*W$406","v":0},{"$f":"IF(X$408>=$C433,MIN(-(SUM($F433:W433)-$E433),($E433*(1-$D$410))*$D433),0)*X$406","v":0},{"$f":"IF(Y$408>=$C433,MIN(-(SUM($F433:X433)-$E433),($E433*(1-$D$410))*$D433),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C433,MIN(-(SUM($F433:Y433)-$E433),($E433*(1-$D$410))*$D433),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C433,MIN(-(SUM($F433:Z433)-$E433),($E433*(1-$D$410))*$D433),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C433,MIN(-(SUM($F433:AA433)-$E433),($E433*(1-$D$410))*$D433),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C433,MIN(-(SUM($F433:AB433)-$E433),($E433*(1-$D$410))*$D433),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C433,MIN(-(SUM($F433:AC433)-$E433),($E433*(1-$D$410))*$D433),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C433,MIN(-(SUM($F433:AD433)-$E433),($E433*(1-$D$410))*$D433),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C433,MIN(-(SUM($F433:AE433)-$E433),($E433*(1-$D$410))*$D433),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C433,MIN(-(SUM($F433:AF433)-$E433),($E433*(1-$D$410))*$D433),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C433,MIN(-(SUM($F433:AG433)-$E433),($E433*(1-$D$410))*$D433),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C433,MIN(-(SUM($F433:AH433)-$E433),($E433*(1-$D$410))*$D433),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C433,MIN(-(SUM($F433:AI433)-$E433),($E433*(1-$D$410))*$D433),0)*AJ$406","v":0}]
[null,null,22,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C434,MIN(-(SUM(F434:$F434)-$E434),($E434*(1-$D$410))*$D434),0)*G$406","v":0},{"$f":"IF(H$408>=$C434,MIN(-(SUM($F434:G434)-$E434),($E434*(1-$D$410))*$D434),0)*H$406","v":0},{"$f":"IF(I$408>=$C434,MIN(-(SUM($F434:H434)-$E434),($E434*(1-$D$410))*$D434),0)*I$406","v":0},{"$f":"IF(J$408>=$C434,MIN(-(SUM($F434:I434)-$E434),($E434*(1-$D$410))*$D434),0)*J$406","v":0},{"$f":"IF(K$408>=$C434,MIN(-(SUM($F434:J434)-$E434),($E434*(1-$D$410))*$D434),0)*K$406","v":0},{"$f":"IF(L$408>=$C434,MIN(-(SUM($F434:K434)-$E434),($E434*(1-$D$410))*$D434),0)*L$406","v":0},{"$f":"IF(M$408>=$C434,MIN(-(SUM($F434:L434)-$E434),($E434*(1-$D$410))*$D434),0)*M$406","v":0},{"$f":"IF(N$408>=$C434,MIN(-(SUM($F434:M434)-$E434),($E434*(1-$D$410))*$D434),0)*N$406","v":0},{"$f":"IF(O$408>=$C434,MIN(-(SUM($F434:N434)-$E434),($E434*(1-$D$410))*$D434),0)*O$406","v":0},{"$f":"IF(P$408>=$C434,MIN(-(SUM($F434:O434)-$E434),($E434*(1-$D$410))*$D434),0)*P$406","v":0},{"$f":"IF(Q$408>=$C434,MIN(-(SUM($F434:P434)-$E434),($E434*(1-$D$410))*$D434),0)*Q$406","v":0},{"$f":"IF(R$408>=$C434,MIN(-(SUM($F434:Q434)-$E434),($E434*(1-$D$410))*$D434),0)*R$406","v":0},{"$f":"IF(S$408>=$C434,MIN(-(SUM($F434:R434)-$E434),($E434*(1-$D$410))*$D434),0)*S$406","v":0},{"$f":"IF(T$408>=$C434,MIN(-(SUM($F434:S434)-$E434),($E434*(1-$D$410))*$D434),0)*T$406","v":0},{"$f":"IF(U$408>=$C434,MIN(-(SUM($F434:T434)-$E434),($E434*(1-$D$410))*$D434),0)*U$406","v":0},{"$f":"IF(V$408>=$C434,MIN(-(SUM($F434:U434)-$E434),($E434*(1-$D$410))*$D434),0)*V$406","v":0},{"$f":"IF(W$408>=$C434,MIN(-(SUM($F434:V434)-$E434),($E434*(1-$D$410))*$D434),0)*W$406","v":0},{"$f":"IF(X$408>=$C434,MIN(-(SUM($F434:W434)-$E434),($E434*(1-$D$410))*$D434),0)*X$406","v":0},{"$f":"IF(Y$408>=$C434,MIN(-(SUM($F434:X434)-$E434),($E434*(1-$D$410))*$D434),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C434,MIN(-(SUM($F434:Y434)-$E434),($E434*(1-$D$410))*$D434),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C434,MIN(-(SUM($F434:Z434)-$E434),($E434*(1-$D$410))*$D434),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C434,MIN(-(SUM($F434:AA434)-$E434),($E434*(1-$D$410))*$D434),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C434,MIN(-(SUM($F434:AB434)-$E434),($E434*(1-$D$410))*$D434),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C434,MIN(-(SUM($F434:AC434)-$E434),($E434*(1-$D$410))*$D434),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C434,MIN(-(SUM($F434:AD434)-$E434),($E434*(1-$D$410))*$D434),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C434,MIN(-(SUM($F434:AE434)-$E434),($E434*(1-$D$410))*$D434),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C434,MIN(-(SUM($F434:AF434)-$E434),($E434*(1-$D$410))*$D434),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C434,MIN(-(SUM($F434:AG434)-$E434),($E434*(1-$D$410))*$D434),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C434,MIN(-(SUM($F434:AH434)-$E434),($E434*(1-$D$410))*$D434),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C434,MIN(-(SUM($F434:AI434)-$E434),($E434*(1-$D$410))*$D434),0)*AJ$406","v":0}]
[null,null,23,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C435,MIN(-(SUM(F435:$F435)-$E435),($E435*(1-$D$410))*$D435),0)*G$406","v":0},{"$f":"IF(H$408>=$C435,MIN(-(SUM($F435:G435)-$E435),($E435*(1-$D$410))*$D435),0)*H$406","v":0},{"$f":"IF(I$408>=$C435,MIN(-(SUM($F435:H435)-$E435),($E435*(1-$D$410))*$D435),0)*I$406","v":0},{"$f":"IF(J$408>=$C435,MIN(-(SUM($F435:I435)-$E435),($E435*(1-$D$410))*$D435),0)*J$406","v":0},{"$f":"IF(K$408>=$C435,MIN(-(SUM($F435:J435)-$E435),($E435*(1-$D$410))*$D435),0)*K$406","v":0},{"$f":"IF(L$408>=$C435,MIN(-(SUM($F435:K435)-$E435),($E435*(1-$D$410))*$D435),0)*L$406","v":0},{"$f":"IF(M$408>=$C435,MIN(-(SUM($F435:L435)-$E435),($E435*(1-$D$410))*$D435),0)*M$406","v":0},{"$f":"IF(N$408>=$C435,MIN(-(SUM($F435:M435)-$E435),($E435*(1-$D$410))*$D435),0)*N$406","v":0},{"$f":"IF(O$408>=$C435,MIN(-(SUM($F435:N435)-$E435),($E435*(1-$D$410))*$D435),0)*O$406","v":0},{"$f":"IF(P$408>=$C435,MIN(-(SUM($F435:O435)-$E435),($E435*(1-$D$410))*$D435),0)*P$406","v":0},{"$f":"IF(Q$408>=$C435,MIN(-(SUM($F435:P435)-$E435),($E435*(1-$D$410))*$D435),0)*Q$406","v":0},{"$f":"IF(R$408>=$C435,MIN(-(SUM($F435:Q435)-$E435),($E435*(1-$D$410))*$D435),0)*R$406","v":0},{"$f":"IF(S$408>=$C435,MIN(-(SUM($F435:R435)-$E435),($E435*(1-$D$410))*$D435),0)*S$406","v":0},{"$f":"IF(T$408>=$C435,MIN(-(SUM($F435:S435)-$E435),($E435*(1-$D$410))*$D435),0)*T$406","v":0},{"$f":"IF(U$408>=$C435,MIN(-(SUM($F435:T435)-$E435),($E435*(1-$D$410))*$D435),0)*U$406","v":0},{"$f":"IF(V$408>=$C435,MIN(-(SUM($F435:U435)-$E435),($E435*(1-$D$410))*$D435),0)*V$406","v":0},{"$f":"IF(W$408>=$C435,MIN(-(SUM($F435:V435)-$E435),($E435*(1-$D$410))*$D435),0)*W$406","v":0},{"$f":"IF(X$408>=$C435,MIN(-(SUM($F435:W435)-$E435),($E435*(1-$D$410))*$D435),0)*X$406","v":0},{"$f":"IF(Y$408>=$C435,MIN(-(SUM($F435:X435)-$E435),($E435*(1-$D$410))*$D435),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C435,MIN(-(SUM($F435:Y435)-$E435),($E435*(1-$D$410))*$D435),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C435,MIN(-(SUM($F435:Z435)-$E435),($E435*(1-$D$410))*$D435),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C435,MIN(-(SUM($F435:AA435)-$E435),($E435*(1-$D$410))*$D435),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C435,MIN(-(SUM($F435:AB435)-$E435),($E435*(1-$D$410))*$D435),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C435,MIN(-(SUM($F435:AC435)-$E435),($E435*(1-$D$410))*$D435),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C435,MIN(-(SUM($F435:AD435)-$E435),($E435*(1-$D$410))*$D435),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C435,MIN(-(SUM($F435:AE435)-$E435),($E435*(1-$D$410))*$D435),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C435,MIN(-(SUM($F435:AF435)-$E435),($E435*(1-$D$410))*$D435),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C435,MIN(-(SUM($F435:AG435)-$E435),($E435*(1-$D$410))*$D435),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C435,MIN(-(SUM($F435:AH435)-$E435),($E435*(1-$D$410))*$D435),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C435,MIN(-(SUM($F435:AI435)-$E435),($E435*(1-$D$410))*$D435),0)*AJ$406","v":0}]
[null,null,24,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C436,MIN(-(SUM(F436:$F436)-$E436),($E436*(1-$D$410))*$D436),0)*G$406","v":0},{"$f":"IF(H$408>=$C436,MIN(-(SUM($F436:G436)-$E436),($E436*(1-$D$410))*$D436),0)*H$406","v":0},{"$f":"IF(I$408>=$C436,MIN(-(SUM($F436:H436)-$E436),($E436*(1-$D$410))*$D436),0)*I$406","v":0},{"$f":"IF(J$408>=$C436,MIN(-(SUM($F436:I436)-$E436),($E436*(1-$D$410))*$D436),0)*J$406","v":0},{"$f":"IF(K$408>=$C436,MIN(-(SUM($F436:J436)-$E436),($E436*(1-$D$410))*$D436),0)*K$406","v":0},{"$f":"IF(L$408>=$C436,MIN(-(SUM($F436:K436)-$E436),($E436*(1-$D$410))*$D436),0)*L$406","v":0},{"$f":"IF(M$408>=$C436,MIN(-(SUM($F436:L436)-$E436),($E436*(1-$D$410))*$D436),0)*M$406","v":0},{"$f":"IF(N$408>=$C436,MIN(-(SUM($F436:M436)-$E436),($E436*(1-$D$410))*$D436),0)*N$406","v":0},{"$f":"IF(O$408>=$C436,MIN(-(SUM($F436:N436)-$E436),($E436*(1-$D$410))*$D436),0)*O$406","v":0},{"$f":"IF(P$408>=$C436,MIN(-(SUM($F436:O436)-$E436),($E436*(1-$D$410))*$D436),0)*P$406","v":0},{"$f":"IF(Q$408>=$C436,MIN(-(SUM($F436:P436)-$E436),($E436*(1-$D$410))*$D436),0)*Q$406","v":0},{"$f":"IF(R$408>=$C436,MIN(-(SUM($F436:Q436)-$E436),($E436*(1-$D$410))*$D436),0)*R$406","v":0},{"$f":"IF(S$408>=$C436,MIN(-(SUM($F436:R436)-$E436),($E436*(1-$D$410))*$D436),0)*S$406","v":0},{"$f":"IF(T$408>=$C436,MIN(-(SUM($F436:S436)-$E436),($E436*(1-$D$410))*$D436),0)*T$406","v":0},{"$f":"IF(U$408>=$C436,MIN(-(SUM($F436:T436)-$E436),($E436*(1-$D$410))*$D436),0)*U$406","v":0},{"$f":"IF(V$408>=$C436,MIN(-(SUM($F436:U436)-$E436),($E436*(1-$D$410))*$D436),0)*V$406","v":0},{"$f":"IF(W$408>=$C436,MIN(-(SUM($F436:V436)-$E436),($E436*(1-$D$410))*$D436),0)*W$406","v":0},{"$f":"IF(X$408>=$C436,MIN(-(SUM($F436:W436)-$E436),($E436*(1-$D$410))*$D436),0)*X$406","v":0},{"$f":"IF(Y$408>=$C436,MIN(-(SUM($F436:X436)-$E436),($E436*(1-$D$410))*$D436),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C436,MIN(-(SUM($F436:Y436)-$E436),($E436*(1-$D$410))*$D436),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C436,MIN(-(SUM($F436:Z436)-$E436),($E436*(1-$D$410))*$D436),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C436,MIN(-(SUM($F436:AA436)-$E436),($E436*(1-$D$410))*$D436),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C436,MIN(-(SUM($F436:AB436)-$E436),($E436*(1-$D$410))*$D436),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C436,MIN(-(SUM($F436:AC436)-$E436),($E436*(1-$D$410))*$D436),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C436,MIN(-(SUM($F436:AD436)-$E436),($E436*(1-$D$410))*$D436),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C436,MIN(-(SUM($F436:AE436)-$E436),($E436*(1-$D$410))*$D436),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C436,MIN(-(SUM($F436:AF436)-$E436),($E436*(1-$D$410))*$D436),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C436,MIN(-(SUM($F436:AG436)-$E436),($E436*(1-$D$410))*$D436),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C436,MIN(-(SUM($F436:AH436)-$E436),($E436*(1-$D$410))*$D436),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C436,MIN(-(SUM($F436:AI436)-$E436),($E436*(1-$D$410))*$D436),0)*AJ$406","v":0}]
[null,null,25,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C437,MIN(-(SUM(F437:$F437)-$E437),($E437*(1-$D$410))*$D437),0)*G$406","v":0},{"$f":"IF(H$408>=$C437,MIN(-(SUM($F437:G437)-$E437),($E437*(1-$D$410))*$D437),0)*H$406","v":0},{"$f":"IF(I$408>=$C437,MIN(-(SUM($F437:H437)-$E437),($E437*(1-$D$410))*$D437),0)*I$406","v":0},{"$f":"IF(J$408>=$C437,MIN(-(SUM($F437:I437)-$E437),($E437*(1-$D$410))*$D437),0)*J$406","v":0},{"$f":"IF(K$408>=$C437,MIN(-(SUM($F437:J437)-$E437),($E437*(1-$D$410))*$D437),0)*K$406","v":0},{"$f":"IF(L$408>=$C437,MIN(-(SUM($F437:K437)-$E437),($E437*(1-$D$410))*$D437),0)*L$406","v":0},{"$f":"IF(M$408>=$C437,MIN(-(SUM($F437:L437)-$E437),($E437*(1-$D$410))*$D437),0)*M$406","v":0},{"$f":"IF(N$408>=$C437,MIN(-(SUM($F437:M437)-$E437),($E437*(1-$D$410))*$D437),0)*N$406","v":0},{"$f":"IF(O$408>=$C437,MIN(-(SUM($F437:N437)-$E437),($E437*(1-$D$410))*$D437),0)*O$406","v":0},{"$f":"IF(P$408>=$C437,MIN(-(SUM($F437:O437)-$E437),($E437*(1-$D$410))*$D437),0)*P$406","v":0},{"$f":"IF(Q$408>=$C437,MIN(-(SUM($F437:P437)-$E437),($E437*(1-$D$410))*$D437),0)*Q$406","v":0},{"$f":"IF(R$408>=$C437,MIN(-(SUM($F437:Q437)-$E437),($E437*(1-$D$410))*$D437),0)*R$406","v":0},{"$f":"IF(S$408>=$C437,MIN(-(SUM($F437:R437)-$E437),($E437*(1-$D$410))*$D437),0)*S$406","v":0},{"$f":"IF(T$408>=$C437,MIN(-(SUM($F437:S437)-$E437),($E437*(1-$D$410))*$D437),0)*T$406","v":0},{"$f":"IF(U$408>=$C437,MIN(-(SUM($F437:T437)-$E437),($E437*(1-$D$410))*$D437),0)*U$406","v":0},{"$f":"IF(V$408>=$C437,MIN(-(SUM($F437:U437)-$E437),($E437*(1-$D$410))*$D437),0)*V$406","v":0},{"$f":"IF(W$408>=$C437,MIN(-(SUM($F437:V437)-$E437),($E437*(1-$D$410))*$D437),0)*W$406","v":0},{"$f":"IF(X$408>=$C437,MIN(-(SUM($F437:W437)-$E437),($E437*(1-$D$410))*$D437),0)*X$406","v":0},{"$f":"IF(Y$408>=$C437,MIN(-(SUM($F437:X437)-$E437),($E437*(1-$D$410))*$D437),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C437,MIN(-(SUM($F437:Y437)-$E437),($E437*(1-$D$410))*$D437),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C437,MIN(-(SUM($F437:Z437)-$E437),($E437*(1-$D$410))*$D437),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C437,MIN(-(SUM($F437:AA437)-$E437),($E437*(1-$D$410))*$D437),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C437,MIN(-(SUM($F437:AB437)-$E437),($E437*(1-$D$410))*$D437),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C437,MIN(-(SUM($F437:AC437)-$E437),($E437*(1-$D$410))*$D437),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C437,MIN(-(SUM($F437:AD437)-$E437),($E437*(1-$D$410))*$D437),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C437,MIN(-(SUM($F437:AE437)-$E437),($E437*(1-$D$410))*$D437),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C437,MIN(-(SUM($F437:AF437)-$E437),($E437*(1-$D$410))*$D437),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C437,MIN(-(SUM($F437:AG437)-$E437),($E437*(1-$D$410))*$D437),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C437,MIN(-(SUM($F437:AH437)-$E437),($E437*(1-$D$410))*$D437),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C437,MIN(-(SUM($F437:AI437)-$E437),($E437*(1-$D$410))*$D437),0)*AJ$406","v":0}]
[null,null,26,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C438,MIN(-(SUM(F438:$F438)-$E438),($E438*(1-$D$410))*$D438),0)*G$406","v":0},{"$f":"IF(H$408>=$C438,MIN(-(SUM($F438:G438)-$E438),($E438*(1-$D$410))*$D438),0)*H$406","v":0},{"$f":"IF(I$408>=$C438,MIN(-(SUM($F438:H438)-$E438),($E438*(1-$D$410))*$D438),0)*I$406","v":0},{"$f":"IF(J$408>=$C438,MIN(-(SUM($F438:I438)-$E438),($E438*(1-$D$410))*$D438),0)*J$406","v":0},{"$f":"IF(K$408>=$C438,MIN(-(SUM($F438:J438)-$E438),($E438*(1-$D$410))*$D438),0)*K$406","v":0},{"$f":"IF(L$408>=$C438,MIN(-(SUM($F438:K438)-$E438),($E438*(1-$D$410))*$D438),0)*L$406","v":0},{"$f":"IF(M$408>=$C438,MIN(-(SUM($F438:L438)-$E438),($E438*(1-$D$410))*$D438),0)*M$406","v":0},{"$f":"IF(N$408>=$C438,MIN(-(SUM($F438:M438)-$E438),($E438*(1-$D$410))*$D438),0)*N$406","v":0},{"$f":"IF(O$408>=$C438,MIN(-(SUM($F438:N438)-$E438),($E438*(1-$D$410))*$D438),0)*O$406","v":0},{"$f":"IF(P$408>=$C438,MIN(-(SUM($F438:O438)-$E438),($E438*(1-$D$410))*$D438),0)*P$406","v":0},{"$f":"IF(Q$408>=$C438,MIN(-(SUM($F438:P438)-$E438),($E438*(1-$D$410))*$D438),0)*Q$406","v":0},{"$f":"IF(R$408>=$C438,MIN(-(SUM($F438:Q438)-$E438),($E438*(1-$D$410))*$D438),0)*R$406","v":0},{"$f":"IF(S$408>=$C438,MIN(-(SUM($F438:R438)-$E438),($E438*(1-$D$410))*$D438),0)*S$406","v":0},{"$f":"IF(T$408>=$C438,MIN(-(SUM($F438:S438)-$E438),($E438*(1-$D$410))*$D438),0)*T$406","v":0},{"$f":"IF(U$408>=$C438,MIN(-(SUM($F438:T438)-$E438),($E438*(1-$D$410))*$D438),0)*U$406","v":0},{"$f":"IF(V$408>=$C438,MIN(-(SUM($F438:U438)-$E438),($E438*(1-$D$410))*$D438),0)*V$406","v":0},{"$f":"IF(W$408>=$C438,MIN(-(SUM($F438:V438)-$E438),($E438*(1-$D$410))*$D438),0)*W$406","v":0},{"$f":"IF(X$408>=$C438,MIN(-(SUM($F438:W438)-$E438),($E438*(1-$D$410))*$D438),0)*X$406","v":0},{"$f":"IF(Y$408>=$C438,MIN(-(SUM($F438:X438)-$E438),($E438*(1-$D$410))*$D438),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C438,MIN(-(SUM($F438:Y438)-$E438),($E438*(1-$D$410))*$D438),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C438,MIN(-(SUM($F438:Z438)-$E438),($E438*(1-$D$410))*$D438),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C438,MIN(-(SUM($F438:AA438)-$E438),($E438*(1-$D$410))*$D438),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C438,MIN(-(SUM($F438:AB438)-$E438),($E438*(1-$D$410))*$D438),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C438,MIN(-(SUM($F438:AC438)-$E438),($E438*(1-$D$410))*$D438),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C438,MIN(-(SUM($F438:AD438)-$E438),($E438*(1-$D$410))*$D438),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C438,MIN(-(SUM($F438:AE438)-$E438),($E438*(1-$D$410))*$D438),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C438,MIN(-(SUM($F438:AF438)-$E438),($E438*(1-$D$410))*$D438),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C438,MIN(-(SUM($F438:AG438)-$E438),($E438*(1-$D$410))*$D438),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C438,MIN(-(SUM($F438:AH438)-$E438),($E438*(1-$D$410))*$D438),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C438,MIN(-(SUM($F438:AI438)-$E438),($E438*(1-$D$410))*$D438),0)*AJ$406","v":0}]
[null,null,27,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C439,MIN(-(SUM(F439:$F439)-$E439),($E439*(1-$D$410))*$D439),0)*G$406","v":0},{"$f":"IF(H$408>=$C439,MIN(-(SUM($F439:G439)-$E439),($E439*(1-$D$410))*$D439),0)*H$406","v":0},{"$f":"IF(I$408>=$C439,MIN(-(SUM($F439:H439)-$E439),($E439*(1-$D$410))*$D439),0)*I$406","v":0},{"$f":"IF(J$408>=$C439,MIN(-(SUM($F439:I439)-$E439),($E439*(1-$D$410))*$D439),0)*J$406","v":0},{"$f":"IF(K$408>=$C439,MIN(-(SUM($F439:J439)-$E439),($E439*(1-$D$410))*$D439),0)*K$406","v":0},{"$f":"IF(L$408>=$C439,MIN(-(SUM($F439:K439)-$E439),($E439*(1-$D$410))*$D439),0)*L$406","v":0},{"$f":"IF(M$408>=$C439,MIN(-(SUM($F439:L439)-$E439),($E439*(1-$D$410))*$D439),0)*M$406","v":0},{"$f":"IF(N$408>=$C439,MIN(-(SUM($F439:M439)-$E439),($E439*(1-$D$410))*$D439),0)*N$406","v":0},{"$f":"IF(O$408>=$C439,MIN(-(SUM($F439:N439)-$E439),($E439*(1-$D$410))*$D439),0)*O$406","v":0},{"$f":"IF(P$408>=$C439,MIN(-(SUM($F439:O439)-$E439),($E439*(1-$D$410))*$D439),0)*P$406","v":0},{"$f":"IF(Q$408>=$C439,MIN(-(SUM($F439:P439)-$E439),($E439*(1-$D$410))*$D439),0)*Q$406","v":0},{"$f":"IF(R$408>=$C439,MIN(-(SUM($F439:Q439)-$E439),($E439*(1-$D$410))*$D439),0)*R$406","v":0},{"$f":"IF(S$408>=$C439,MIN(-(SUM($F439:R439)-$E439),($E439*(1-$D$410))*$D439),0)*S$406","v":0},{"$f":"IF(T$408>=$C439,MIN(-(SUM($F439:S439)-$E439),($E439*(1-$D$410))*$D439),0)*T$406","v":0},{"$f":"IF(U$408>=$C439,MIN(-(SUM($F439:T439)-$E439),($E439*(1-$D$410))*$D439),0)*U$406","v":0},{"$f":"IF(V$408>=$C439,MIN(-(SUM($F439:U439)-$E439),($E439*(1-$D$410))*$D439),0)*V$406","v":0},{"$f":"IF(W$408>=$C439,MIN(-(SUM($F439:V439)-$E439),($E439*(1-$D$410))*$D439),0)*W$406","v":0},{"$f":"IF(X$408>=$C439,MIN(-(SUM($F439:W439)-$E439),($E439*(1-$D$410))*$D439),0)*X$406","v":0},{"$f":"IF(Y$408>=$C439,MIN(-(SUM($F439:X439)-$E439),($E439*(1-$D$410))*$D439),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C439,MIN(-(SUM($F439:Y439)-$E439),($E439*(1-$D$410))*$D439),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C439,MIN(-(SUM($F439:Z439)-$E439),($E439*(1-$D$410))*$D439),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C439,MIN(-(SUM($F439:AA439)-$E439),($E439*(1-$D$410))*$D439),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C439,MIN(-(SUM($F439:AB439)-$E439),($E439*(1-$D$410))*$D439),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C439,MIN(-(SUM($F439:AC439)-$E439),($E439*(1-$D$410))*$D439),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C439,MIN(-(SUM($F439:AD439)-$E439),($E439*(1-$D$410))*$D439),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C439,MIN(-(SUM($F439:AE439)-$E439),($E439*(1-$D$410))*$D439),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C439,MIN(-(SUM($F439:AF439)-$E439),($E439*(1-$D$410))*$D439),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C439,MIN(-(SUM($F439:AG439)-$E439),($E439*(1-$D$410))*$D439),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C439,MIN(-(SUM($F439:AH439)-$E439),($E439*(1-$D$410))*$D439),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C439,MIN(-(SUM($F439:AI439)-$E439),($E439*(1-$D$410))*$D439),0)*AJ$406","v":0}]
[null,null,28,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C440,MIN(-(SUM(F440:$F440)-$E440),($E440*(1-$D$410))*$D440),0)*G$406","v":0},{"$f":"IF(H$408>=$C440,MIN(-(SUM($F440:G440)-$E440),($E440*(1-$D$410))*$D440),0)*H$406","v":0},{"$f":"IF(I$408>=$C440,MIN(-(SUM($F440:H440)-$E440),($E440*(1-$D$410))*$D440),0)*I$406","v":0},{"$f":"IF(J$408>=$C440,MIN(-(SUM($F440:I440)-$E440),($E440*(1-$D$410))*$D440),0)*J$406","v":0},{"$f":"IF(K$408>=$C440,MIN(-(SUM($F440:J440)-$E440),($E440*(1-$D$410))*$D440),0)*K$406","v":0},{"$f":"IF(L$408>=$C440,MIN(-(SUM($F440:K440)-$E440),($E440*(1-$D$410))*$D440),0)*L$406","v":0},{"$f":"IF(M$408>=$C440,MIN(-(SUM($F440:L440)-$E440),($E440*(1-$D$410))*$D440),0)*M$406","v":0},{"$f":"IF(N$408>=$C440,MIN(-(SUM($F440:M440)-$E440),($E440*(1-$D$410))*$D440),0)*N$406","v":0},{"$f":"IF(O$408>=$C440,MIN(-(SUM($F440:N440)-$E440),($E440*(1-$D$410))*$D440),0)*O$406","v":0},{"$f":"IF(P$408>=$C440,MIN(-(SUM($F440:O440)-$E440),($E440*(1-$D$410))*$D440),0)*P$406","v":0},{"$f":"IF(Q$408>=$C440,MIN(-(SUM($F440:P440)-$E440),($E440*(1-$D$410))*$D440),0)*Q$406","v":0},{"$f":"IF(R$408>=$C440,MIN(-(SUM($F440:Q440)-$E440),($E440*(1-$D$410))*$D440),0)*R$406","v":0},{"$f":"IF(S$408>=$C440,MIN(-(SUM($F440:R440)-$E440),($E440*(1-$D$410))*$D440),0)*S$406","v":0},{"$f":"IF(T$408>=$C440,MIN(-(SUM($F440:S440)-$E440),($E440*(1-$D$410))*$D440),0)*T$406","v":0},{"$f":"IF(U$408>=$C440,MIN(-(SUM($F440:T440)-$E440),($E440*(1-$D$410))*$D440),0)*U$406","v":0},{"$f":"IF(V$408>=$C440,MIN(-(SUM($F440:U440)-$E440),($E440*(1-$D$410))*$D440),0)*V$406","v":0},{"$f":"IF(W$408>=$C440,MIN(-(SUM($F440:V440)-$E440),($E440*(1-$D$410))*$D440),0)*W$406","v":0},{"$f":"IF(X$408>=$C440,MIN(-(SUM($F440:W440)-$E440),($E440*(1-$D$410))*$D440),0)*X$406","v":0},{"$f":"IF(Y$408>=$C440,MIN(-(SUM($F440:X440)-$E440),($E440*(1-$D$410))*$D440),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C440,MIN(-(SUM($F440:Y440)-$E440),($E440*(1-$D$410))*$D440),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C440,MIN(-(SUM($F440:Z440)-$E440),($E440*(1-$D$410))*$D440),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C440,MIN(-(SUM($F440:AA440)-$E440),($E440*(1-$D$410))*$D440),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C440,MIN(-(SUM($F440:AB440)-$E440),($E440*(1-$D$410))*$D440),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C440,MIN(-(SUM($F440:AC440)-$E440),($E440*(1-$D$410))*$D440),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C440,MIN(-(SUM($F440:AD440)-$E440),($E440*(1-$D$410))*$D440),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C440,MIN(-(SUM($F440:AE440)-$E440),($E440*(1-$D$410))*$D440),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C440,MIN(-(SUM($F440:AF440)-$E440),($E440*(1-$D$410))*$D440),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C440,MIN(-(SUM($F440:AG440)-$E440),($E440*(1-$D$410))*$D440),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C440,MIN(-(SUM($F440:AH440)-$E440),($E440*(1-$D$410))*$D440),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C440,MIN(-(SUM($F440:AI440)-$E440),($E440*(1-$D$410))*$D440),0)*AJ$406","v":0}]
[null,null,29,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C441,MIN(-(SUM(F441:$F441)-$E441),($E441*(1-$D$410))*$D441),0)*G$406","v":0},{"$f":"IF(H$408>=$C441,MIN(-(SUM($F441:G441)-$E441),($E441*(1-$D$410))*$D441),0)*H$406","v":0},{"$f":"IF(I$408>=$C441,MIN(-(SUM($F441:H441)-$E441),($E441*(1-$D$410))*$D441),0)*I$406","v":0},{"$f":"IF(J$408>=$C441,MIN(-(SUM($F441:I441)-$E441),($E441*(1-$D$410))*$D441),0)*J$406","v":0},{"$f":"IF(K$408>=$C441,MIN(-(SUM($F441:J441)-$E441),($E441*(1-$D$410))*$D441),0)*K$406","v":0},{"$f":"IF(L$408>=$C441,MIN(-(SUM($F441:K441)-$E441),($E441*(1-$D$410))*$D441),0)*L$406","v":0},{"$f":"IF(M$408>=$C441,MIN(-(SUM($F441:L441)-$E441),($E441*(1-$D$410))*$D441),0)*M$406","v":0},{"$f":"IF(N$408>=$C441,MIN(-(SUM($F441:M441)-$E441),($E441*(1-$D$410))*$D441),0)*N$406","v":0},{"$f":"IF(O$408>=$C441,MIN(-(SUM($F441:N441)-$E441),($E441*(1-$D$410))*$D441),0)*O$406","v":0},{"$f":"IF(P$408>=$C441,MIN(-(SUM($F441:O441)-$E441),($E441*(1-$D$410))*$D441),0)*P$406","v":0},{"$f":"IF(Q$408>=$C441,MIN(-(SUM($F441:P441)-$E441),($E441*(1-$D$410))*$D441),0)*Q$406","v":0},{"$f":"IF(R$408>=$C441,MIN(-(SUM($F441:Q441)-$E441),($E441*(1-$D$410))*$D441),0)*R$406","v":0},{"$f":"IF(S$408>=$C441,MIN(-(SUM($F441:R441)-$E441),($E441*(1-$D$410))*$D441),0)*S$406","v":0},{"$f":"IF(T$408>=$C441,MIN(-(SUM($F441:S441)-$E441),($E441*(1-$D$410))*$D441),0)*T$406","v":0},{"$f":"IF(U$408>=$C441,MIN(-(SUM($F441:T441)-$E441),($E441*(1-$D$410))*$D441),0)*U$406","v":0},{"$f":"IF(V$408>=$C441,MIN(-(SUM($F441:U441)-$E441),($E441*(1-$D$410))*$D441),0)*V$406","v":0},{"$f":"IF(W$408>=$C441,MIN(-(SUM($F441:V441)-$E441),($E441*(1-$D$410))*$D441),0)*W$406","v":0},{"$f":"IF(X$408>=$C441,MIN(-(SUM($F441:W441)-$E441),($E441*(1-$D$410))*$D441),0)*X$406","v":0},{"$f":"IF(Y$408>=$C441,MIN(-(SUM($F441:X441)-$E441),($E441*(1-$D$410))*$D441),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C441,MIN(-(SUM($F441:Y441)-$E441),($E441*(1-$D$410))*$D441),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C441,MIN(-(SUM($F441:Z441)-$E441),($E441*(1-$D$410))*$D441),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C441,MIN(-(SUM($F441:AA441)-$E441),($E441*(1-$D$410))*$D441),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C441,MIN(-(SUM($F441:AB441)-$E441),($E441*(1-$D$410))*$D441),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C441,MIN(-(SUM($F441:AC441)-$E441),($E441*(1-$D$410))*$D441),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C441,MIN(-(SUM($F441:AD441)-$E441),($E441*(1-$D$410))*$D441),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C441,MIN(-(SUM($F441:AE441)-$E441),($E441*(1-$D$410))*$D441),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C441,MIN(-(SUM($F441:AF441)-$E441),($E441*(1-$D$410))*$D441),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C441,MIN(-(SUM($F441:AG441)-$E441),($E441*(1-$D$410))*$D441),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C441,MIN(-(SUM($F441:AH441)-$E441),($E441*(1-$D$410))*$D441),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C441,MIN(-(SUM($F441:AI441)-$E441),($E441*(1-$D$410))*$D441),0)*AJ$406","v":0}]
[null,null,30,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C442,MIN(-(SUM(F442:$F442)-$E442),($E442*(1-$D$410))*$D442),0)*G$406","v":0},{"$f":"IF(H$408>=$C442,MIN(-(SUM($F442:G442)-$E442),($E442*(1-$D$410))*$D442),0)*H$406","v":0},{"$f":"IF(I$408>=$C442,MIN(-(SUM($F442:H442)-$E442),($E442*(1-$D$410))*$D442),0)*I$406","v":0},{"$f":"IF(J$408>=$C442,MIN(-(SUM($F442:I442)-$E442),($E442*(1-$D$410))*$D442),0)*J$406","v":0},{"$f":"IF(K$408>=$C442,MIN(-(SUM($F442:J442)-$E442),($E442*(1-$D$410))*$D442),0)*K$406","v":0},{"$f":"IF(L$408>=$C442,MIN(-(SUM($F442:K442)-$E442),($E442*(1-$D$410))*$D442),0)*L$406","v":0},{"$f":"IF(M$408>=$C442,MIN(-(SUM($F442:L442)-$E442),($E442*(1-$D$410))*$D442),0)*M$406","v":0},{"$f":"IF(N$408>=$C442,MIN(-(SUM($F442:M442)-$E442),($E442*(1-$D$410))*$D442),0)*N$406","v":0},{"$f":"IF(O$408>=$C442,MIN(-(SUM($F442:N442)-$E442),($E442*(1-$D$410))*$D442),0)*O$406","v":0},{"$f":"IF(P$408>=$C442,MIN(-(SUM($F442:O442)-$E442),($E442*(1-$D$410))*$D442),0)*P$406","v":0},{"$f":"IF(Q$408>=$C442,MIN(-(SUM($F442:P442)-$E442),($E442*(1-$D$410))*$D442),0)*Q$406","v":0},{"$f":"IF(R$408>=$C442,MIN(-(SUM($F442:Q442)-$E442),($E442*(1-$D$410))*$D442),0)*R$406","v":0},{"$f":"IF(S$408>=$C442,MIN(-(SUM($F442:R442)-$E442),($E442*(1-$D$410))*$D442),0)*S$406","v":0},{"$f":"IF(T$408>=$C442,MIN(-(SUM($F442:S442)-$E442),($E442*(1-$D$410))*$D442),0)*T$406","v":0},{"$f":"IF(U$408>=$C442,MIN(-(SUM($F442:T442)-$E442),($E442*(1-$D$410))*$D442),0)*U$406","v":0},{"$f":"IF(V$408>=$C442,MIN(-(SUM($F442:U442)-$E442),($E442*(1-$D$410))*$D442),0)*V$406","v":0},{"$f":"IF(W$408>=$C442,MIN(-(SUM($F442:V442)-$E442),($E442*(1-$D$410))*$D442),0)*W$406","v":0},{"$f":"IF(X$408>=$C442,MIN(-(SUM($F442:W442)-$E442),($E442*(1-$D$410))*$D442),0)*X$406","v":0},{"$f":"IF(Y$408>=$C442,MIN(-(SUM($F442:X442)-$E442),($E442*(1-$D$410))*$D442),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C442,MIN(-(SUM($F442:Y442)-$E442),($E442*(1-$D$410))*$D442),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C442,MIN(-(SUM($F442:Z442)-$E442),($E442*(1-$D$410))*$D442),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C442,MIN(-(SUM($F442:AA442)-$E442),($E442*(1-$D$410))*$D442),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C442,MIN(-(SUM($F442:AB442)-$E442),($E442*(1-$D$410))*$D442),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C442,MIN(-(SUM($F442:AC442)-$E442),($E442*(1-$D$410))*$D442),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C442,MIN(-(SUM($F442:AD442)-$E442),($E442*(1-$D$410))*$D442),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C442,MIN(-(SUM($F442:AE442)-$E442),($E442*(1-$D$410))*$D442),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C442,MIN(-(SUM($F442:AF442)-$E442),($E442*(1-$D$410))*$D442),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C442,MIN(-(SUM($F442:AG442)-$E442),($E442*(1-$D$410))*$D442),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C442,MIN(-(SUM($F442:AH442)-$E442),($E442*(1-$D$410))*$D442),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C442,MIN(-(SUM($F442:AI442)-$E442),($E442*(1-$D$410))*$D442),0)*AJ$406","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G413:G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL328:AL442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR328:BR442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX328:CX442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED328:ED442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Adicionais"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Adicionais divisível (b/f)",null,"$ 000s",null,{"$f":"F453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Adicionais",null,"$ 000s",{"$f":"SUM(G451:AJ451)","v":0},{"$f":"G277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G452:AJ452)","v":0},{"$f":"-G494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado Adicionais divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G450:G452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,"Flag",null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E149","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G459:AJ459)","v":1},{"$f":"Inputs!$D$149","v":0},{"$f":"TRANSPOSE(G451:AJ451)","v":0},null,{"$f":"IF(G$459>=$C464,MIN(-(SUM(F464:$F464)-$E464),($E464*(1-$D$461))*$D464),0)*G$457","v":0},{"$f":"IF(H$459>=$C464,MIN(-(SUM($F464:G464)-$E464),($E464*(1-$D$461))*$D464),0)*H$457","v":0},{"$f":"IF(I$459>=$C464,MIN(-(SUM($F464:H464)-$E464),($E464*(1-$D$461))*$D464),0)*I$457","v":0},{"$f":"IF(J$459>=$C464,MIN(-(SUM($F464:I464)-$E464),($E464*(1-$D$461))*$D464),0)*J$457","v":0},{"$f":"IF(K$459>=$C464,MIN(-(SUM($F464:J464)-$E464),($E464*(1-$D$461))*$D464),0)*K$457","v":0},{"$f":"IF(L$459>=$C464,MIN(-(SUM($F464:K464)-$E464),($E464*(1-$D$461))*$D464),0)*L$457","v":0},{"$f":"IF(M$459>=$C464,MIN(-(SUM($F464:L464)-$E464),($E464*(1-$D$461))*$D464),0)*M$457","v":0},{"$f":"IF(N$459>=$C464,MIN(-(SUM($F464:M464)-$E464),($E464*(1-$D$461))*$D464),0)*N$457","v":0},{"$f":"IF(O$459>=$C464,MIN(-(SUM($F464:N464)-$E464),($E464*(1-$D$461))*$D464),0)*O$457","v":0},{"$f":"IF(P$459>=$C464,MIN(-(SUM($F464:O464)-$E464),($E464*(1-$D$461))*$D464),0)*P$457","v":0},{"$f":"IF(Q$459>=$C464,MIN(-(SUM($F464:P464)-$E464),($E464*(1-$D$461))*$D464),0)*Q$457","v":0},{"$f":"IF(R$459>=$C464,MIN(-(SUM($F464:Q464)-$E464),($E464*(1-$D$461))*$D464),0)*R$457","v":0},{"$f":"IF(S$459>=$C464,MIN(-(SUM($F464:R464)-$E464),($E464*(1-$D$461))*$D464),0)*S$457","v":0},{"$f":"IF(T$459>=$C464,MIN(-(SUM($F464:S464)-$E464),($E464*(1-$D$461))*$D464),0)*T$457","v":0},{"$f":"IF(U$459>=$C464,MIN(-(SUM($F464:T464)-$E464),($E464*(1-$D$461))*$D464),0)*U$457","v":0},{"$f":"IF(V$459>=$C464,MIN(-(SUM($F464:U464)-$E464),($E464*(1-$D$461))*$D464),0)*V$457","v":0},{"$f":"IF(W$459>=$C464,MIN(-(SUM($F464:V464)-$E464),($E464*(1-$D$461))*$D464),0)*W$457","v":0},{"$f":"IF(X$459>=$C464,MIN(-(SUM($F464:W464)-$E464),($E464*(1-$D$461))*$D464),0)*X$457","v":0},{"$f":"IF(Y$459>=$C464,MIN(-(SUM($F464:X464)-$E464),($E464*(1-$D$461))*$D464),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C464,MIN(-(SUM($F464:Y464)-$E464),($E464*(1-$D$461))*$D464),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C464,MIN(-(SUM($F464:Z464)-$E464),($E464*(1-$D$461))*$D464),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C464,MIN(-(SUM($F464:AA464)-$E464),($E464*(1-$D$461))*$D464),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C464,MIN(-(SUM($F464:AB464)-$E464),($E464*(1-$D$461))*$D464),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C464,MIN(-(SUM($F464:AC464)-$E464),($E464*(1-$D$461))*$D464),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C464,MIN(-(SUM($F464:AD464)-$E464),($E464*(1-$D$461))*$D464),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C464,MIN(-(SUM($F464:AE464)-$E464),($E464*(1-$D$461))*$D464),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C464,MIN(-(SUM($F464:AF464)-$E464),($E464*(1-$D$461))*$D464),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C464,MIN(-(SUM($F464:AG464)-$E464),($E464*(1-$D$461))*$D464),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C464,MIN(-(SUM($F464:AH464)-$E464),($E464*(1-$D$461))*$D464),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C464,MIN(-(SUM($F464:AI464)-$E464),($E464*(1-$D$461))*$D464),0)*AJ$457","v":0}]
[null,null,2,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C465,MIN(-(SUM(F465:$F465)-$E465),($E465*(1-$D$461))*$D465),0)*G$457","v":0},{"$f":"IF(H$459>=$C465,MIN(-(SUM($F465:G465)-$E465),($E465*(1-$D$461))*$D465),0)*H$457","v":0},{"$f":"IF(I$459>=$C465,MIN(-(SUM($F465:H465)-$E465),($E465*(1-$D$461))*$D465),0)*I$457","v":0},{"$f":"IF(J$459>=$C465,MIN(-(SUM($F465:I465)-$E465),($E465*(1-$D$461))*$D465),0)*J$457","v":0},{"$f":"IF(K$459>=$C465,MIN(-(SUM($F465:J465)-$E465),($E465*(1-$D$461))*$D465),0)*K$457","v":0},{"$f":"IF(L$459>=$C465,MIN(-(SUM($F465:K465)-$E465),($E465*(1-$D$461))*$D465),0)*L$457","v":0},{"$f":"IF(M$459>=$C465,MIN(-(SUM($F465:L465)-$E465),($E465*(1-$D$461))*$D465),0)*M$457","v":0},{"$f":"IF(N$459>=$C465,MIN(-(SUM($F465:M465)-$E465),($E465*(1-$D$461))*$D465),0)*N$457","v":0},{"$f":"IF(O$459>=$C465,MIN(-(SUM($F465:N465)-$E465),($E465*(1-$D$461))*$D465),0)*O$457","v":0},{"$f":"IF(P$459>=$C465,MIN(-(SUM($F465:O465)-$E465),($E465*(1-$D$461))*$D465),0)*P$457","v":0},{"$f":"IF(Q$459>=$C465,MIN(-(SUM($F465:P465)-$E465),($E465*(1-$D$461))*$D465),0)*Q$457","v":0},{"$f":"IF(R$459>=$C465,MIN(-(SUM($F465:Q465)-$E465),($E465*(1-$D$461))*$D465),0)*R$457","v":0},{"$f":"IF(S$459>=$C465,MIN(-(SUM($F465:R465)-$E465),($E465*(1-$D$461))*$D465),0)*S$457","v":0},{"$f":"IF(T$459>=$C465,MIN(-(SUM($F465:S465)-$E465),($E465*(1-$D$461))*$D465),0)*T$457","v":0},{"$f":"IF(U$459>=$C465,MIN(-(SUM($F465:T465)-$E465),($E465*(1-$D$461))*$D465),0)*U$457","v":0},{"$f":"IF(V$459>=$C465,MIN(-(SUM($F465:U465)-$E465),($E465*(1-$D$461))*$D465),0)*V$457","v":0},{"$f":"IF(W$459>=$C465,MIN(-(SUM($F465:V465)-$E465),($E465*(1-$D$461))*$D465),0)*W$457","v":0},{"$f":"IF(X$459>=$C465,MIN(-(SUM($F465:W465)-$E465),($E465*(1-$D$461))*$D465),0)*X$457","v":0},{"$f":"IF(Y$459>=$C465,MIN(-(SUM($F465:X465)-$E465),($E465*(1-$D$461))*$D465),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C465,MIN(-(SUM($F465:Y465)-$E465),($E465*(1-$D$461))*$D465),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C465,MIN(-(SUM($F465:Z465)-$E465),($E465*(1-$D$461))*$D465),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C465,MIN(-(SUM($F465:AA465)-$E465),($E465*(1-$D$461))*$D465),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C465,MIN(-(SUM($F465:AB465)-$E465),($E465*(1-$D$461))*$D465),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C465,MIN(-(SUM($F465:AC465)-$E465),($E465*(1-$D$461))*$D465),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C465,MIN(-(SUM($F465:AD465)-$E465),($E465*(1-$D$461))*$D465),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C465,MIN(-(SUM($F465:AE465)-$E465),($E465*(1-$D$461))*$D465),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C465,MIN(-(SUM($F465:AF465)-$E465),($E465*(1-$D$461))*$D465),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C465,MIN(-(SUM($F465:AG465)-$E465),($E465*(1-$D$461))*$D465),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C465,MIN(-(SUM($F465:AH465)-$E465),($E465*(1-$D$461))*$D465),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C465,MIN(-(SUM($F465:AI465)-$E465),($E465*(1-$D$461))*$D465),0)*AJ$457","v":0}]
[null,null,3,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C466,MIN(-(SUM(F466:$F466)-$E466),($E466*(1-$D$461))*$D466),0)*G$457","v":0},{"$f":"IF(H$459>=$C466,MIN(-(SUM($F466:G466)-$E466),($E466*(1-$D$461))*$D466),0)*H$457","v":0},{"$f":"IF(I$459>=$C466,MIN(-(SUM($F466:H466)-$E466),($E466*(1-$D$461))*$D466),0)*I$457","v":0},{"$f":"IF(J$459>=$C466,MIN(-(SUM($F466:I466)-$E466),($E466*(1-$D$461))*$D466),0)*J$457","v":0},{"$f":"IF(K$459>=$C466,MIN(-(SUM($F466:J466)-$E466),($E466*(1-$D$461))*$D466),0)*K$457","v":0},{"$f":"IF(L$459>=$C466,MIN(-(SUM($F466:K466)-$E466),($E466*(1-$D$461))*$D466),0)*L$457","v":0},{"$f":"IF(M$459>=$C466,MIN(-(SUM($F466:L466)-$E466),($E466*(1-$D$461))*$D466),0)*M$457","v":0},{"$f":"IF(N$459>=$C466,MIN(-(SUM($F466:M466)-$E466),($E466*(1-$D$461))*$D466),0)*N$457","v":0},{"$f":"IF(O$459>=$C466,MIN(-(SUM($F466:N466)-$E466),($E466*(1-$D$461))*$D466),0)*O$457","v":0},{"$f":"IF(P$459>=$C466,MIN(-(SUM($F466:O466)-$E466),($E466*(1-$D$461))*$D466),0)*P$457","v":0},{"$f":"IF(Q$459>=$C466,MIN(-(SUM($F466:P466)-$E466),($E466*(1-$D$461))*$D466),0)*Q$457","v":0},{"$f":"IF(R$459>=$C466,MIN(-(SUM($F466:Q466)-$E466),($E466*(1-$D$461))*$D466),0)*R$457","v":0},{"$f":"IF(S$459>=$C466,MIN(-(SUM($F466:R466)-$E466),($E466*(1-$D$461))*$D466),0)*S$457","v":0},{"$f":"IF(T$459>=$C466,MIN(-(SUM($F466:S466)-$E466),($E466*(1-$D$461))*$D466),0)*T$457","v":0},{"$f":"IF(U$459>=$C466,MIN(-(SUM($F466:T466)-$E466),($E466*(1-$D$461))*$D466),0)*U$457","v":0},{"$f":"IF(V$459>=$C466,MIN(-(SUM($F466:U466)-$E466),($E466*(1-$D$461))*$D466),0)*V$457","v":0},{"$f":"IF(W$459>=$C466,MIN(-(SUM($F466:V466)-$E466),($E466*(1-$D$461))*$D466),0)*W$457","v":0},{"$f":"IF(X$459>=$C466,MIN(-(SUM($F466:W466)-$E466),($E466*(1-$D$461))*$D466),0)*X$457","v":0},{"$f":"IF(Y$459>=$C466,MIN(-(SUM($F466:X466)-$E466),($E466*(1-$D$461))*$D466),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C466,MIN(-(SUM($F466:Y466)-$E466),($E466*(1-$D$461))*$D466),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C466,MIN(-(SUM($F466:Z466)-$E466),($E466*(1-$D$461))*$D466),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C466,MIN(-(SUM($F466:AA466)-$E466),($E466*(1-$D$461))*$D466),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C466,MIN(-(SUM($F466:AB466)-$E466),($E466*(1-$D$461))*$D466),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C466,MIN(-(SUM($F466:AC466)-$E466),($E466*(1-$D$461))*$D466),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C466,MIN(-(SUM($F466:AD466)-$E466),($E466*(1-$D$461))*$D466),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C466,MIN(-(SUM($F466:AE466)-$E466),($E466*(1-$D$461))*$D466),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C466,MIN(-(SUM($F466:AF466)-$E466),($E466*(1-$D$461))*$D466),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C466,MIN(-(SUM($F466:AG466)-$E466),($E466*(1-$D$461))*$D466),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C466,MIN(-(SUM($F466:AH466)-$E466),($E466*(1-$D$461))*$D466),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C466,MIN(-(SUM($F466:AI466)-$E466),($E466*(1-$D$461))*$D466),0)*AJ$457","v":0}]
[null,null,4,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C467,MIN(-(SUM(F467:$F467)-$E467),($E467*(1-$D$461))*$D467),0)*G$457","v":0},{"$f":"IF(H$459>=$C467,MIN(-(SUM($F467:G467)-$E467),($E467*(1-$D$461))*$D467),0)*H$457","v":0},{"$f":"IF(I$459>=$C467,MIN(-(SUM($F467:H467)-$E467),($E467*(1-$D$461))*$D467),0)*I$457","v":0},{"$f":"IF(J$459>=$C467,MIN(-(SUM($F467:I467)-$E467),($E467*(1-$D$461))*$D467),0)*J$457","v":0},{"$f":"IF(K$459>=$C467,MIN(-(SUM($F467:J467)-$E467),($E467*(1-$D$461))*$D467),0)*K$457","v":0},{"$f":"IF(L$459>=$C467,MIN(-(SUM($F467:K467)-$E467),($E467*(1-$D$461))*$D467),0)*L$457","v":0},{"$f":"IF(M$459>=$C467,MIN(-(SUM($F467:L467)-$E467),($E467*(1-$D$461))*$D467),0)*M$457","v":0},{"$f":"IF(N$459>=$C467,MIN(-(SUM($F467:M467)-$E467),($E467*(1-$D$461))*$D467),0)*N$457","v":0},{"$f":"IF(O$459>=$C467,MIN(-(SUM($F467:N467)-$E467),($E467*(1-$D$461))*$D467),0)*O$457","v":0},{"$f":"IF(P$459>=$C467,MIN(-(SUM($F467:O467)-$E467),($E467*(1-$D$461))*$D467),0)*P$457","v":0},{"$f":"IF(Q$459>=$C467,MIN(-(SUM($F467:P467)-$E467),($E467*(1-$D$461))*$D467),0)*Q$457","v":0},{"$f":"IF(R$459>=$C467,MIN(-(SUM($F467:Q467)-$E467),($E467*(1-$D$461))*$D467),0)*R$457","v":0},{"$f":"IF(S$459>=$C467,MIN(-(SUM($F467:R467)-$E467),($E467*(1-$D$461))*$D467),0)*S$457","v":0},{"$f":"IF(T$459>=$C467,MIN(-(SUM($F467:S467)-$E467),($E467*(1-$D$461))*$D467),0)*T$457","v":0},{"$f":"IF(U$459>=$C467,MIN(-(SUM($F467:T467)-$E467),($E467*(1-$D$461))*$D467),0)*U$457","v":0},{"$f":"IF(V$459>=$C467,MIN(-(SUM($F467:U467)-$E467),($E467*(1-$D$461))*$D467),0)*V$457","v":0},{"$f":"IF(W$459>=$C467,MIN(-(SUM($F467:V467)-$E467),($E467*(1-$D$461))*$D467),0)*W$457","v":0},{"$f":"IF(X$459>=$C467,MIN(-(SUM($F467:W467)-$E467),($E467*(1-$D$461))*$D467),0)*X$457","v":0},{"$f":"IF(Y$459>=$C467,MIN(-(SUM($F467:X467)-$E467),($E467*(1-$D$461))*$D467),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C467,MIN(-(SUM($F467:Y467)-$E467),($E467*(1-$D$461))*$D467),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C467,MIN(-(SUM($F467:Z467)-$E467),($E467*(1-$D$461))*$D467),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C467,MIN(-(SUM($F467:AA467)-$E467),($E467*(1-$D$461))*$D467),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C467,MIN(-(SUM($F467:AB467)-$E467),($E467*(1-$D$461))*$D467),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C467,MIN(-(SUM($F467:AC467)-$E467),($E467*(1-$D$461))*$D467),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C467,MIN(-(SUM($F467:AD467)-$E467),($E467*(1-$D$461))*$D467),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C467,MIN(-(SUM($F467:AE467)-$E467),($E467*(1-$D$461))*$D467),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C467,MIN(-(SUM($F467:AF467)-$E467),($E467*(1-$D$461))*$D467),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C467,MIN(-(SUM($F467:AG467)-$E467),($E467*(1-$D$461))*$D467),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C467,MIN(-(SUM($F467:AH467)-$E467),($E467*(1-$D$461))*$D467),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C467,MIN(-(SUM($F467:AI467)-$E467),($E467*(1-$D$461))*$D467),0)*AJ$457","v":0}]
[null,null,5,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C468,MIN(-(SUM(F468:$F468)-$E468),($E468*(1-$D$461))*$D468),0)*G$457","v":0},{"$f":"IF(H$459>=$C468,MIN(-(SUM($F468:G468)-$E468),($E468*(1-$D$461))*$D468),0)*H$457","v":0},{"$f":"IF(I$459>=$C468,MIN(-(SUM($F468:H468)-$E468),($E468*(1-$D$461))*$D468),0)*I$457","v":0},{"$f":"IF(J$459>=$C468,MIN(-(SUM($F468:I468)-$E468),($E468*(1-$D$461))*$D468),0)*J$457","v":0},{"$f":"IF(K$459>=$C468,MIN(-(SUM($F468:J468)-$E468),($E468*(1-$D$461))*$D468),0)*K$457","v":0},{"$f":"IF(L$459>=$C468,MIN(-(SUM($F468:K468)-$E468),($E468*(1-$D$461))*$D468),0)*L$457","v":0},{"$f":"IF(M$459>=$C468,MIN(-(SUM($F468:L468)-$E468),($E468*(1-$D$461))*$D468),0)*M$457","v":0},{"$f":"IF(N$459>=$C468,MIN(-(SUM($F468:M468)-$E468),($E468*(1-$D$461))*$D468),0)*N$457","v":0},{"$f":"IF(O$459>=$C468,MIN(-(SUM($F468:N468)-$E468),($E468*(1-$D$461))*$D468),0)*O$457","v":0},{"$f":"IF(P$459>=$C468,MIN(-(SUM($F468:O468)-$E468),($E468*(1-$D$461))*$D468),0)*P$457","v":0},{"$f":"IF(Q$459>=$C468,MIN(-(SUM($F468:P468)-$E468),($E468*(1-$D$461))*$D468),0)*Q$457","v":0},{"$f":"IF(R$459>=$C468,MIN(-(SUM($F468:Q468)-$E468),($E468*(1-$D$461))*$D468),0)*R$457","v":0},{"$f":"IF(S$459>=$C468,MIN(-(SUM($F468:R468)-$E468),($E468*(1-$D$461))*$D468),0)*S$457","v":0},{"$f":"IF(T$459>=$C468,MIN(-(SUM($F468:S468)-$E468),($E468*(1-$D$461))*$D468),0)*T$457","v":0},{"$f":"IF(U$459>=$C468,MIN(-(SUM($F468:T468)-$E468),($E468*(1-$D$461))*$D468),0)*U$457","v":0},{"$f":"IF(V$459>=$C468,MIN(-(SUM($F468:U468)-$E468),($E468*(1-$D$461))*$D468),0)*V$457","v":0},{"$f":"IF(W$459>=$C468,MIN(-(SUM($F468:V468)-$E468),($E468*(1-$D$461))*$D468),0)*W$457","v":0},{"$f":"IF(X$459>=$C468,MIN(-(SUM($F468:W468)-$E468),($E468*(1-$D$461))*$D468),0)*X$457","v":0},{"$f":"IF(Y$459>=$C468,MIN(-(SUM($F468:X468)-$E468),($E468*(1-$D$461))*$D468),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C468,MIN(-(SUM($F468:Y468)-$E468),($E468*(1-$D$461))*$D468),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C468,MIN(-(SUM($F468:Z468)-$E468),($E468*(1-$D$461))*$D468),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C468,MIN(-(SUM($F468:AA468)-$E468),($E468*(1-$D$461))*$D468),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C468,MIN(-(SUM($F468:AB468)-$E468),($E468*(1-$D$461))*$D468),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C468,MIN(-(SUM($F468:AC468)-$E468),($E468*(1-$D$461))*$D468),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C468,MIN(-(SUM($F468:AD468)-$E468),($E468*(1-$D$461))*$D468),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C468,MIN(-(SUM($F468:AE468)-$E468),($E468*(1-$D$461))*$D468),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C468,MIN(-(SUM($F468:AF468)-$E468),($E468*(1-$D$461))*$D468),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C468,MIN(-(SUM($F468:AG468)-$E468),($E468*(1-$D$461))*$D468),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C468,MIN(-(SUM($F468:AH468)-$E468),($E468*(1-$D$461))*$D468),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C468,MIN(-(SUM($F468:AI468)-$E468),($E468*(1-$D$461))*$D468),0)*AJ$457","v":0}]
[null,null,6,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C469,MIN(-(SUM(F469:$F469)-$E469),($E469*(1-$D$461))*$D469),0)*G$457","v":0},{"$f":"IF(H$459>=$C469,MIN(-(SUM($F469:G469)-$E469),($E469*(1-$D$461))*$D469),0)*H$457","v":0},{"$f":"IF(I$459>=$C469,MIN(-(SUM($F469:H469)-$E469),($E469*(1-$D$461))*$D469),0)*I$457","v":0},{"$f":"IF(J$459>=$C469,MIN(-(SUM($F469:I469)-$E469),($E469*(1-$D$461))*$D469),0)*J$457","v":0},{"$f":"IF(K$459>=$C469,MIN(-(SUM($F469:J469)-$E469),($E469*(1-$D$461))*$D469),0)*K$457","v":0},{"$f":"IF(L$459>=$C469,MIN(-(SUM($F469:K469)-$E469),($E469*(1-$D$461))*$D469),0)*L$457","v":0},{"$f":"IF(M$459>=$C469,MIN(-(SUM($F469:L469)-$E469),($E469*(1-$D$461))*$D469),0)*M$457","v":0},{"$f":"IF(N$459>=$C469,MIN(-(SUM($F469:M469)-$E469),($E469*(1-$D$461))*$D469),0)*N$457","v":0},{"$f":"IF(O$459>=$C469,MIN(-(SUM($F469:N469)-$E469),($E469*(1-$D$461))*$D469),0)*O$457","v":0},{"$f":"IF(P$459>=$C469,MIN(-(SUM($F469:O469)-$E469),($E469*(1-$D$461))*$D469),0)*P$457","v":0},{"$f":"IF(Q$459>=$C469,MIN(-(SUM($F469:P469)-$E469),($E469*(1-$D$461))*$D469),0)*Q$457","v":0},{"$f":"IF(R$459>=$C469,MIN(-(SUM($F469:Q469)-$E469),($E469*(1-$D$461))*$D469),0)*R$457","v":0},{"$f":"IF(S$459>=$C469,MIN(-(SUM($F469:R469)-$E469),($E469*(1-$D$461))*$D469),0)*S$457","v":0},{"$f":"IF(T$459>=$C469,MIN(-(SUM($F469:S469)-$E469),($E469*(1-$D$461))*$D469),0)*T$457","v":0},{"$f":"IF(U$459>=$C469,MIN(-(SUM($F469:T469)-$E469),($E469*(1-$D$461))*$D469),0)*U$457","v":0},{"$f":"IF(V$459>=$C469,MIN(-(SUM($F469:U469)-$E469),($E469*(1-$D$461))*$D469),0)*V$457","v":0},{"$f":"IF(W$459>=$C469,MIN(-(SUM($F469:V469)-$E469),($E469*(1-$D$461))*$D469),0)*W$457","v":0},{"$f":"IF(X$459>=$C469,MIN(-(SUM($F469:W469)-$E469),($E469*(1-$D$461))*$D469),0)*X$457","v":0},{"$f":"IF(Y$459>=$C469,MIN(-(SUM($F469:X469)-$E469),($E469*(1-$D$461))*$D469),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C469,MIN(-(SUM($F469:Y469)-$E469),($E469*(1-$D$461))*$D469),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C469,MIN(-(SUM($F469:Z469)-$E469),($E469*(1-$D$461))*$D469),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C469,MIN(-(SUM($F469:AA469)-$E469),($E469*(1-$D$461))*$D469),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C469,MIN(-(SUM($F469:AB469)-$E469),($E469*(1-$D$461))*$D469),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C469,MIN(-(SUM($F469:AC469)-$E469),($E469*(1-$D$461))*$D469),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C469,MIN(-(SUM($F469:AD469)-$E469),($E469*(1-$D$461))*$D469),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C469,MIN(-(SUM($F469:AE469)-$E469),($E469*(1-$D$461))*$D469),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C469,MIN(-(SUM($F469:AF469)-$E469),($E469*(1-$D$461))*$D469),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C469,MIN(-(SUM($F469:AG469)-$E469),($E469*(1-$D$461))*$D469),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C469,MIN(-(SUM($F469:AH469)-$E469),($E469*(1-$D$461))*$D469),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C469,MIN(-(SUM($F469:AI469)-$E469),($E469*(1-$D$461))*$D469),0)*AJ$457","v":0}]
[null,null,7,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C470,MIN(-(SUM(F470:$F470)-$E470),($E470*(1-$D$461))*$D470),0)*G$457","v":0},{"$f":"IF(H$459>=$C470,MIN(-(SUM($F470:G470)-$E470),($E470*(1-$D$461))*$D470),0)*H$457","v":0},{"$f":"IF(I$459>=$C470,MIN(-(SUM($F470:H470)-$E470),($E470*(1-$D$461))*$D470),0)*I$457","v":0},{"$f":"IF(J$459>=$C470,MIN(-(SUM($F470:I470)-$E470),($E470*(1-$D$461))*$D470),0)*J$457","v":0},{"$f":"IF(K$459>=$C470,MIN(-(SUM($F470:J470)-$E470),($E470*(1-$D$461))*$D470),0)*K$457","v":0},{"$f":"IF(L$459>=$C470,MIN(-(SUM($F470:K470)-$E470),($E470*(1-$D$461))*$D470),0)*L$457","v":0},{"$f":"IF(M$459>=$C470,MIN(-(SUM($F470:L470)-$E470),($E470*(1-$D$461))*$D470),0)*M$457","v":0},{"$f":"IF(N$459>=$C470,MIN(-(SUM($F470:M470)-$E470),($E470*(1-$D$461))*$D470),0)*N$457","v":0},{"$f":"IF(O$459>=$C470,MIN(-(SUM($F470:N470)-$E470),($E470*(1-$D$461))*$D470),0)*O$457","v":0},{"$f":"IF(P$459>=$C470,MIN(-(SUM($F470:O470)-$E470),($E470*(1-$D$461))*$D470),0)*P$457","v":0},{"$f":"IF(Q$459>=$C470,MIN(-(SUM($F470:P470)-$E470),($E470*(1-$D$461))*$D470),0)*Q$457","v":0},{"$f":"IF(R$459>=$C470,MIN(-(SUM($F470:Q470)-$E470),($E470*(1-$D$461))*$D470),0)*R$457","v":0},{"$f":"IF(S$459>=$C470,MIN(-(SUM($F470:R470)-$E470),($E470*(1-$D$461))*$D470),0)*S$457","v":0},{"$f":"IF(T$459>=$C470,MIN(-(SUM($F470:S470)-$E470),($E470*(1-$D$461))*$D470),0)*T$457","v":0},{"$f":"IF(U$459>=$C470,MIN(-(SUM($F470:T470)-$E470),($E470*(1-$D$461))*$D470),0)*U$457","v":0},{"$f":"IF(V$459>=$C470,MIN(-(SUM($F470:U470)-$E470),($E470*(1-$D$461))*$D470),0)*V$457","v":0},{"$f":"IF(W$459>=$C470,MIN(-(SUM($F470:V470)-$E470),($E470*(1-$D$461))*$D470),0)*W$457","v":0},{"$f":"IF(X$459>=$C470,MIN(-(SUM($F470:W470)-$E470),($E470*(1-$D$461))*$D470),0)*X$457","v":0},{"$f":"IF(Y$459>=$C470,MIN(-(SUM($F470:X470)-$E470),($E470*(1-$D$461))*$D470),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C470,MIN(-(SUM($F470:Y470)-$E470),($E470*(1-$D$461))*$D470),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C470,MIN(-(SUM($F470:Z470)-$E470),($E470*(1-$D$461))*$D470),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C470,MIN(-(SUM($F470:AA470)-$E470),($E470*(1-$D$461))*$D470),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C470,MIN(-(SUM($F470:AB470)-$E470),($E470*(1-$D$461))*$D470),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C470,MIN(-(SUM($F470:AC470)-$E470),($E470*(1-$D$461))*$D470),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C470,MIN(-(SUM($F470:AD470)-$E470),($E470*(1-$D$461))*$D470),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C470,MIN(-(SUM($F470:AE470)-$E470),($E470*(1-$D$461))*$D470),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C470,MIN(-(SUM($F470:AF470)-$E470),($E470*(1-$D$461))*$D470),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C470,MIN(-(SUM($F470:AG470)-$E470),($E470*(1-$D$461))*$D470),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C470,MIN(-(SUM($F470:AH470)-$E470),($E470*(1-$D$461))*$D470),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C470,MIN(-(SUM($F470:AI470)-$E470),($E470*(1-$D$461))*$D470),0)*AJ$457","v":0}]
[null,null,8,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C471,MIN(-(SUM(F471:$F471)-$E471),($E471*(1-$D$461))*$D471),0)*G$457","v":0},{"$f":"IF(H$459>=$C471,MIN(-(SUM($F471:G471)-$E471),($E471*(1-$D$461))*$D471),0)*H$457","v":0},{"$f":"IF(I$459>=$C471,MIN(-(SUM($F471:H471)-$E471),($E471*(1-$D$461))*$D471),0)*I$457","v":0},{"$f":"IF(J$459>=$C471,MIN(-(SUM($F471:I471)-$E471),($E471*(1-$D$461))*$D471),0)*J$457","v":0},{"$f":"IF(K$459>=$C471,MIN(-(SUM($F471:J471)-$E471),($E471*(1-$D$461))*$D471),0)*K$457","v":0},{"$f":"IF(L$459>=$C471,MIN(-(SUM($F471:K471)-$E471),($E471*(1-$D$461))*$D471),0)*L$457","v":0},{"$f":"IF(M$459>=$C471,MIN(-(SUM($F471:L471)-$E471),($E471*(1-$D$461))*$D471),0)*M$457","v":0},{"$f":"IF(N$459>=$C471,MIN(-(SUM($F471:M471)-$E471),($E471*(1-$D$461))*$D471),0)*N$457","v":0},{"$f":"IF(O$459>=$C471,MIN(-(SUM($F471:N471)-$E471),($E471*(1-$D$461))*$D471),0)*O$457","v":0},{"$f":"IF(P$459>=$C471,MIN(-(SUM($F471:O471)-$E471),($E471*(1-$D$461))*$D471),0)*P$457","v":0},{"$f":"IF(Q$459>=$C471,MIN(-(SUM($F471:P471)-$E471),($E471*(1-$D$461))*$D471),0)*Q$457","v":0},{"$f":"IF(R$459>=$C471,MIN(-(SUM($F471:Q471)-$E471),($E471*(1-$D$461))*$D471),0)*R$457","v":0},{"$f":"IF(S$459>=$C471,MIN(-(SUM($F471:R471)-$E471),($E471*(1-$D$461))*$D471),0)*S$457","v":0},{"$f":"IF(T$459>=$C471,MIN(-(SUM($F471:S471)-$E471),($E471*(1-$D$461))*$D471),0)*T$457","v":0},{"$f":"IF(U$459>=$C471,MIN(-(SUM($F471:T471)-$E471),($E471*(1-$D$461))*$D471),0)*U$457","v":0},{"$f":"IF(V$459>=$C471,MIN(-(SUM($F471:U471)-$E471),($E471*(1-$D$461))*$D471),0)*V$457","v":0},{"$f":"IF(W$459>=$C471,MIN(-(SUM($F471:V471)-$E471),($E471*(1-$D$461))*$D471),0)*W$457","v":0},{"$f":"IF(X$459>=$C471,MIN(-(SUM($F471:W471)-$E471),($E471*(1-$D$461))*$D471),0)*X$457","v":0},{"$f":"IF(Y$459>=$C471,MIN(-(SUM($F471:X471)-$E471),($E471*(1-$D$461))*$D471),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C471,MIN(-(SUM($F471:Y471)-$E471),($E471*(1-$D$461))*$D471),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C471,MIN(-(SUM($F471:Z471)-$E471),($E471*(1-$D$461))*$D471),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C471,MIN(-(SUM($F471:AA471)-$E471),($E471*(1-$D$461))*$D471),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C471,MIN(-(SUM($F471:AB471)-$E471),($E471*(1-$D$461))*$D471),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C471,MIN(-(SUM($F471:AC471)-$E471),($E471*(1-$D$461))*$D471),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C471,MIN(-(SUM($F471:AD471)-$E471),($E471*(1-$D$461))*$D471),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C471,MIN(-(SUM($F471:AE471)-$E471),($E471*(1-$D$461))*$D471),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C471,MIN(-(SUM($F471:AF471)-$E471),($E471*(1-$D$461))*$D471),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C471,MIN(-(SUM($F471:AG471)-$E471),($E471*(1-$D$461))*$D471),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C471,MIN(-(SUM($F471:AH471)-$E471),($E471*(1-$D$461))*$D471),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C471,MIN(-(SUM($F471:AI471)-$E471),($E471*(1-$D$461))*$D471),0)*AJ$457","v":0}]
[null,null,9,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C472,MIN(-(SUM(F472:$F472)-$E472),($E472*(1-$D$461))*$D472),0)*G$457","v":0},{"$f":"IF(H$459>=$C472,MIN(-(SUM($F472:G472)-$E472),($E472*(1-$D$461))*$D472),0)*H$457","v":0},{"$f":"IF(I$459>=$C472,MIN(-(SUM($F472:H472)-$E472),($E472*(1-$D$461))*$D472),0)*I$457","v":0},{"$f":"IF(J$459>=$C472,MIN(-(SUM($F472:I472)-$E472),($E472*(1-$D$461))*$D472),0)*J$457","v":0},{"$f":"IF(K$459>=$C472,MIN(-(SUM($F472:J472)-$E472),($E472*(1-$D$461))*$D472),0)*K$457","v":0},{"$f":"IF(L$459>=$C472,MIN(-(SUM($F472:K472)-$E472),($E472*(1-$D$461))*$D472),0)*L$457","v":0},{"$f":"IF(M$459>=$C472,MIN(-(SUM($F472:L472)-$E472),($E472*(1-$D$461))*$D472),0)*M$457","v":0},{"$f":"IF(N$459>=$C472,MIN(-(SUM($F472:M472)-$E472),($E472*(1-$D$461))*$D472),0)*N$457","v":0},{"$f":"IF(O$459>=$C472,MIN(-(SUM($F472:N472)-$E472),($E472*(1-$D$461))*$D472),0)*O$457","v":0},{"$f":"IF(P$459>=$C472,MIN(-(SUM($F472:O472)-$E472),($E472*(1-$D$461))*$D472),0)*P$457","v":0},{"$f":"IF(Q$459>=$C472,MIN(-(SUM($F472:P472)-$E472),($E472*(1-$D$461))*$D472),0)*Q$457","v":0},{"$f":"IF(R$459>=$C472,MIN(-(SUM($F472:Q472)-$E472),($E472*(1-$D$461))*$D472),0)*R$457","v":0},{"$f":"IF(S$459>=$C472,MIN(-(SUM($F472:R472)-$E472),($E472*(1-$D$461))*$D472),0)*S$457","v":0},{"$f":"IF(T$459>=$C472,MIN(-(SUM($F472:S472)-$E472),($E472*(1-$D$461))*$D472),0)*T$457","v":0},{"$f":"IF(U$459>=$C472,MIN(-(SUM($F472:T472)-$E472),($E472*(1-$D$461))*$D472),0)*U$457","v":0},{"$f":"IF(V$459>=$C472,MIN(-(SUM($F472:U472)-$E472),($E472*(1-$D$461))*$D472),0)*V$457","v":0},{"$f":"IF(W$459>=$C472,MIN(-(SUM($F472:V472)-$E472),($E472*(1-$D$461))*$D472),0)*W$457","v":0},{"$f":"IF(X$459>=$C472,MIN(-(SUM($F472:W472)-$E472),($E472*(1-$D$461))*$D472),0)*X$457","v":0},{"$f":"IF(Y$459>=$C472,MIN(-(SUM($F472:X472)-$E472),($E472*(1-$D$461))*$D472),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C472,MIN(-(SUM($F472:Y472)-$E472),($E472*(1-$D$461))*$D472),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C472,MIN(-(SUM($F472:Z472)-$E472),($E472*(1-$D$461))*$D472),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C472,MIN(-(SUM($F472:AA472)-$E472),($E472*(1-$D$461))*$D472),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C472,MIN(-(SUM($F472:AB472)-$E472),($E472*(1-$D$461))*$D472),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C472,MIN(-(SUM($F472:AC472)-$E472),($E472*(1-$D$461))*$D472),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C472,MIN(-(SUM($F472:AD472)-$E472),($E472*(1-$D$461))*$D472),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C472,MIN(-(SUM($F472:AE472)-$E472),($E472*(1-$D$461))*$D472),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C472,MIN(-(SUM($F472:AF472)-$E472),($E472*(1-$D$461))*$D472),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C472,MIN(-(SUM($F472:AG472)-$E472),($E472*(1-$D$461))*$D472),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C472,MIN(-(SUM($F472:AH472)-$E472),($E472*(1-$D$461))*$D472),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C472,MIN(-(SUM($F472:AI472)-$E472),($E472*(1-$D$461))*$D472),0)*AJ$457","v":0}]
[null,null,10,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C473,MIN(-(SUM(F473:$F473)-$E473),($E473*(1-$D$461))*$D473),0)*G$457","v":0},{"$f":"IF(H$459>=$C473,MIN(-(SUM($F473:G473)-$E473),($E473*(1-$D$461))*$D473),0)*H$457","v":0},{"$f":"IF(I$459>=$C473,MIN(-(SUM($F473:H473)-$E473),($E473*(1-$D$461))*$D473),0)*I$457","v":0},{"$f":"IF(J$459>=$C473,MIN(-(SUM($F473:I473)-$E473),($E473*(1-$D$461))*$D473),0)*J$457","v":0},{"$f":"IF(K$459>=$C473,MIN(-(SUM($F473:J473)-$E473),($E473*(1-$D$461))*$D473),0)*K$457","v":0},{"$f":"IF(L$459>=$C473,MIN(-(SUM($F473:K473)-$E473),($E473*(1-$D$461))*$D473),0)*L$457","v":0},{"$f":"IF(M$459>=$C473,MIN(-(SUM($F473:L473)-$E473),($E473*(1-$D$461))*$D473),0)*M$457","v":0},{"$f":"IF(N$459>=$C473,MIN(-(SUM($F473:M473)-$E473),($E473*(1-$D$461))*$D473),0)*N$457","v":0},{"$f":"IF(O$459>=$C473,MIN(-(SUM($F473:N473)-$E473),($E473*(1-$D$461))*$D473),0)*O$457","v":0},{"$f":"IF(P$459>=$C473,MIN(-(SUM($F473:O473)-$E473),($E473*(1-$D$461))*$D473),0)*P$457","v":0},{"$f":"IF(Q$459>=$C473,MIN(-(SUM($F473:P473)-$E473),($E473*(1-$D$461))*$D473),0)*Q$457","v":0},{"$f":"IF(R$459>=$C473,MIN(-(SUM($F473:Q473)-$E473),($E473*(1-$D$461))*$D473),0)*R$457","v":0},{"$f":"IF(S$459>=$C473,MIN(-(SUM($F473:R473)-$E473),($E473*(1-$D$461))*$D473),0)*S$457","v":0},{"$f":"IF(T$459>=$C473,MIN(-(SUM($F473:S473)-$E473),($E473*(1-$D$461))*$D473),0)*T$457","v":0},{"$f":"IF(U$459>=$C473,MIN(-(SUM($F473:T473)-$E473),($E473*(1-$D$461))*$D473),0)*U$457","v":0},{"$f":"IF(V$459>=$C473,MIN(-(SUM($F473:U473)-$E473),($E473*(1-$D$461))*$D473),0)*V$457","v":0},{"$f":"IF(W$459>=$C473,MIN(-(SUM($F473:V473)-$E473),($E473*(1-$D$461))*$D473),0)*W$457","v":0},{"$f":"IF(X$459>=$C473,MIN(-(SUM($F473:W473)-$E473),($E473*(1-$D$461))*$D473),0)*X$457","v":0},{"$f":"IF(Y$459>=$C473,MIN(-(SUM($F473:X473)-$E473),($E473*(1-$D$461))*$D473),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C473,MIN(-(SUM($F473:Y473)-$E473),($E473*(1-$D$461))*$D473),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C473,MIN(-(SUM($F473:Z473)-$E473),($E473*(1-$D$461))*$D473),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C473,MIN(-(SUM($F473:AA473)-$E473),($E473*(1-$D$461))*$D473),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C473,MIN(-(SUM($F473:AB473)-$E473),($E473*(1-$D$461))*$D473),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C473,MIN(-(SUM($F473:AC473)-$E473),($E473*(1-$D$461))*$D473),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C473,MIN(-(SUM($F473:AD473)-$E473),($E473*(1-$D$461))*$D473),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C473,MIN(-(SUM($F473:AE473)-$E473),($E473*(1-$D$461))*$D473),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C473,MIN(-(SUM($F473:AF473)-$E473),($E473*(1-$D$461))*$D473),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C473,MIN(-(SUM($F473:AG473)-$E473),($E473*(1-$D$461))*$D473),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C473,MIN(-(SUM($F473:AH473)-$E473),($E473*(1-$D$461))*$D473),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C473,MIN(-(SUM($F473:AI473)-$E473),($E473*(1-$D$461))*$D473),0)*AJ$457","v":0}]
[null,null,11,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C474,MIN(-(SUM(F474:$F474)-$E474),($E474*(1-$D$461))*$D474),0)*G$457","v":0},{"$f":"IF(H$459>=$C474,MIN(-(SUM($F474:G474)-$E474),($E474*(1-$D$461))*$D474),0)*H$457","v":0},{"$f":"IF(I$459>=$C474,MIN(-(SUM($F474:H474)-$E474),($E474*(1-$D$461))*$D474),0)*I$457","v":0},{"$f":"IF(J$459>=$C474,MIN(-(SUM($F474:I474)-$E474),($E474*(1-$D$461))*$D474),0)*J$457","v":0},{"$f":"IF(K$459>=$C474,MIN(-(SUM($F474:J474)-$E474),($E474*(1-$D$461))*$D474),0)*K$457","v":0},{"$f":"IF(L$459>=$C474,MIN(-(SUM($F474:K474)-$E474),($E474*(1-$D$461))*$D474),0)*L$457","v":0},{"$f":"IF(M$459>=$C474,MIN(-(SUM($F474:L474)-$E474),($E474*(1-$D$461))*$D474),0)*M$457","v":0},{"$f":"IF(N$459>=$C474,MIN(-(SUM($F474:M474)-$E474),($E474*(1-$D$461))*$D474),0)*N$457","v":0},{"$f":"IF(O$459>=$C474,MIN(-(SUM($F474:N474)-$E474),($E474*(1-$D$461))*$D474),0)*O$457","v":0},{"$f":"IF(P$459>=$C474,MIN(-(SUM($F474:O474)-$E474),($E474*(1-$D$461))*$D474),0)*P$457","v":0},{"$f":"IF(Q$459>=$C474,MIN(-(SUM($F474:P474)-$E474),($E474*(1-$D$461))*$D474),0)*Q$457","v":0},{"$f":"IF(R$459>=$C474,MIN(-(SUM($F474:Q474)-$E474),($E474*(1-$D$461))*$D474),0)*R$457","v":0},{"$f":"IF(S$459>=$C474,MIN(-(SUM($F474:R474)-$E474),($E474*(1-$D$461))*$D474),0)*S$457","v":0},{"$f":"IF(T$459>=$C474,MIN(-(SUM($F474:S474)-$E474),($E474*(1-$D$461))*$D474),0)*T$457","v":0},{"$f":"IF(U$459>=$C474,MIN(-(SUM($F474:T474)-$E474),($E474*(1-$D$461))*$D474),0)*U$457","v":0},{"$f":"IF(V$459>=$C474,MIN(-(SUM($F474:U474)-$E474),($E474*(1-$D$461))*$D474),0)*V$457","v":0},{"$f":"IF(W$459>=$C474,MIN(-(SUM($F474:V474)-$E474),($E474*(1-$D$461))*$D474),0)*W$457","v":0},{"$f":"IF(X$459>=$C474,MIN(-(SUM($F474:W474)-$E474),($E474*(1-$D$461))*$D474),0)*X$457","v":0},{"$f":"IF(Y$459>=$C474,MIN(-(SUM($F474:X474)-$E474),($E474*(1-$D$461))*$D474),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C474,MIN(-(SUM($F474:Y474)-$E474),($E474*(1-$D$461))*$D474),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C474,MIN(-(SUM($F474:Z474)-$E474),($E474*(1-$D$461))*$D474),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C474,MIN(-(SUM($F474:AA474)-$E474),($E474*(1-$D$461))*$D474),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C474,MIN(-(SUM($F474:AB474)-$E474),($E474*(1-$D$461))*$D474),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C474,MIN(-(SUM($F474:AC474)-$E474),($E474*(1-$D$461))*$D474),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C474,MIN(-(SUM($F474:AD474)-$E474),($E474*(1-$D$461))*$D474),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C474,MIN(-(SUM($F474:AE474)-$E474),($E474*(1-$D$461))*$D474),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C474,MIN(-(SUM($F474:AF474)-$E474),($E474*(1-$D$461))*$D474),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C474,MIN(-(SUM($F474:AG474)-$E474),($E474*(1-$D$461))*$D474),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C474,MIN(-(SUM($F474:AH474)-$E474),($E474*(1-$D$461))*$D474),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C474,MIN(-(SUM($F474:AI474)-$E474),($E474*(1-$D$461))*$D474),0)*AJ$457","v":0}]
[null,null,12,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C475,MIN(-(SUM(F475:$F475)-$E475),($E475*(1-$D$461))*$D475),0)*G$457","v":0},{"$f":"IF(H$459>=$C475,MIN(-(SUM($F475:G475)-$E475),($E475*(1-$D$461))*$D475),0)*H$457","v":0},{"$f":"IF(I$459>=$C475,MIN(-(SUM($F475:H475)-$E475),($E475*(1-$D$461))*$D475),0)*I$457","v":0},{"$f":"IF(J$459>=$C475,MIN(-(SUM($F475:I475)-$E475),($E475*(1-$D$461))*$D475),0)*J$457","v":0},{"$f":"IF(K$459>=$C475,MIN(-(SUM($F475:J475)-$E475),($E475*(1-$D$461))*$D475),0)*K$457","v":0},{"$f":"IF(L$459>=$C475,MIN(-(SUM($F475:K475)-$E475),($E475*(1-$D$461))*$D475),0)*L$457","v":0},{"$f":"IF(M$459>=$C475,MIN(-(SUM($F475:L475)-$E475),($E475*(1-$D$461))*$D475),0)*M$457","v":0},{"$f":"IF(N$459>=$C475,MIN(-(SUM($F475:M475)-$E475),($E475*(1-$D$461))*$D475),0)*N$457","v":0},{"$f":"IF(O$459>=$C475,MIN(-(SUM($F475:N475)-$E475),($E475*(1-$D$461))*$D475),0)*O$457","v":0},{"$f":"IF(P$459>=$C475,MIN(-(SUM($F475:O475)-$E475),($E475*(1-$D$461))*$D475),0)*P$457","v":0},{"$f":"IF(Q$459>=$C475,MIN(-(SUM($F475:P475)-$E475),($E475*(1-$D$461))*$D475),0)*Q$457","v":0},{"$f":"IF(R$459>=$C475,MIN(-(SUM($F475:Q475)-$E475),($E475*(1-$D$461))*$D475),0)*R$457","v":0},{"$f":"IF(S$459>=$C475,MIN(-(SUM($F475:R475)-$E475),($E475*(1-$D$461))*$D475),0)*S$457","v":0},{"$f":"IF(T$459>=$C475,MIN(-(SUM($F475:S475)-$E475),($E475*(1-$D$461))*$D475),0)*T$457","v":0},{"$f":"IF(U$459>=$C475,MIN(-(SUM($F475:T475)-$E475),($E475*(1-$D$461))*$D475),0)*U$457","v":0},{"$f":"IF(V$459>=$C475,MIN(-(SUM($F475:U475)-$E475),($E475*(1-$D$461))*$D475),0)*V$457","v":0},{"$f":"IF(W$459>=$C475,MIN(-(SUM($F475:V475)-$E475),($E475*(1-$D$461))*$D475),0)*W$457","v":0},{"$f":"IF(X$459>=$C475,MIN(-(SUM($F475:W475)-$E475),($E475*(1-$D$461))*$D475),0)*X$457","v":0},{"$f":"IF(Y$459>=$C475,MIN(-(SUM($F475:X475)-$E475),($E475*(1-$D$461))*$D475),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C475,MIN(-(SUM($F475:Y475)-$E475),($E475*(1-$D$461))*$D475),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C475,MIN(-(SUM($F475:Z475)-$E475),($E475*(1-$D$461))*$D475),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C475,MIN(-(SUM($F475:AA475)-$E475),($E475*(1-$D$461))*$D475),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C475,MIN(-(SUM($F475:AB475)-$E475),($E475*(1-$D$461))*$D475),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C475,MIN(-(SUM($F475:AC475)-$E475),($E475*(1-$D$461))*$D475),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C475,MIN(-(SUM($F475:AD475)-$E475),($E475*(1-$D$461))*$D475),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C475,MIN(-(SUM($F475:AE475)-$E475),($E475*(1-$D$461))*$D475),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C475,MIN(-(SUM($F475:AF475)-$E475),($E475*(1-$D$461))*$D475),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C475,MIN(-(SUM($F475:AG475)-$E475),($E475*(1-$D$461))*$D475),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C475,MIN(-(SUM($F475:AH475)-$E475),($E475*(1-$D$461))*$D475),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C475,MIN(-(SUM($F475:AI475)-$E475),($E475*(1-$D$461))*$D475),0)*AJ$457","v":0}]
[null,null,13,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C476,MIN(-(SUM(F476:$F476)-$E476),($E476*(1-$D$461))*$D476),0)*G$457","v":0},{"$f":"IF(H$459>=$C476,MIN(-(SUM($F476:G476)-$E476),($E476*(1-$D$461))*$D476),0)*H$457","v":0},{"$f":"IF(I$459>=$C476,MIN(-(SUM($F476:H476)-$E476),($E476*(1-$D$461))*$D476),0)*I$457","v":0},{"$f":"IF(J$459>=$C476,MIN(-(SUM($F476:I476)-$E476),($E476*(1-$D$461))*$D476),0)*J$457","v":0},{"$f":"IF(K$459>=$C476,MIN(-(SUM($F476:J476)-$E476),($E476*(1-$D$461))*$D476),0)*K$457","v":0},{"$f":"IF(L$459>=$C476,MIN(-(SUM($F476:K476)-$E476),($E476*(1-$D$461))*$D476),0)*L$457","v":0},{"$f":"IF(M$459>=$C476,MIN(-(SUM($F476:L476)-$E476),($E476*(1-$D$461))*$D476),0)*M$457","v":0},{"$f":"IF(N$459>=$C476,MIN(-(SUM($F476:M476)-$E476),($E476*(1-$D$461))*$D476),0)*N$457","v":0},{"$f":"IF(O$459>=$C476,MIN(-(SUM($F476:N476)-$E476),($E476*(1-$D$461))*$D476),0)*O$457","v":0},{"$f":"IF(P$459>=$C476,MIN(-(SUM($F476:O476)-$E476),($E476*(1-$D$461))*$D476),0)*P$457","v":0},{"$f":"IF(Q$459>=$C476,MIN(-(SUM($F476:P476)-$E476),($E476*(1-$D$461))*$D476),0)*Q$457","v":0},{"$f":"IF(R$459>=$C476,MIN(-(SUM($F476:Q476)-$E476),($E476*(1-$D$461))*$D476),0)*R$457","v":0},{"$f":"IF(S$459>=$C476,MIN(-(SUM($F476:R476)-$E476),($E476*(1-$D$461))*$D476),0)*S$457","v":0},{"$f":"IF(T$459>=$C476,MIN(-(SUM($F476:S476)-$E476),($E476*(1-$D$461))*$D476),0)*T$457","v":0},{"$f":"IF(U$459>=$C476,MIN(-(SUM($F476:T476)-$E476),($E476*(1-$D$461))*$D476),0)*U$457","v":0},{"$f":"IF(V$459>=$C476,MIN(-(SUM($F476:U476)-$E476),($E476*(1-$D$461))*$D476),0)*V$457","v":0},{"$f":"IF(W$459>=$C476,MIN(-(SUM($F476:V476)-$E476),($E476*(1-$D$461))*$D476),0)*W$457","v":0},{"$f":"IF(X$459>=$C476,MIN(-(SUM($F476:W476)-$E476),($E476*(1-$D$461))*$D476),0)*X$457","v":0},{"$f":"IF(Y$459>=$C476,MIN(-(SUM($F476:X476)-$E476),($E476*(1-$D$461))*$D476),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C476,MIN(-(SUM($F476:Y476)-$E476),($E476*(1-$D$461))*$D476),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C476,MIN(-(SUM($F476:Z476)-$E476),($E476*(1-$D$461))*$D476),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C476,MIN(-(SUM($F476:AA476)-$E476),($E476*(1-$D$461))*$D476),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C476,MIN(-(SUM($F476:AB476)-$E476),($E476*(1-$D$461))*$D476),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C476,MIN(-(SUM($F476:AC476)-$E476),($E476*(1-$D$461))*$D476),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C476,MIN(-(SUM($F476:AD476)-$E476),($E476*(1-$D$461))*$D476),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C476,MIN(-(SUM($F476:AE476)-$E476),($E476*(1-$D$461))*$D476),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C476,MIN(-(SUM($F476:AF476)-$E476),($E476*(1-$D$461))*$D476),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C476,MIN(-(SUM($F476:AG476)-$E476),($E476*(1-$D$461))*$D476),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C476,MIN(-(SUM($F476:AH476)-$E476),($E476*(1-$D$461))*$D476),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C476,MIN(-(SUM($F476:AI476)-$E476),($E476*(1-$D$461))*$D476),0)*AJ$457","v":0}]
[null,null,14,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C477,MIN(-(SUM(F477:$F477)-$E477),($E477*(1-$D$461))*$D477),0)*G$457","v":0},{"$f":"IF(H$459>=$C477,MIN(-(SUM($F477:G477)-$E477),($E477*(1-$D$461))*$D477),0)*H$457","v":0},{"$f":"IF(I$459>=$C477,MIN(-(SUM($F477:H477)-$E477),($E477*(1-$D$461))*$D477),0)*I$457","v":0},{"$f":"IF(J$459>=$C477,MIN(-(SUM($F477:I477)-$E477),($E477*(1-$D$461))*$D477),0)*J$457","v":0},{"$f":"IF(K$459>=$C477,MIN(-(SUM($F477:J477)-$E477),($E477*(1-$D$461))*$D477),0)*K$457","v":0},{"$f":"IF(L$459>=$C477,MIN(-(SUM($F477:K477)-$E477),($E477*(1-$D$461))*$D477),0)*L$457","v":0},{"$f":"IF(M$459>=$C477,MIN(-(SUM($F477:L477)-$E477),($E477*(1-$D$461))*$D477),0)*M$457","v":0},{"$f":"IF(N$459>=$C477,MIN(-(SUM($F477:M477)-$E477),($E477*(1-$D$461))*$D477),0)*N$457","v":0},{"$f":"IF(O$459>=$C477,MIN(-(SUM($F477:N477)-$E477),($E477*(1-$D$461))*$D477),0)*O$457","v":0},{"$f":"IF(P$459>=$C477,MIN(-(SUM($F477:O477)-$E477),($E477*(1-$D$461))*$D477),0)*P$457","v":0},{"$f":"IF(Q$459>=$C477,MIN(-(SUM($F477:P477)-$E477),($E477*(1-$D$461))*$D477),0)*Q$457","v":0},{"$f":"IF(R$459>=$C477,MIN(-(SUM($F477:Q477)-$E477),($E477*(1-$D$461))*$D477),0)*R$457","v":0},{"$f":"IF(S$459>=$C477,MIN(-(SUM($F477:R477)-$E477),($E477*(1-$D$461))*$D477),0)*S$457","v":0},{"$f":"IF(T$459>=$C477,MIN(-(SUM($F477:S477)-$E477),($E477*(1-$D$461))*$D477),0)*T$457","v":0},{"$f":"IF(U$459>=$C477,MIN(-(SUM($F477:T477)-$E477),($E477*(1-$D$461))*$D477),0)*U$457","v":0},{"$f":"IF(V$459>=$C477,MIN(-(SUM($F477:U477)-$E477),($E477*(1-$D$461))*$D477),0)*V$457","v":0},{"$f":"IF(W$459>=$C477,MIN(-(SUM($F477:V477)-$E477),($E477*(1-$D$461))*$D477),0)*W$457","v":0},{"$f":"IF(X$459>=$C477,MIN(-(SUM($F477:W477)-$E477),($E477*(1-$D$461))*$D477),0)*X$457","v":0},{"$f":"IF(Y$459>=$C477,MIN(-(SUM($F477:X477)-$E477),($E477*(1-$D$461))*$D477),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C477,MIN(-(SUM($F477:Y477)-$E477),($E477*(1-$D$461))*$D477),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C477,MIN(-(SUM($F477:Z477)-$E477),($E477*(1-$D$461))*$D477),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C477,MIN(-(SUM($F477:AA477)-$E477),($E477*(1-$D$461))*$D477),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C477,MIN(-(SUM($F477:AB477)-$E477),($E477*(1-$D$461))*$D477),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C477,MIN(-(SUM($F477:AC477)-$E477),($E477*(1-$D$461))*$D477),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C477,MIN(-(SUM($F477:AD477)-$E477),($E477*(1-$D$461))*$D477),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C477,MIN(-(SUM($F477:AE477)-$E477),($E477*(1-$D$461))*$D477),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C477,MIN(-(SUM($F477:AF477)-$E477),($E477*(1-$D$461))*$D477),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C477,MIN(-(SUM($F477:AG477)-$E477),($E477*(1-$D$461))*$D477),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C477,MIN(-(SUM($F477:AH477)-$E477),($E477*(1-$D$461))*$D477),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C477,MIN(-(SUM($F477:AI477)-$E477),($E477*(1-$D$461))*$D477),0)*AJ$457","v":0}]
[null,null,15,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C478,MIN(-(SUM(F478:$F478)-$E478),($E478*(1-$D$461))*$D478),0)*G$457","v":0},{"$f":"IF(H$459>=$C478,MIN(-(SUM($F478:G478)-$E478),($E478*(1-$D$461))*$D478),0)*H$457","v":0},{"$f":"IF(I$459>=$C478,MIN(-(SUM($F478:H478)-$E478),($E478*(1-$D$461))*$D478),0)*I$457","v":0},{"$f":"IF(J$459>=$C478,MIN(-(SUM($F478:I478)-$E478),($E478*(1-$D$461))*$D478),0)*J$457","v":0},{"$f":"IF(K$459>=$C478,MIN(-(SUM($F478:J478)-$E478),($E478*(1-$D$461))*$D478),0)*K$457","v":0},{"$f":"IF(L$459>=$C478,MIN(-(SUM($F478:K478)-$E478),($E478*(1-$D$461))*$D478),0)*L$457","v":0},{"$f":"IF(M$459>=$C478,MIN(-(SUM($F478:L478)-$E478),($E478*(1-$D$461))*$D478),0)*M$457","v":0},{"$f":"IF(N$459>=$C478,MIN(-(SUM($F478:M478)-$E478),($E478*(1-$D$461))*$D478),0)*N$457","v":0},{"$f":"IF(O$459>=$C478,MIN(-(SUM($F478:N478)-$E478),($E478*(1-$D$461))*$D478),0)*O$457","v":0},{"$f":"IF(P$459>=$C478,MIN(-(SUM($F478:O478)-$E478),($E478*(1-$D$461))*$D478),0)*P$457","v":0},{"$f":"IF(Q$459>=$C478,MIN(-(SUM($F478:P478)-$E478),($E478*(1-$D$461))*$D478),0)*Q$457","v":0},{"$f":"IF(R$459>=$C478,MIN(-(SUM($F478:Q478)-$E478),($E478*(1-$D$461))*$D478),0)*R$457","v":0},{"$f":"IF(S$459>=$C478,MIN(-(SUM($F478:R478)-$E478),($E478*(1-$D$461))*$D478),0)*S$457","v":0},{"$f":"IF(T$459>=$C478,MIN(-(SUM($F478:S478)-$E478),($E478*(1-$D$461))*$D478),0)*T$457","v":0},{"$f":"IF(U$459>=$C478,MIN(-(SUM($F478:T478)-$E478),($E478*(1-$D$461))*$D478),0)*U$457","v":0},{"$f":"IF(V$459>=$C478,MIN(-(SUM($F478:U478)-$E478),($E478*(1-$D$461))*$D478),0)*V$457","v":0},{"$f":"IF(W$459>=$C478,MIN(-(SUM($F478:V478)-$E478),($E478*(1-$D$461))*$D478),0)*W$457","v":0},{"$f":"IF(X$459>=$C478,MIN(-(SUM($F478:W478)-$E478),($E478*(1-$D$461))*$D478),0)*X$457","v":0},{"$f":"IF(Y$459>=$C478,MIN(-(SUM($F478:X478)-$E478),($E478*(1-$D$461))*$D478),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C478,MIN(-(SUM($F478:Y478)-$E478),($E478*(1-$D$461))*$D478),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C478,MIN(-(SUM($F478:Z478)-$E478),($E478*(1-$D$461))*$D478),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C478,MIN(-(SUM($F478:AA478)-$E478),($E478*(1-$D$461))*$D478),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C478,MIN(-(SUM($F478:AB478)-$E478),($E478*(1-$D$461))*$D478),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C478,MIN(-(SUM($F478:AC478)-$E478),($E478*(1-$D$461))*$D478),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C478,MIN(-(SUM($F478:AD478)-$E478),($E478*(1-$D$461))*$D478),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C478,MIN(-(SUM($F478:AE478)-$E478),($E478*(1-$D$461))*$D478),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C478,MIN(-(SUM($F478:AF478)-$E478),($E478*(1-$D$461))*$D478),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C478,MIN(-(SUM($F478:AG478)-$E478),($E478*(1-$D$461))*$D478),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C478,MIN(-(SUM($F478:AH478)-$E478),($E478*(1-$D$461))*$D478),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C478,MIN(-(SUM($F478:AI478)-$E478),($E478*(1-$D$461))*$D478),0)*AJ$457","v":0}]
[null,null,16,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C479,MIN(-(SUM(F479:$F479)-$E479),($E479*(1-$D$461))*$D479),0)*G$457","v":0},{"$f":"IF(H$459>=$C479,MIN(-(SUM($F479:G479)-$E479),($E479*(1-$D$461))*$D479),0)*H$457","v":0},{"$f":"IF(I$459>=$C479,MIN(-(SUM($F479:H479)-$E479),($E479*(1-$D$461))*$D479),0)*I$457","v":0},{"$f":"IF(J$459>=$C479,MIN(-(SUM($F479:I479)-$E479),($E479*(1-$D$461))*$D479),0)*J$457","v":0},{"$f":"IF(K$459>=$C479,MIN(-(SUM($F479:J479)-$E479),($E479*(1-$D$461))*$D479),0)*K$457","v":0},{"$f":"IF(L$459>=$C479,MIN(-(SUM($F479:K479)-$E479),($E479*(1-$D$461))*$D479),0)*L$457","v":0},{"$f":"IF(M$459>=$C479,MIN(-(SUM($F479:L479)-$E479),($E479*(1-$D$461))*$D479),0)*M$457","v":0},{"$f":"IF(N$459>=$C479,MIN(-(SUM($F479:M479)-$E479),($E479*(1-$D$461))*$D479),0)*N$457","v":0},{"$f":"IF(O$459>=$C479,MIN(-(SUM($F479:N479)-$E479),($E479*(1-$D$461))*$D479),0)*O$457","v":0},{"$f":"IF(P$459>=$C479,MIN(-(SUM($F479:O479)-$E479),($E479*(1-$D$461))*$D479),0)*P$457","v":0},{"$f":"IF(Q$459>=$C479,MIN(-(SUM($F479:P479)-$E479),($E479*(1-$D$461))*$D479),0)*Q$457","v":0},{"$f":"IF(R$459>=$C479,MIN(-(SUM($F479:Q479)-$E479),($E479*(1-$D$461))*$D479),0)*R$457","v":0},{"$f":"IF(S$459>=$C479,MIN(-(SUM($F479:R479)-$E479),($E479*(1-$D$461))*$D479),0)*S$457","v":0},{"$f":"IF(T$459>=$C479,MIN(-(SUM($F479:S479)-$E479),($E479*(1-$D$461))*$D479),0)*T$457","v":0},{"$f":"IF(U$459>=$C479,MIN(-(SUM($F479:T479)-$E479),($E479*(1-$D$461))*$D479),0)*U$457","v":0},{"$f":"IF(V$459>=$C479,MIN(-(SUM($F479:U479)-$E479),($E479*(1-$D$461))*$D479),0)*V$457","v":0},{"$f":"IF(W$459>=$C479,MIN(-(SUM($F479:V479)-$E479),($E479*(1-$D$461))*$D479),0)*W$457","v":0},{"$f":"IF(X$459>=$C479,MIN(-(SUM($F479:W479)-$E479),($E479*(1-$D$461))*$D479),0)*X$457","v":0},{"$f":"IF(Y$459>=$C479,MIN(-(SUM($F479:X479)-$E479),($E479*(1-$D$461))*$D479),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C479,MIN(-(SUM($F479:Y479)-$E479),($E479*(1-$D$461))*$D479),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C479,MIN(-(SUM($F479:Z479)-$E479),($E479*(1-$D$461))*$D479),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C479,MIN(-(SUM($F479:AA479)-$E479),($E479*(1-$D$461))*$D479),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C479,MIN(-(SUM($F479:AB479)-$E479),($E479*(1-$D$461))*$D479),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C479,MIN(-(SUM($F479:AC479)-$E479),($E479*(1-$D$461))*$D479),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C479,MIN(-(SUM($F479:AD479)-$E479),($E479*(1-$D$461))*$D479),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C479,MIN(-(SUM($F479:AE479)-$E479),($E479*(1-$D$461))*$D479),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C479,MIN(-(SUM($F479:AF479)-$E479),($E479*(1-$D$461))*$D479),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C479,MIN(-(SUM($F479:AG479)-$E479),($E479*(1-$D$461))*$D479),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C479,MIN(-(SUM($F479:AH479)-$E479),($E479*(1-$D$461))*$D479),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C479,MIN(-(SUM($F479:AI479)-$E479),($E479*(1-$D$461))*$D479),0)*AJ$457","v":0}]
[null,null,17,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C480,MIN(-(SUM(F480:$F480)-$E480),($E480*(1-$D$461))*$D480),0)*G$457","v":0},{"$f":"IF(H$459>=$C480,MIN(-(SUM($F480:G480)-$E480),($E480*(1-$D$461))*$D480),0)*H$457","v":0},{"$f":"IF(I$459>=$C480,MIN(-(SUM($F480:H480)-$E480),($E480*(1-$D$461))*$D480),0)*I$457","v":0},{"$f":"IF(J$459>=$C480,MIN(-(SUM($F480:I480)-$E480),($E480*(1-$D$461))*$D480),0)*J$457","v":0},{"$f":"IF(K$459>=$C480,MIN(-(SUM($F480:J480)-$E480),($E480*(1-$D$461))*$D480),0)*K$457","v":0},{"$f":"IF(L$459>=$C480,MIN(-(SUM($F480:K480)-$E480),($E480*(1-$D$461))*$D480),0)*L$457","v":0},{"$f":"IF(M$459>=$C480,MIN(-(SUM($F480:L480)-$E480),($E480*(1-$D$461))*$D480),0)*M$457","v":0},{"$f":"IF(N$459>=$C480,MIN(-(SUM($F480:M480)-$E480),($E480*(1-$D$461))*$D480),0)*N$457","v":0},{"$f":"IF(O$459>=$C480,MIN(-(SUM($F480:N480)-$E480),($E480*(1-$D$461))*$D480),0)*O$457","v":0},{"$f":"IF(P$459>=$C480,MIN(-(SUM($F480:O480)-$E480),($E480*(1-$D$461))*$D480),0)*P$457","v":0},{"$f":"IF(Q$459>=$C480,MIN(-(SUM($F480:P480)-$E480),($E480*(1-$D$461))*$D480),0)*Q$457","v":0},{"$f":"IF(R$459>=$C480,MIN(-(SUM($F480:Q480)-$E480),($E480*(1-$D$461))*$D480),0)*R$457","v":0},{"$f":"IF(S$459>=$C480,MIN(-(SUM($F480:R480)-$E480),($E480*(1-$D$461))*$D480),0)*S$457","v":0},{"$f":"IF(T$459>=$C480,MIN(-(SUM($F480:S480)-$E480),($E480*(1-$D$461))*$D480),0)*T$457","v":0},{"$f":"IF(U$459>=$C480,MIN(-(SUM($F480:T480)-$E480),($E480*(1-$D$461))*$D480),0)*U$457","v":0},{"$f":"IF(V$459>=$C480,MIN(-(SUM($F480:U480)-$E480),($E480*(1-$D$461))*$D480),0)*V$457","v":0},{"$f":"IF(W$459>=$C480,MIN(-(SUM($F480:V480)-$E480),($E480*(1-$D$461))*$D480),0)*W$457","v":0},{"$f":"IF(X$459>=$C480,MIN(-(SUM($F480:W480)-$E480),($E480*(1-$D$461))*$D480),0)*X$457","v":0},{"$f":"IF(Y$459>=$C480,MIN(-(SUM($F480:X480)-$E480),($E480*(1-$D$461))*$D480),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C480,MIN(-(SUM($F480:Y480)-$E480),($E480*(1-$D$461))*$D480),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C480,MIN(-(SUM($F480:Z480)-$E480),($E480*(1-$D$461))*$D480),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C480,MIN(-(SUM($F480:AA480)-$E480),($E480*(1-$D$461))*$D480),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C480,MIN(-(SUM($F480:AB480)-$E480),($E480*(1-$D$461))*$D480),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C480,MIN(-(SUM($F480:AC480)-$E480),($E480*(1-$D$461))*$D480),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C480,MIN(-(SUM($F480:AD480)-$E480),($E480*(1-$D$461))*$D480),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C480,MIN(-(SUM($F480:AE480)-$E480),($E480*(1-$D$461))*$D480),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C480,MIN(-(SUM($F480:AF480)-$E480),($E480*(1-$D$461))*$D480),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C480,MIN(-(SUM($F480:AG480)-$E480),($E480*(1-$D$461))*$D480),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C480,MIN(-(SUM($F480:AH480)-$E480),($E480*(1-$D$461))*$D480),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C480,MIN(-(SUM($F480:AI480)-$E480),($E480*(1-$D$461))*$D480),0)*AJ$457","v":0}]
[null,null,18,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C481,MIN(-(SUM(F481:$F481)-$E481),($E481*(1-$D$461))*$D481),0)*G$457","v":0},{"$f":"IF(H$459>=$C481,MIN(-(SUM($F481:G481)-$E481),($E481*(1-$D$461))*$D481),0)*H$457","v":0},{"$f":"IF(I$459>=$C481,MIN(-(SUM($F481:H481)-$E481),($E481*(1-$D$461))*$D481),0)*I$457","v":0},{"$f":"IF(J$459>=$C481,MIN(-(SUM($F481:I481)-$E481),($E481*(1-$D$461))*$D481),0)*J$457","v":0},{"$f":"IF(K$459>=$C481,MIN(-(SUM($F481:J481)-$E481),($E481*(1-$D$461))*$D481),0)*K$457","v":0},{"$f":"IF(L$459>=$C481,MIN(-(SUM($F481:K481)-$E481),($E481*(1-$D$461))*$D481),0)*L$457","v":0},{"$f":"IF(M$459>=$C481,MIN(-(SUM($F481:L481)-$E481),($E481*(1-$D$461))*$D481),0)*M$457","v":0},{"$f":"IF(N$459>=$C481,MIN(-(SUM($F481:M481)-$E481),($E481*(1-$D$461))*$D481),0)*N$457","v":0},{"$f":"IF(O$459>=$C481,MIN(-(SUM($F481:N481)-$E481),($E481*(1-$D$461))*$D481),0)*O$457","v":0},{"$f":"IF(P$459>=$C481,MIN(-(SUM($F481:O481)-$E481),($E481*(1-$D$461))*$D481),0)*P$457","v":0},{"$f":"IF(Q$459>=$C481,MIN(-(SUM($F481:P481)-$E481),($E481*(1-$D$461))*$D481),0)*Q$457","v":0},{"$f":"IF(R$459>=$C481,MIN(-(SUM($F481:Q481)-$E481),($E481*(1-$D$461))*$D481),0)*R$457","v":0},{"$f":"IF(S$459>=$C481,MIN(-(SUM($F481:R481)-$E481),($E481*(1-$D$461))*$D481),0)*S$457","v":0},{"$f":"IF(T$459>=$C481,MIN(-(SUM($F481:S481)-$E481),($E481*(1-$D$461))*$D481),0)*T$457","v":0},{"$f":"IF(U$459>=$C481,MIN(-(SUM($F481:T481)-$E481),($E481*(1-$D$461))*$D481),0)*U$457","v":0},{"$f":"IF(V$459>=$C481,MIN(-(SUM($F481:U481)-$E481),($E481*(1-$D$461))*$D481),0)*V$457","v":0},{"$f":"IF(W$459>=$C481,MIN(-(SUM($F481:V481)-$E481),($E481*(1-$D$461))*$D481),0)*W$457","v":0},{"$f":"IF(X$459>=$C481,MIN(-(SUM($F481:W481)-$E481),($E481*(1-$D$461))*$D481),0)*X$457","v":0},{"$f":"IF(Y$459>=$C481,MIN(-(SUM($F481:X481)-$E481),($E481*(1-$D$461))*$D481),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C481,MIN(-(SUM($F481:Y481)-$E481),($E481*(1-$D$461))*$D481),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C481,MIN(-(SUM($F481:Z481)-$E481),($E481*(1-$D$461))*$D481),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C481,MIN(-(SUM($F481:AA481)-$E481),($E481*(1-$D$461))*$D481),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C481,MIN(-(SUM($F481:AB481)-$E481),($E481*(1-$D$461))*$D481),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C481,MIN(-(SUM($F481:AC481)-$E481),($E481*(1-$D$461))*$D481),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C481,MIN(-(SUM($F481:AD481)-$E481),($E481*(1-$D$461))*$D481),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C481,MIN(-(SUM($F481:AE481)-$E481),($E481*(1-$D$461))*$D481),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C481,MIN(-(SUM($F481:AF481)-$E481),($E481*(1-$D$461))*$D481),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C481,MIN(-(SUM($F481:AG481)-$E481),($E481*(1-$D$461))*$D481),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C481,MIN(-(SUM($F481:AH481)-$E481),($E481*(1-$D$461))*$D481),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C481,MIN(-(SUM($F481:AI481)-$E481),($E481*(1-$D$461))*$D481),0)*AJ$457","v":0}]
[null,null,19,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C482,MIN(-(SUM(F482:$F482)-$E482),($E482*(1-$D$461))*$D482),0)*G$457","v":0},{"$f":"IF(H$459>=$C482,MIN(-(SUM($F482:G482)-$E482),($E482*(1-$D$461))*$D482),0)*H$457","v":0},{"$f":"IF(I$459>=$C482,MIN(-(SUM($F482:H482)-$E482),($E482*(1-$D$461))*$D482),0)*I$457","v":0},{"$f":"IF(J$459>=$C482,MIN(-(SUM($F482:I482)-$E482),($E482*(1-$D$461))*$D482),0)*J$457","v":0},{"$f":"IF(K$459>=$C482,MIN(-(SUM($F482:J482)-$E482),($E482*(1-$D$461))*$D482),0)*K$457","v":0},{"$f":"IF(L$459>=$C482,MIN(-(SUM($F482:K482)-$E482),($E482*(1-$D$461))*$D482),0)*L$457","v":0},{"$f":"IF(M$459>=$C482,MIN(-(SUM($F482:L482)-$E482),($E482*(1-$D$461))*$D482),0)*M$457","v":0},{"$f":"IF(N$459>=$C482,MIN(-(SUM($F482:M482)-$E482),($E482*(1-$D$461))*$D482),0)*N$457","v":0},{"$f":"IF(O$459>=$C482,MIN(-(SUM($F482:N482)-$E482),($E482*(1-$D$461))*$D482),0)*O$457","v":0},{"$f":"IF(P$459>=$C482,MIN(-(SUM($F482:O482)-$E482),($E482*(1-$D$461))*$D482),0)*P$457","v":0},{"$f":"IF(Q$459>=$C482,MIN(-(SUM($F482:P482)-$E482),($E482*(1-$D$461))*$D482),0)*Q$457","v":0},{"$f":"IF(R$459>=$C482,MIN(-(SUM($F482:Q482)-$E482),($E482*(1-$D$461))*$D482),0)*R$457","v":0},{"$f":"IF(S$459>=$C482,MIN(-(SUM($F482:R482)-$E482),($E482*(1-$D$461))*$D482),0)*S$457","v":0},{"$f":"IF(T$459>=$C482,MIN(-(SUM($F482:S482)-$E482),($E482*(1-$D$461))*$D482),0)*T$457","v":0},{"$f":"IF(U$459>=$C482,MIN(-(SUM($F482:T482)-$E482),($E482*(1-$D$461))*$D482),0)*U$457","v":0},{"$f":"IF(V$459>=$C482,MIN(-(SUM($F482:U482)-$E482),($E482*(1-$D$461))*$D482),0)*V$457","v":0},{"$f":"IF(W$459>=$C482,MIN(-(SUM($F482:V482)-$E482),($E482*(1-$D$461))*$D482),0)*W$457","v":0},{"$f":"IF(X$459>=$C482,MIN(-(SUM($F482:W482)-$E482),($E482*(1-$D$461))*$D482),0)*X$457","v":0},{"$f":"IF(Y$459>=$C482,MIN(-(SUM($F482:X482)-$E482),($E482*(1-$D$461))*$D482),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C482,MIN(-(SUM($F482:Y482)-$E482),($E482*(1-$D$461))*$D482),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C482,MIN(-(SUM($F482:Z482)-$E482),($E482*(1-$D$461))*$D482),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C482,MIN(-(SUM($F482:AA482)-$E482),($E482*(1-$D$461))*$D482),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C482,MIN(-(SUM($F482:AB482)-$E482),($E482*(1-$D$461))*$D482),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C482,MIN(-(SUM($F482:AC482)-$E482),($E482*(1-$D$461))*$D482),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C482,MIN(-(SUM($F482:AD482)-$E482),($E482*(1-$D$461))*$D482),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C482,MIN(-(SUM($F482:AE482)-$E482),($E482*(1-$D$461))*$D482),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C482,MIN(-(SUM($F482:AF482)-$E482),($E482*(1-$D$461))*$D482),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C482,MIN(-(SUM($F482:AG482)-$E482),($E482*(1-$D$461))*$D482),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C482,MIN(-(SUM($F482:AH482)-$E482),($E482*(1-$D$461))*$D482),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C482,MIN(-(SUM($F482:AI482)-$E482),($E482*(1-$D$461))*$D482),0)*AJ$457","v":0}]
[null,null,20,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C483,MIN(-(SUM(F483:$F483)-$E483),($E483*(1-$D$461))*$D483),0)*G$457","v":0},{"$f":"IF(H$459>=$C483,MIN(-(SUM($F483:G483)-$E483),($E483*(1-$D$461))*$D483),0)*H$457","v":0},{"$f":"IF(I$459>=$C483,MIN(-(SUM($F483:H483)-$E483),($E483*(1-$D$461))*$D483),0)*I$457","v":0},{"$f":"IF(J$459>=$C483,MIN(-(SUM($F483:I483)-$E483),($E483*(1-$D$461))*$D483),0)*J$457","v":0},{"$f":"IF(K$459>=$C483,MIN(-(SUM($F483:J483)-$E483),($E483*(1-$D$461))*$D483),0)*K$457","v":0},{"$f":"IF(L$459>=$C483,MIN(-(SUM($F483:K483)-$E483),($E483*(1-$D$461))*$D483),0)*L$457","v":0},{"$f":"IF(M$459>=$C483,MIN(-(SUM($F483:L483)-$E483),($E483*(1-$D$461))*$D483),0)*M$457","v":0},{"$f":"IF(N$459>=$C483,MIN(-(SUM($F483:M483)-$E483),($E483*(1-$D$461))*$D483),0)*N$457","v":0},{"$f":"IF(O$459>=$C483,MIN(-(SUM($F483:N483)-$E483),($E483*(1-$D$461))*$D483),0)*O$457","v":0},{"$f":"IF(P$459>=$C483,MIN(-(SUM($F483:O483)-$E483),($E483*(1-$D$461))*$D483),0)*P$457","v":0},{"$f":"IF(Q$459>=$C483,MIN(-(SUM($F483:P483)-$E483),($E483*(1-$D$461))*$D483),0)*Q$457","v":0},{"$f":"IF(R$459>=$C483,MIN(-(SUM($F483:Q483)-$E483),($E483*(1-$D$461))*$D483),0)*R$457","v":0},{"$f":"IF(S$459>=$C483,MIN(-(SUM($F483:R483)-$E483),($E483*(1-$D$461))*$D483),0)*S$457","v":0},{"$f":"IF(T$459>=$C483,MIN(-(SUM($F483:S483)-$E483),($E483*(1-$D$461))*$D483),0)*T$457","v":0},{"$f":"IF(U$459>=$C483,MIN(-(SUM($F483:T483)-$E483),($E483*(1-$D$461))*$D483),0)*U$457","v":0},{"$f":"IF(V$459>=$C483,MIN(-(SUM($F483:U483)-$E483),($E483*(1-$D$461))*$D483),0)*V$457","v":0},{"$f":"IF(W$459>=$C483,MIN(-(SUM($F483:V483)-$E483),($E483*(1-$D$461))*$D483),0)*W$457","v":0},{"$f":"IF(X$459>=$C483,MIN(-(SUM($F483:W483)-$E483),($E483*(1-$D$461))*$D483),0)*X$457","v":0},{"$f":"IF(Y$459>=$C483,MIN(-(SUM($F483:X483)-$E483),($E483*(1-$D$461))*$D483),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C483,MIN(-(SUM($F483:Y483)-$E483),($E483*(1-$D$461))*$D483),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C483,MIN(-(SUM($F483:Z483)-$E483),($E483*(1-$D$461))*$D483),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C483,MIN(-(SUM($F483:AA483)-$E483),($E483*(1-$D$461))*$D483),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C483,MIN(-(SUM($F483:AB483)-$E483),($E483*(1-$D$461))*$D483),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C483,MIN(-(SUM($F483:AC483)-$E483),($E483*(1-$D$461))*$D483),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C483,MIN(-(SUM($F483:AD483)-$E483),($E483*(1-$D$461))*$D483),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C483,MIN(-(SUM($F483:AE483)-$E483),($E483*(1-$D$461))*$D483),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C483,MIN(-(SUM($F483:AF483)-$E483),($E483*(1-$D$461))*$D483),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C483,MIN(-(SUM($F483:AG483)-$E483),($E483*(1-$D$461))*$D483),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C483,MIN(-(SUM($F483:AH483)-$E483),($E483*(1-$D$461))*$D483),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C483,MIN(-(SUM($F483:AI483)-$E483),($E483*(1-$D$461))*$D483),0)*AJ$457","v":0}]
[null,null,21,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C484,MIN(-(SUM(F484:$F484)-$E484),($E484*(1-$D$461))*$D484),0)*G$457","v":0},{"$f":"IF(H$459>=$C484,MIN(-(SUM($F484:G484)-$E484),($E484*(1-$D$461))*$D484),0)*H$457","v":0},{"$f":"IF(I$459>=$C484,MIN(-(SUM($F484:H484)-$E484),($E484*(1-$D$461))*$D484),0)*I$457","v":0},{"$f":"IF(J$459>=$C484,MIN(-(SUM($F484:I484)-$E484),($E484*(1-$D$461))*$D484),0)*J$457","v":0},{"$f":"IF(K$459>=$C484,MIN(-(SUM($F484:J484)-$E484),($E484*(1-$D$461))*$D484),0)*K$457","v":0},{"$f":"IF(L$459>=$C484,MIN(-(SUM($F484:K484)-$E484),($E484*(1-$D$461))*$D484),0)*L$457","v":0},{"$f":"IF(M$459>=$C484,MIN(-(SUM($F484:L484)-$E484),($E484*(1-$D$461))*$D484),0)*M$457","v":0},{"$f":"IF(N$459>=$C484,MIN(-(SUM($F484:M484)-$E484),($E484*(1-$D$461))*$D484),0)*N$457","v":0},{"$f":"IF(O$459>=$C484,MIN(-(SUM($F484:N484)-$E484),($E484*(1-$D$461))*$D484),0)*O$457","v":0},{"$f":"IF(P$459>=$C484,MIN(-(SUM($F484:O484)-$E484),($E484*(1-$D$461))*$D484),0)*P$457","v":0},{"$f":"IF(Q$459>=$C484,MIN(-(SUM($F484:P484)-$E484),($E484*(1-$D$461))*$D484),0)*Q$457","v":0},{"$f":"IF(R$459>=$C484,MIN(-(SUM($F484:Q484)-$E484),($E484*(1-$D$461))*$D484),0)*R$457","v":0},{"$f":"IF(S$459>=$C484,MIN(-(SUM($F484:R484)-$E484),($E484*(1-$D$461))*$D484),0)*S$457","v":0},{"$f":"IF(T$459>=$C484,MIN(-(SUM($F484:S484)-$E484),($E484*(1-$D$461))*$D484),0)*T$457","v":0},{"$f":"IF(U$459>=$C484,MIN(-(SUM($F484:T484)-$E484),($E484*(1-$D$461))*$D484),0)*U$457","v":0},{"$f":"IF(V$459>=$C484,MIN(-(SUM($F484:U484)-$E484),($E484*(1-$D$461))*$D484),0)*V$457","v":0},{"$f":"IF(W$459>=$C484,MIN(-(SUM($F484:V484)-$E484),($E484*(1-$D$461))*$D484),0)*W$457","v":0},{"$f":"IF(X$459>=$C484,MIN(-(SUM($F484:W484)-$E484),($E484*(1-$D$461))*$D484),0)*X$457","v":0},{"$f":"IF(Y$459>=$C484,MIN(-(SUM($F484:X484)-$E484),($E484*(1-$D$461))*$D484),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C484,MIN(-(SUM($F484:Y484)-$E484),($E484*(1-$D$461))*$D484),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C484,MIN(-(SUM($F484:Z484)-$E484),($E484*(1-$D$461))*$D484),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C484,MIN(-(SUM($F484:AA484)-$E484),($E484*(1-$D$461))*$D484),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C484,MIN(-(SUM($F484:AB484)-$E484),($E484*(1-$D$461))*$D484),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C484,MIN(-(SUM($F484:AC484)-$E484),($E484*(1-$D$461))*$D484),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C484,MIN(-(SUM($F484:AD484)-$E484),($E484*(1-$D$461))*$D484),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C484,MIN(-(SUM($F484:AE484)-$E484),($E484*(1-$D$461))*$D484),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C484,MIN(-(SUM($F484:AF484)-$E484),($E484*(1-$D$461))*$D484),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C484,MIN(-(SUM($F484:AG484)-$E484),($E484*(1-$D$461))*$D484),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C484,MIN(-(SUM($F484:AH484)-$E484),($E484*(1-$D$461))*$D484),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C484,MIN(-(SUM($F484:AI484)-$E484),($E484*(1-$D$461))*$D484),0)*AJ$457","v":0}]
[null,null,22,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C485,MIN(-(SUM(F485:$F485)-$E485),($E485*(1-$D$461))*$D485),0)*G$457","v":0},{"$f":"IF(H$459>=$C485,MIN(-(SUM($F485:G485)-$E485),($E485*(1-$D$461))*$D485),0)*H$457","v":0},{"$f":"IF(I$459>=$C485,MIN(-(SUM($F485:H485)-$E485),($E485*(1-$D$461))*$D485),0)*I$457","v":0},{"$f":"IF(J$459>=$C485,MIN(-(SUM($F485:I485)-$E485),($E485*(1-$D$461))*$D485),0)*J$457","v":0},{"$f":"IF(K$459>=$C485,MIN(-(SUM($F485:J485)-$E485),($E485*(1-$D$461))*$D485),0)*K$457","v":0},{"$f":"IF(L$459>=$C485,MIN(-(SUM($F485:K485)-$E485),($E485*(1-$D$461))*$D485),0)*L$457","v":0},{"$f":"IF(M$459>=$C485,MIN(-(SUM($F485:L485)-$E485),($E485*(1-$D$461))*$D485),0)*M$457","v":0},{"$f":"IF(N$459>=$C485,MIN(-(SUM($F485:M485)-$E485),($E485*(1-$D$461))*$D485),0)*N$457","v":0},{"$f":"IF(O$459>=$C485,MIN(-(SUM($F485:N485)-$E485),($E485*(1-$D$461))*$D485),0)*O$457","v":0},{"$f":"IF(P$459>=$C485,MIN(-(SUM($F485:O485)-$E485),($E485*(1-$D$461))*$D485),0)*P$457","v":0},{"$f":"IF(Q$459>=$C485,MIN(-(SUM($F485:P485)-$E485),($E485*(1-$D$461))*$D485),0)*Q$457","v":0},{"$f":"IF(R$459>=$C485,MIN(-(SUM($F485:Q485)-$E485),($E485*(1-$D$461))*$D485),0)*R$457","v":0},{"$f":"IF(S$459>=$C485,MIN(-(SUM($F485:R485)-$E485),($E485*(1-$D$461))*$D485),0)*S$457","v":0},{"$f":"IF(T$459>=$C485,MIN(-(SUM($F485:S485)-$E485),($E485*(1-$D$461))*$D485),0)*T$457","v":0},{"$f":"IF(U$459>=$C485,MIN(-(SUM($F485:T485)-$E485),($E485*(1-$D$461))*$D485),0)*U$457","v":0},{"$f":"IF(V$459>=$C485,MIN(-(SUM($F485:U485)-$E485),($E485*(1-$D$461))*$D485),0)*V$457","v":0},{"$f":"IF(W$459>=$C485,MIN(-(SUM($F485:V485)-$E485),($E485*(1-$D$461))*$D485),0)*W$457","v":0},{"$f":"IF(X$459>=$C485,MIN(-(SUM($F485:W485)-$E485),($E485*(1-$D$461))*$D485),0)*X$457","v":0},{"$f":"IF(Y$459>=$C485,MIN(-(SUM($F485:X485)-$E485),($E485*(1-$D$461))*$D485),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C485,MIN(-(SUM($F485:Y485)-$E485),($E485*(1-$D$461))*$D485),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C485,MIN(-(SUM($F485:Z485)-$E485),($E485*(1-$D$461))*$D485),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C485,MIN(-(SUM($F485:AA485)-$E485),($E485*(1-$D$461))*$D485),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C485,MIN(-(SUM($F485:AB485)-$E485),($E485*(1-$D$461))*$D485),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C485,MIN(-(SUM($F485:AC485)-$E485),($E485*(1-$D$461))*$D485),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C485,MIN(-(SUM($F485:AD485)-$E485),($E485*(1-$D$461))*$D485),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C485,MIN(-(SUM($F485:AE485)-$E485),($E485*(1-$D$461))*$D485),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C485,MIN(-(SUM($F485:AF485)-$E485),($E485*(1-$D$461))*$D485),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C485,MIN(-(SUM($F485:AG485)-$E485),($E485*(1-$D$461))*$D485),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C485,MIN(-(SUM($F485:AH485)-$E485),($E485*(1-$D$461))*$D485),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C485,MIN(-(SUM($F485:AI485)-$E485),($E485*(1-$D$461))*$D485),0)*AJ$457","v":0}]
[null,null,23,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C486,MIN(-(SUM(F486:$F486)-$E486),($E486*(1-$D$461))*$D486),0)*G$457","v":0},{"$f":"IF(H$459>=$C486,MIN(-(SUM($F486:G486)-$E486),($E486*(1-$D$461))*$D486),0)*H$457","v":0},{"$f":"IF(I$459>=$C486,MIN(-(SUM($F486:H486)-$E486),($E486*(1-$D$461))*$D486),0)*I$457","v":0},{"$f":"IF(J$459>=$C486,MIN(-(SUM($F486:I486)-$E486),($E486*(1-$D$461))*$D486),0)*J$457","v":0},{"$f":"IF(K$459>=$C486,MIN(-(SUM($F486:J486)-$E486),($E486*(1-$D$461))*$D486),0)*K$457","v":0},{"$f":"IF(L$459>=$C486,MIN(-(SUM($F486:K486)-$E486),($E486*(1-$D$461))*$D486),0)*L$457","v":0},{"$f":"IF(M$459>=$C486,MIN(-(SUM($F486:L486)-$E486),($E486*(1-$D$461))*$D486),0)*M$457","v":0},{"$f":"IF(N$459>=$C486,MIN(-(SUM($F486:M486)-$E486),($E486*(1-$D$461))*$D486),0)*N$457","v":0},{"$f":"IF(O$459>=$C486,MIN(-(SUM($F486:N486)-$E486),($E486*(1-$D$461))*$D486),0)*O$457","v":0},{"$f":"IF(P$459>=$C486,MIN(-(SUM($F486:O486)-$E486),($E486*(1-$D$461))*$D486),0)*P$457","v":0},{"$f":"IF(Q$459>=$C486,MIN(-(SUM($F486:P486)-$E486),($E486*(1-$D$461))*$D486),0)*Q$457","v":0},{"$f":"IF(R$459>=$C486,MIN(-(SUM($F486:Q486)-$E486),($E486*(1-$D$461))*$D486),0)*R$457","v":0},{"$f":"IF(S$459>=$C486,MIN(-(SUM($F486:R486)-$E486),($E486*(1-$D$461))*$D486),0)*S$457","v":0},{"$f":"IF(T$459>=$C486,MIN(-(SUM($F486:S486)-$E486),($E486*(1-$D$461))*$D486),0)*T$457","v":0},{"$f":"IF(U$459>=$C486,MIN(-(SUM($F486:T486)-$E486),($E486*(1-$D$461))*$D486),0)*U$457","v":0},{"$f":"IF(V$459>=$C486,MIN(-(SUM($F486:U486)-$E486),($E486*(1-$D$461))*$D486),0)*V$457","v":0},{"$f":"IF(W$459>=$C486,MIN(-(SUM($F486:V486)-$E486),($E486*(1-$D$461))*$D486),0)*W$457","v":0},{"$f":"IF(X$459>=$C486,MIN(-(SUM($F486:W486)-$E486),($E486*(1-$D$461))*$D486),0)*X$457","v":0},{"$f":"IF(Y$459>=$C486,MIN(-(SUM($F486:X486)-$E486),($E486*(1-$D$461))*$D486),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C486,MIN(-(SUM($F486:Y486)-$E486),($E486*(1-$D$461))*$D486),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C486,MIN(-(SUM($F486:Z486)-$E486),($E486*(1-$D$461))*$D486),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C486,MIN(-(SUM($F486:AA486)-$E486),($E486*(1-$D$461))*$D486),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C486,MIN(-(SUM($F486:AB486)-$E486),($E486*(1-$D$461))*$D486),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C486,MIN(-(SUM($F486:AC486)-$E486),($E486*(1-$D$461))*$D486),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C486,MIN(-(SUM($F486:AD486)-$E486),($E486*(1-$D$461))*$D486),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C486,MIN(-(SUM($F486:AE486)-$E486),($E486*(1-$D$461))*$D486),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C486,MIN(-(SUM($F486:AF486)-$E486),($E486*(1-$D$461))*$D486),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C486,MIN(-(SUM($F486:AG486)-$E486),($E486*(1-$D$461))*$D486),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C486,MIN(-(SUM($F486:AH486)-$E486),($E486*(1-$D$461))*$D486),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C486,MIN(-(SUM($F486:AI486)-$E486),($E486*(1-$D$461))*$D486),0)*AJ$457","v":0}]
[null,null,24,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C487,MIN(-(SUM(F487:$F487)-$E487),($E487*(1-$D$461))*$D487),0)*G$457","v":0},{"$f":"IF(H$459>=$C487,MIN(-(SUM($F487:G487)-$E487),($E487*(1-$D$461))*$D487),0)*H$457","v":0},{"$f":"IF(I$459>=$C487,MIN(-(SUM($F487:H487)-$E487),($E487*(1-$D$461))*$D487),0)*I$457","v":0},{"$f":"IF(J$459>=$C487,MIN(-(SUM($F487:I487)-$E487),($E487*(1-$D$461))*$D487),0)*J$457","v":0},{"$f":"IF(K$459>=$C487,MIN(-(SUM($F487:J487)-$E487),($E487*(1-$D$461))*$D487),0)*K$457","v":0},{"$f":"IF(L$459>=$C487,MIN(-(SUM($F487:K487)-$E487),($E487*(1-$D$461))*$D487),0)*L$457","v":0},{"$f":"IF(M$459>=$C487,MIN(-(SUM($F487:L487)-$E487),($E487*(1-$D$461))*$D487),0)*M$457","v":0},{"$f":"IF(N$459>=$C487,MIN(-(SUM($F487:M487)-$E487),($E487*(1-$D$461))*$D487),0)*N$457","v":0},{"$f":"IF(O$459>=$C487,MIN(-(SUM($F487:N487)-$E487),($E487*(1-$D$461))*$D487),0)*O$457","v":0},{"$f":"IF(P$459>=$C487,MIN(-(SUM($F487:O487)-$E487),($E487*(1-$D$461))*$D487),0)*P$457","v":0},{"$f":"IF(Q$459>=$C487,MIN(-(SUM($F487:P487)-$E487),($E487*(1-$D$461))*$D487),0)*Q$457","v":0},{"$f":"IF(R$459>=$C487,MIN(-(SUM($F487:Q487)-$E487),($E487*(1-$D$461))*$D487),0)*R$457","v":0},{"$f":"IF(S$459>=$C487,MIN(-(SUM($F487:R487)-$E487),($E487*(1-$D$461))*$D487),0)*S$457","v":0},{"$f":"IF(T$459>=$C487,MIN(-(SUM($F487:S487)-$E487),($E487*(1-$D$461))*$D487),0)*T$457","v":0},{"$f":"IF(U$459>=$C487,MIN(-(SUM($F487:T487)-$E487),($E487*(1-$D$461))*$D487),0)*U$457","v":0},{"$f":"IF(V$459>=$C487,MIN(-(SUM($F487:U487)-$E487),($E487*(1-$D$461))*$D487),0)*V$457","v":0},{"$f":"IF(W$459>=$C487,MIN(-(SUM($F487:V487)-$E487),($E487*(1-$D$461))*$D487),0)*W$457","v":0},{"$f":"IF(X$459>=$C487,MIN(-(SUM($F487:W487)-$E487),($E487*(1-$D$461))*$D487),0)*X$457","v":0},{"$f":"IF(Y$459>=$C487,MIN(-(SUM($F487:X487)-$E487),($E487*(1-$D$461))*$D487),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C487,MIN(-(SUM($F487:Y487)-$E487),($E487*(1-$D$461))*$D487),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C487,MIN(-(SUM($F487:Z487)-$E487),($E487*(1-$D$461))*$D487),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C487,MIN(-(SUM($F487:AA487)-$E487),($E487*(1-$D$461))*$D487),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C487,MIN(-(SUM($F487:AB487)-$E487),($E487*(1-$D$461))*$D487),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C487,MIN(-(SUM($F487:AC487)-$E487),($E487*(1-$D$461))*$D487),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C487,MIN(-(SUM($F487:AD487)-$E487),($E487*(1-$D$461))*$D487),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C487,MIN(-(SUM($F487:AE487)-$E487),($E487*(1-$D$461))*$D487),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C487,MIN(-(SUM($F487:AF487)-$E487),($E487*(1-$D$461))*$D487),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C487,MIN(-(SUM($F487:AG487)-$E487),($E487*(1-$D$461))*$D487),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C487,MIN(-(SUM($F487:AH487)-$E487),($E487*(1-$D$461))*$D487),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C487,MIN(-(SUM($F487:AI487)-$E487),($E487*(1-$D$461))*$D487),0)*AJ$457","v":0}]
[null,null,25,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C488,MIN(-(SUM(F488:$F488)-$E488),($E488*(1-$D$461))*$D488),0)*G$457","v":0},{"$f":"IF(H$459>=$C488,MIN(-(SUM($F488:G488)-$E488),($E488*(1-$D$461))*$D488),0)*H$457","v":0},{"$f":"IF(I$459>=$C488,MIN(-(SUM($F488:H488)-$E488),($E488*(1-$D$461))*$D488),0)*I$457","v":0},{"$f":"IF(J$459>=$C488,MIN(-(SUM($F488:I488)-$E488),($E488*(1-$D$461))*$D488),0)*J$457","v":0},{"$f":"IF(K$459>=$C488,MIN(-(SUM($F488:J488)-$E488),($E488*(1-$D$461))*$D488),0)*K$457","v":0},{"$f":"IF(L$459>=$C488,MIN(-(SUM($F488:K488)-$E488),($E488*(1-$D$461))*$D488),0)*L$457","v":0},{"$f":"IF(M$459>=$C488,MIN(-(SUM($F488:L488)-$E488),($E488*(1-$D$461))*$D488),0)*M$457","v":0},{"$f":"IF(N$459>=$C488,MIN(-(SUM($F488:M488)-$E488),($E488*(1-$D$461))*$D488),0)*N$457","v":0},{"$f":"IF(O$459>=$C488,MIN(-(SUM($F488:N488)-$E488),($E488*(1-$D$461))*$D488),0)*O$457","v":0},{"$f":"IF(P$459>=$C488,MIN(-(SUM($F488:O488)-$E488),($E488*(1-$D$461))*$D488),0)*P$457","v":0},{"$f":"IF(Q$459>=$C488,MIN(-(SUM($F488:P488)-$E488),($E488*(1-$D$461))*$D488),0)*Q$457","v":0},{"$f":"IF(R$459>=$C488,MIN(-(SUM($F488:Q488)-$E488),($E488*(1-$D$461))*$D488),0)*R$457","v":0},{"$f":"IF(S$459>=$C488,MIN(-(SUM($F488:R488)-$E488),($E488*(1-$D$461))*$D488),0)*S$457","v":0},{"$f":"IF(T$459>=$C488,MIN(-(SUM($F488:S488)-$E488),($E488*(1-$D$461))*$D488),0)*T$457","v":0},{"$f":"IF(U$459>=$C488,MIN(-(SUM($F488:T488)-$E488),($E488*(1-$D$461))*$D488),0)*U$457","v":0},{"$f":"IF(V$459>=$C488,MIN(-(SUM($F488:U488)-$E488),($E488*(1-$D$461))*$D488),0)*V$457","v":0},{"$f":"IF(W$459>=$C488,MIN(-(SUM($F488:V488)-$E488),($E488*(1-$D$461))*$D488),0)*W$457","v":0},{"$f":"IF(X$459>=$C488,MIN(-(SUM($F488:W488)-$E488),($E488*(1-$D$461))*$D488),0)*X$457","v":0},{"$f":"IF(Y$459>=$C488,MIN(-(SUM($F488:X488)-$E488),($E488*(1-$D$461))*$D488),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C488,MIN(-(SUM($F488:Y488)-$E488),($E488*(1-$D$461))*$D488),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C488,MIN(-(SUM($F488:Z488)-$E488),($E488*(1-$D$461))*$D488),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C488,MIN(-(SUM($F488:AA488)-$E488),($E488*(1-$D$461))*$D488),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C488,MIN(-(SUM($F488:AB488)-$E488),($E488*(1-$D$461))*$D488),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C488,MIN(-(SUM($F488:AC488)-$E488),($E488*(1-$D$461))*$D488),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C488,MIN(-(SUM($F488:AD488)-$E488),($E488*(1-$D$461))*$D488),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C488,MIN(-(SUM($F488:AE488)-$E488),($E488*(1-$D$461))*$D488),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C488,MIN(-(SUM($F488:AF488)-$E488),($E488*(1-$D$461))*$D488),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C488,MIN(-(SUM($F488:AG488)-$E488),($E488*(1-$D$461))*$D488),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C488,MIN(-(SUM($F488:AH488)-$E488),($E488*(1-$D$461))*$D488),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C488,MIN(-(SUM($F488:AI488)-$E488),($E488*(1-$D$461))*$D488),0)*AJ$457","v":0}]
[null,null,26,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C489,MIN(-(SUM(F489:$F489)-$E489),($E489*(1-$D$461))*$D489),0)*G$457","v":0},{"$f":"IF(H$459>=$C489,MIN(-(SUM($F489:G489)-$E489),($E489*(1-$D$461))*$D489),0)*H$457","v":0},{"$f":"IF(I$459>=$C489,MIN(-(SUM($F489:H489)-$E489),($E489*(1-$D$461))*$D489),0)*I$457","v":0},{"$f":"IF(J$459>=$C489,MIN(-(SUM($F489:I489)-$E489),($E489*(1-$D$461))*$D489),0)*J$457","v":0},{"$f":"IF(K$459>=$C489,MIN(-(SUM($F489:J489)-$E489),($E489*(1-$D$461))*$D489),0)*K$457","v":0},{"$f":"IF(L$459>=$C489,MIN(-(SUM($F489:K489)-$E489),($E489*(1-$D$461))*$D489),0)*L$457","v":0},{"$f":"IF(M$459>=$C489,MIN(-(SUM($F489:L489)-$E489),($E489*(1-$D$461))*$D489),0)*M$457","v":0},{"$f":"IF(N$459>=$C489,MIN(-(SUM($F489:M489)-$E489),($E489*(1-$D$461))*$D489),0)*N$457","v":0},{"$f":"IF(O$459>=$C489,MIN(-(SUM($F489:N489)-$E489),($E489*(1-$D$461))*$D489),0)*O$457","v":0},{"$f":"IF(P$459>=$C489,MIN(-(SUM($F489:O489)-$E489),($E489*(1-$D$461))*$D489),0)*P$457","v":0},{"$f":"IF(Q$459>=$C489,MIN(-(SUM($F489:P489)-$E489),($E489*(1-$D$461))*$D489),0)*Q$457","v":0},{"$f":"IF(R$459>=$C489,MIN(-(SUM($F489:Q489)-$E489),($E489*(1-$D$461))*$D489),0)*R$457","v":0},{"$f":"IF(S$459>=$C489,MIN(-(SUM($F489:R489)-$E489),($E489*(1-$D$461))*$D489),0)*S$457","v":0},{"$f":"IF(T$459>=$C489,MIN(-(SUM($F489:S489)-$E489),($E489*(1-$D$461))*$D489),0)*T$457","v":0},{"$f":"IF(U$459>=$C489,MIN(-(SUM($F489:T489)-$E489),($E489*(1-$D$461))*$D489),0)*U$457","v":0},{"$f":"IF(V$459>=$C489,MIN(-(SUM($F489:U489)-$E489),($E489*(1-$D$461))*$D489),0)*V$457","v":0},{"$f":"IF(W$459>=$C489,MIN(-(SUM($F489:V489)-$E489),($E489*(1-$D$461))*$D489),0)*W$457","v":0},{"$f":"IF(X$459>=$C489,MIN(-(SUM($F489:W489)-$E489),($E489*(1-$D$461))*$D489),0)*X$457","v":0},{"$f":"IF(Y$459>=$C489,MIN(-(SUM($F489:X489)-$E489),($E489*(1-$D$461))*$D489),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C489,MIN(-(SUM($F489:Y489)-$E489),($E489*(1-$D$461))*$D489),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C489,MIN(-(SUM($F489:Z489)-$E489),($E489*(1-$D$461))*$D489),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C489,MIN(-(SUM($F489:AA489)-$E489),($E489*(1-$D$461))*$D489),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C489,MIN(-(SUM($F489:AB489)-$E489),($E489*(1-$D$461))*$D489),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C489,MIN(-(SUM($F489:AC489)-$E489),($E489*(1-$D$461))*$D489),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C489,MIN(-(SUM($F489:AD489)-$E489),($E489*(1-$D$461))*$D489),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C489,MIN(-(SUM($F489:AE489)-$E489),($E489*(1-$D$461))*$D489),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C489,MIN(-(SUM($F489:AF489)-$E489),($E489*(1-$D$461))*$D489),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C489,MIN(-(SUM($F489:AG489)-$E489),($E489*(1-$D$461))*$D489),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C489,MIN(-(SUM($F489:AH489)-$E489),($E489*(1-$D$461))*$D489),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C489,MIN(-(SUM($F489:AI489)-$E489),($E489*(1-$D$461))*$D489),0)*AJ$457","v":0}]
[null,null,27,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C490,MIN(-(SUM(F490:$F490)-$E490),($E490*(1-$D$461))*$D490),0)*G$457","v":0},{"$f":"IF(H$459>=$C490,MIN(-(SUM($F490:G490)-$E490),($E490*(1-$D$461))*$D490),0)*H$457","v":0},{"$f":"IF(I$459>=$C490,MIN(-(SUM($F490:H490)-$E490),($E490*(1-$D$461))*$D490),0)*I$457","v":0},{"$f":"IF(J$459>=$C490,MIN(-(SUM($F490:I490)-$E490),($E490*(1-$D$461))*$D490),0)*J$457","v":0},{"$f":"IF(K$459>=$C490,MIN(-(SUM($F490:J490)-$E490),($E490*(1-$D$461))*$D490),0)*K$457","v":0},{"$f":"IF(L$459>=$C490,MIN(-(SUM($F490:K490)-$E490),($E490*(1-$D$461))*$D490),0)*L$457","v":0},{"$f":"IF(M$459>=$C490,MIN(-(SUM($F490:L490)-$E490),($E490*(1-$D$461))*$D490),0)*M$457","v":0},{"$f":"IF(N$459>=$C490,MIN(-(SUM($F490:M490)-$E490),($E490*(1-$D$461))*$D490),0)*N$457","v":0},{"$f":"IF(O$459>=$C490,MIN(-(SUM($F490:N490)-$E490),($E490*(1-$D$461))*$D490),0)*O$457","v":0},{"$f":"IF(P$459>=$C490,MIN(-(SUM($F490:O490)-$E490),($E490*(1-$D$461))*$D490),0)*P$457","v":0},{"$f":"IF(Q$459>=$C490,MIN(-(SUM($F490:P490)-$E490),($E490*(1-$D$461))*$D490),0)*Q$457","v":0},{"$f":"IF(R$459>=$C490,MIN(-(SUM($F490:Q490)-$E490),($E490*(1-$D$461))*$D490),0)*R$457","v":0},{"$f":"IF(S$459>=$C490,MIN(-(SUM($F490:R490)-$E490),($E490*(1-$D$461))*$D490),0)*S$457","v":0},{"$f":"IF(T$459>=$C490,MIN(-(SUM($F490:S490)-$E490),($E490*(1-$D$461))*$D490),0)*T$457","v":0},{"$f":"IF(U$459>=$C490,MIN(-(SUM($F490:T490)-$E490),($E490*(1-$D$461))*$D490),0)*U$457","v":0},{"$f":"IF(V$459>=$C490,MIN(-(SUM($F490:U490)-$E490),($E490*(1-$D$461))*$D490),0)*V$457","v":0},{"$f":"IF(W$459>=$C490,MIN(-(SUM($F490:V490)-$E490),($E490*(1-$D$461))*$D490),0)*W$457","v":0},{"$f":"IF(X$459>=$C490,MIN(-(SUM($F490:W490)-$E490),($E490*(1-$D$461))*$D490),0)*X$457","v":0},{"$f":"IF(Y$459>=$C490,MIN(-(SUM($F490:X490)-$E490),($E490*(1-$D$461))*$D490),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C490,MIN(-(SUM($F490:Y490)-$E490),($E490*(1-$D$461))*$D490),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C490,MIN(-(SUM($F490:Z490)-$E490),($E490*(1-$D$461))*$D490),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C490,MIN(-(SUM($F490:AA490)-$E490),($E490*(1-$D$461))*$D490),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C490,MIN(-(SUM($F490:AB490)-$E490),($E490*(1-$D$461))*$D490),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C490,MIN(-(SUM($F490:AC490)-$E490),($E490*(1-$D$461))*$D490),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C490,MIN(-(SUM($F490:AD490)-$E490),($E490*(1-$D$461))*$D490),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C490,MIN(-(SUM($F490:AE490)-$E490),($E490*(1-$D$461))*$D490),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C490,MIN(-(SUM($F490:AF490)-$E490),($E490*(1-$D$461))*$D490),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C490,MIN(-(SUM($F490:AG490)-$E490),($E490*(1-$D$461))*$D490),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C490,MIN(-(SUM($F490:AH490)-$E490),($E490*(1-$D$461))*$D490),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C490,MIN(-(SUM($F490:AI490)-$E490),($E490*(1-$D$461))*$D490),0)*AJ$457","v":0}]
[null,null,28,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C491,MIN(-(SUM(F491:$F491)-$E491),($E491*(1-$D$461))*$D491),0)*G$457","v":0},{"$f":"IF(H$459>=$C491,MIN(-(SUM($F491:G491)-$E491),($E491*(1-$D$461))*$D491),0)*H$457","v":0},{"$f":"IF(I$459>=$C491,MIN(-(SUM($F491:H491)-$E491),($E491*(1-$D$461))*$D491),0)*I$457","v":0},{"$f":"IF(J$459>=$C491,MIN(-(SUM($F491:I491)-$E491),($E491*(1-$D$461))*$D491),0)*J$457","v":0},{"$f":"IF(K$459>=$C491,MIN(-(SUM($F491:J491)-$E491),($E491*(1-$D$461))*$D491),0)*K$457","v":0},{"$f":"IF(L$459>=$C491,MIN(-(SUM($F491:K491)-$E491),($E491*(1-$D$461))*$D491),0)*L$457","v":0},{"$f":"IF(M$459>=$C491,MIN(-(SUM($F491:L491)-$E491),($E491*(1-$D$461))*$D491),0)*M$457","v":0},{"$f":"IF(N$459>=$C491,MIN(-(SUM($F491:M491)-$E491),($E491*(1-$D$461))*$D491),0)*N$457","v":0},{"$f":"IF(O$459>=$C491,MIN(-(SUM($F491:N491)-$E491),($E491*(1-$D$461))*$D491),0)*O$457","v":0},{"$f":"IF(P$459>=$C491,MIN(-(SUM($F491:O491)-$E491),($E491*(1-$D$461))*$D491),0)*P$457","v":0},{"$f":"IF(Q$459>=$C491,MIN(-(SUM($F491:P491)-$E491),($E491*(1-$D$461))*$D491),0)*Q$457","v":0},{"$f":"IF(R$459>=$C491,MIN(-(SUM($F491:Q491)-$E491),($E491*(1-$D$461))*$D491),0)*R$457","v":0},{"$f":"IF(S$459>=$C491,MIN(-(SUM($F491:R491)-$E491),($E491*(1-$D$461))*$D491),0)*S$457","v":0},{"$f":"IF(T$459>=$C491,MIN(-(SUM($F491:S491)-$E491),($E491*(1-$D$461))*$D491),0)*T$457","v":0},{"$f":"IF(U$459>=$C491,MIN(-(SUM($F491:T491)-$E491),($E491*(1-$D$461))*$D491),0)*U$457","v":0},{"$f":"IF(V$459>=$C491,MIN(-(SUM($F491:U491)-$E491),($E491*(1-$D$461))*$D491),0)*V$457","v":0},{"$f":"IF(W$459>=$C491,MIN(-(SUM($F491:V491)-$E491),($E491*(1-$D$461))*$D491),0)*W$457","v":0},{"$f":"IF(X$459>=$C491,MIN(-(SUM($F491:W491)-$E491),($E491*(1-$D$461))*$D491),0)*X$457","v":0},{"$f":"IF(Y$459>=$C491,MIN(-(SUM($F491:X491)-$E491),($E491*(1-$D$461))*$D491),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C491,MIN(-(SUM($F491:Y491)-$E491),($E491*(1-$D$461))*$D491),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C491,MIN(-(SUM($F491:Z491)-$E491),($E491*(1-$D$461))*$D491),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C491,MIN(-(SUM($F491:AA491)-$E491),($E491*(1-$D$461))*$D491),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C491,MIN(-(SUM($F491:AB491)-$E491),($E491*(1-$D$461))*$D491),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C491,MIN(-(SUM($F491:AC491)-$E491),($E491*(1-$D$461))*$D491),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C491,MIN(-(SUM($F491:AD491)-$E491),($E491*(1-$D$461))*$D491),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C491,MIN(-(SUM($F491:AE491)-$E491),($E491*(1-$D$461))*$D491),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C491,MIN(-(SUM($F491:AF491)-$E491),($E491*(1-$D$461))*$D491),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C491,MIN(-(SUM($F491:AG491)-$E491),($E491*(1-$D$461))*$D491),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C491,MIN(-(SUM($F491:AH491)-$E491),($E491*(1-$D$461))*$D491),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C491,MIN(-(SUM($F491:AI491)-$E491),($E491*(1-$D$461))*$D491),0)*AJ$457","v":0}]
[null,null,29,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C492,MIN(-(SUM(F492:$F492)-$E492),($E492*(1-$D$461))*$D492),0)*G$457","v":0},{"$f":"IF(H$459>=$C492,MIN(-(SUM($F492:G492)-$E492),($E492*(1-$D$461))*$D492),0)*H$457","v":0},{"$f":"IF(I$459>=$C492,MIN(-(SUM($F492:H492)-$E492),($E492*(1-$D$461))*$D492),0)*I$457","v":0},{"$f":"IF(J$459>=$C492,MIN(-(SUM($F492:I492)-$E492),($E492*(1-$D$461))*$D492),0)*J$457","v":0},{"$f":"IF(K$459>=$C492,MIN(-(SUM($F492:J492)-$E492),($E492*(1-$D$461))*$D492),0)*K$457","v":0},{"$f":"IF(L$459>=$C492,MIN(-(SUM($F492:K492)-$E492),($E492*(1-$D$461))*$D492),0)*L$457","v":0},{"$f":"IF(M$459>=$C492,MIN(-(SUM($F492:L492)-$E492),($E492*(1-$D$461))*$D492),0)*M$457","v":0},{"$f":"IF(N$459>=$C492,MIN(-(SUM($F492:M492)-$E492),($E492*(1-$D$461))*$D492),0)*N$457","v":0},{"$f":"IF(O$459>=$C492,MIN(-(SUM($F492:N492)-$E492),($E492*(1-$D$461))*$D492),0)*O$457","v":0},{"$f":"IF(P$459>=$C492,MIN(-(SUM($F492:O492)-$E492),($E492*(1-$D$461))*$D492),0)*P$457","v":0},{"$f":"IF(Q$459>=$C492,MIN(-(SUM($F492:P492)-$E492),($E492*(1-$D$461))*$D492),0)*Q$457","v":0},{"$f":"IF(R$459>=$C492,MIN(-(SUM($F492:Q492)-$E492),($E492*(1-$D$461))*$D492),0)*R$457","v":0},{"$f":"IF(S$459>=$C492,MIN(-(SUM($F492:R492)-$E492),($E492*(1-$D$461))*$D492),0)*S$457","v":0},{"$f":"IF(T$459>=$C492,MIN(-(SUM($F492:S492)-$E492),($E492*(1-$D$461))*$D492),0)*T$457","v":0},{"$f":"IF(U$459>=$C492,MIN(-(SUM($F492:T492)-$E492),($E492*(1-$D$461))*$D492),0)*U$457","v":0},{"$f":"IF(V$459>=$C492,MIN(-(SUM($F492:U492)-$E492),($E492*(1-$D$461))*$D492),0)*V$457","v":0},{"$f":"IF(W$459>=$C492,MIN(-(SUM($F492:V492)-$E492),($E492*(1-$D$461))*$D492),0)*W$457","v":0},{"$f":"IF(X$459>=$C492,MIN(-(SUM($F492:W492)-$E492),($E492*(1-$D$461))*$D492),0)*X$457","v":0},{"$f":"IF(Y$459>=$C492,MIN(-(SUM($F492:X492)-$E492),($E492*(1-$D$461))*$D492),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C492,MIN(-(SUM($F492:Y492)-$E492),($E492*(1-$D$461))*$D492),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C492,MIN(-(SUM($F492:Z492)-$E492),($E492*(1-$D$461))*$D492),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C492,MIN(-(SUM($F492:AA492)-$E492),($E492*(1-$D$461))*$D492),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C492,MIN(-(SUM($F492:AB492)-$E492),($E492*(1-$D$461))*$D492),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C492,MIN(-(SUM($F492:AC492)-$E492),($E492*(1-$D$461))*$D492),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C492,MIN(-(SUM($F492:AD492)-$E492),($E492*(1-$D$461))*$D492),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C492,MIN(-(SUM($F492:AE492)-$E492),($E492*(1-$D$461))*$D492),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C492,MIN(-(SUM($F492:AF492)-$E492),($E492*(1-$D$461))*$D492),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C492,MIN(-(SUM($F492:AG492)-$E492),($E492*(1-$D$461))*$D492),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C492,MIN(-(SUM($F492:AH492)-$E492),($E492*(1-$D$461))*$D492),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C492,MIN(-(SUM($F492:AI492)-$E492),($E492*(1-$D$461))*$D492),0)*AJ$457","v":0}]
[null,null,30,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C493,MIN(-(SUM(F493:$F493)-$E493),($E493*(1-$D$461))*$D493),0)*G$457","v":0},{"$f":"IF(H$459>=$C493,MIN(-(SUM($F493:G493)-$E493),($E493*(1-$D$461))*$D493),0)*H$457","v":0},{"$f":"IF(I$459>=$C493,MIN(-(SUM($F493:H493)-$E493),($E493*(1-$D$461))*$D493),0)*I$457","v":0},{"$f":"IF(J$459>=$C493,MIN(-(SUM($F493:I493)-$E493),($E493*(1-$D$461))*$D493),0)*J$457","v":0},{"$f":"IF(K$459>=$C493,MIN(-(SUM($F493:J493)-$E493),($E493*(1-$D$461))*$D493),0)*K$457","v":0},{"$f":"IF(L$459>=$C493,MIN(-(SUM($F493:K493)-$E493),($E493*(1-$D$461))*$D493),0)*L$457","v":0},{"$f":"IF(M$459>=$C493,MIN(-(SUM($F493:L493)-$E493),($E493*(1-$D$461))*$D493),0)*M$457","v":0},{"$f":"IF(N$459>=$C493,MIN(-(SUM($F493:M493)-$E493),($E493*(1-$D$461))*$D493),0)*N$457","v":0},{"$f":"IF(O$459>=$C493,MIN(-(SUM($F493:N493)-$E493),($E493*(1-$D$461))*$D493),0)*O$457","v":0},{"$f":"IF(P$459>=$C493,MIN(-(SUM($F493:O493)-$E493),($E493*(1-$D$461))*$D493),0)*P$457","v":0},{"$f":"IF(Q$459>=$C493,MIN(-(SUM($F493:P493)-$E493),($E493*(1-$D$461))*$D493),0)*Q$457","v":0},{"$f":"IF(R$459>=$C493,MIN(-(SUM($F493:Q493)-$E493),($E493*(1-$D$461))*$D493),0)*R$457","v":0},{"$f":"IF(S$459>=$C493,MIN(-(SUM($F493:R493)-$E493),($E493*(1-$D$461))*$D493),0)*S$457","v":0},{"$f":"IF(T$459>=$C493,MIN(-(SUM($F493:S493)-$E493),($E493*(1-$D$461))*$D493),0)*T$457","v":0},{"$f":"IF(U$459>=$C493,MIN(-(SUM($F493:T493)-$E493),($E493*(1-$D$461))*$D493),0)*U$457","v":0},{"$f":"IF(V$459>=$C493,MIN(-(SUM($F493:U493)-$E493),($E493*(1-$D$461))*$D493),0)*V$457","v":0},{"$f":"IF(W$459>=$C493,MIN(-(SUM($F493:V493)-$E493),($E493*(1-$D$461))*$D493),0)*W$457","v":0},{"$f":"IF(X$459>=$C493,MIN(-(SUM($F493:W493)-$E493),($E493*(1-$D$461))*$D493),0)*X$457","v":0},{"$f":"IF(Y$459>=$C493,MIN(-(SUM($F493:X493)-$E493),($E493*(1-$D$461))*$D493),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C493,MIN(-(SUM($F493:Y493)-$E493),($E493*(1-$D$461))*$D493),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C493,MIN(-(SUM($F493:Z493)-$E493),($E493*(1-$D$461))*$D493),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C493,MIN(-(SUM($F493:AA493)-$E493),($E493*(1-$D$461))*$D493),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C493,MIN(-(SUM($F493:AB493)-$E493),($E493*(1-$D$461))*$D493),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C493,MIN(-(SUM($F493:AC493)-$E493),($E493*(1-$D$461))*$D493),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C493,MIN(-(SUM($F493:AD493)-$E493),($E493*(1-$D$461))*$D493),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C493,MIN(-(SUM($F493:AE493)-$E493),($E493*(1-$D$461))*$D493),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C493,MIN(-(SUM($F493:AF493)-$E493),($E493*(1-$D$461))*$D493),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C493,MIN(-(SUM($F493:AG493)-$E493),($E493*(1-$D$461))*$D493),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C493,MIN(-(SUM($F493:AH493)-$E493),($E493*(1-$D$461))*$D493),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C493,MIN(-(SUM($F493:AI493)-$E493),($E493*(1-$D$461))*$D493),0)*AJ$457","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G464:G493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL379:AL493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR379:BR493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX379:CX493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED379:ED493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Imobilizado indivisíveis"]
[]
[null,null,"Estudos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado estudos divisível (b/f)",null,"$ 000s",null,{"$f":"F508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Estudos",null,"$ 000s",{"$f":"SUM(G506:AJ506)","v":0},{"$f":"G284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G507:AJ507)","v":0},{"$f":"-G549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado estudos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G505:G507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!$E$146","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G514:AJ514)","v":1},{"$f":"Inputs!$D$146","v":0},{"$f":"TRANSPOSE(G506:AJ506)","v":0},null,{"$f":"IF(G$306>=$C519,MIN(-(SUM(F519:$F519)-$E519),($E519*(1-$D$308))*$D519),0)*G$304","v":0},{"$f":"IF(H$306>=$C519,MIN(-(SUM($F519:G519)-$E519),($E519*(1-$D$308))*$D519),0)*H$304","v":0},{"$f":"IF(I$306>=$C519,MIN(-(SUM($F519:H519)-$E519),($E519*(1-$D$308))*$D519),0)*I$304","v":0},{"$f":"IF(J$306>=$C519,MIN(-(SUM($F519:I519)-$E519),($E519*(1-$D$308))*$D519),0)*J$304","v":0},{"$f":"IF(K$306>=$C519,MIN(-(SUM($F519:J519)-$E519),($E519*(1-$D$308))*$D519),0)*K$304","v":0},{"$f":"IF(L$306>=$C519,MIN(-(SUM($F519:K519)-$E519),($E519*(1-$D$308))*$D519),0)*L$304","v":0},{"$f":"IF(M$306>=$C519,MIN(-(SUM($F519:L519)-$E519),($E519*(1-$D$308))*$D519),0)*M$304","v":0},{"$f":"IF(N$306>=$C519,MIN(-(SUM($F519:M519)-$E519),($E519*(1-$D$308))*$D519),0)*N$304","v":0},{"$f":"IF(O$306>=$C519,MIN(-(SUM($F519:N519)-$E519),($E519*(1-$D$308))*$D519),0)*O$304","v":0},{"$f":"IF(P$306>=$C519,MIN(-(SUM($F519:O519)-$E519),($E519*(1-$D$308))*$D519),0)*P$304","v":0},{"$f":"IF(Q$306>=$C519,MIN(-(SUM($F519:P519)-$E519),($E519*(1-$D$308))*$D519),0)*Q$304","v":0},{"$f":"IF(R$306>=$C519,MIN(-(SUM($F519:Q519)-$E519),($E519*(1-$D$308))*$D519),0)*R$304","v":0},{"$f":"IF(S$306>=$C519,MIN(-(SUM($F519:R519)-$E519),($E519*(1-$D$308))*$D519),0)*S$304","v":0},{"$f":"IF(T$306>=$C519,MIN(-(SUM($F519:S519)-$E519),($E519*(1-$D$308))*$D519),0)*T$304","v":0},{"$f":"IF(U$306>=$C519,MIN(-(SUM($F519:T519)-$E519),($E519*(1-$D$308))*$D519),0)*U$304","v":0},{"$f":"IF(V$306>=$C519,MIN(-(SUM($F519:U519)-$E519),($E519*(1-$D$308))*$D519),0)*V$304","v":0},{"$f":"IF(W$306>=$C519,MIN(-(SUM($F519:V519)-$E519),($E519*(1-$D$308))*$D519),0)*W$304","v":0},{"$f":"IF(X$306>=$C519,MIN(-(SUM($F519:W519)-$E519),($E519*(1-$D$308))*$D519),0)*X$304","v":0},{"$f":"IF(Y$306>=$C519,MIN(-(SUM($F519:X519)-$E519),($E519*(1-$D$308))*$D519),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C519,MIN(-(SUM($F519:Y519)-$E519),($E519*(1-$D$308))*$D519),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C519,MIN(-(SUM($F519:Z519)-$E519),($E519*(1-$D$308))*$D519),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C519,MIN(-(SUM($F519:AA519)-$E519),($E519*(1-$D$308))*$D519),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C519,MIN(-(SUM($F519:AB519)-$E519),($E519*(1-$D$308))*$D519),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C519,MIN(-(SUM($F519:AC519)-$E519),($E519*(1-$D$308))*$D519),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C519,MIN(-(SUM($F519:AD519)-$E519),($E519*(1-$D$308))*$D519),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C519,MIN(-(SUM($F519:AE519)-$E519),($E519*(1-$D$308))*$D519),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C519,MIN(-(SUM($F519:AF519)-$E519),($E519*(1-$D$308))*$D519),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C519,MIN(-(SUM($F519:AG519)-$E519),($E519*(1-$D$308))*$D519),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C519,MIN(-(SUM($F519:AH519)-$E519),($E519*(1-$D$308))*$D519),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C519,MIN(-(SUM($F519:AI519)-$E519),($E519*(1-$D$308))*$D519),0)*AJ$304","v":0}]
[null,null,2,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C520,MIN(-(SUM(F520:$F520)-$E520),($E520*(1-$D$308))*$D520),0)*G$304","v":0},{"$f":"IF(H$306>=$C520,MIN(-(SUM($F520:G520)-$E520),($E520*(1-$D$308))*$D520),0)*H$304","v":0},{"$f":"IF(I$306>=$C520,MIN(-(SUM($F520:H520)-$E520),($E520*(1-$D$308))*$D520),0)*I$304","v":0},{"$f":"IF(J$306>=$C520,MIN(-(SUM($F520:I520)-$E520),($E520*(1-$D$308))*$D520),0)*J$304","v":0},{"$f":"IF(K$306>=$C520,MIN(-(SUM($F520:J520)-$E520),($E520*(1-$D$308))*$D520),0)*K$304","v":0},{"$f":"IF(L$306>=$C520,MIN(-(SUM($F520:K520)-$E520),($E520*(1-$D$308))*$D520),0)*L$304","v":0},{"$f":"IF(M$306>=$C520,MIN(-(SUM($F520:L520)-$E520),($E520*(1-$D$308))*$D520),0)*M$304","v":0},{"$f":"IF(N$306>=$C520,MIN(-(SUM($F520:M520)-$E520),($E520*(1-$D$308))*$D520),0)*N$304","v":0},{"$f":"IF(O$306>=$C520,MIN(-(SUM($F520:N520)-$E520),($E520*(1-$D$308))*$D520),0)*O$304","v":0},{"$f":"IF(P$306>=$C520,MIN(-(SUM($F520:O520)-$E520),($E520*(1-$D$308))*$D520),0)*P$304","v":0},{"$f":"IF(Q$306>=$C520,MIN(-(SUM($F520:P520)-$E520),($E520*(1-$D$308))*$D520),0)*Q$304","v":0},{"$f":"IF(R$306>=$C520,MIN(-(SUM($F520:Q520)-$E520),($E520*(1-$D$308))*$D520),0)*R$304","v":0},{"$f":"IF(S$306>=$C520,MIN(-(SUM($F520:R520)-$E520),($E520*(1-$D$308))*$D520),0)*S$304","v":0},{"$f":"IF(T$306>=$C520,MIN(-(SUM($F520:S520)-$E520),($E520*(1-$D$308))*$D520),0)*T$304","v":0},{"$f":"IF(U$306>=$C520,MIN(-(SUM($F520:T520)-$E520),($E520*(1-$D$308))*$D520),0)*U$304","v":0},{"$f":"IF(V$306>=$C520,MIN(-(SUM($F520:U520)-$E520),($E520*(1-$D$308))*$D520),0)*V$304","v":0},{"$f":"IF(W$306>=$C520,MIN(-(SUM($F520:V520)-$E520),($E520*(1-$D$308))*$D520),0)*W$304","v":0},{"$f":"IF(X$306>=$C520,MIN(-(SUM($F520:W520)-$E520),($E520*(1-$D$308))*$D520),0)*X$304","v":0},{"$f":"IF(Y$306>=$C520,MIN(-(SUM($F520:X520)-$E520),($E520*(1-$D$308))*$D520),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C520,MIN(-(SUM($F520:Y520)-$E520),($E520*(1-$D$308))*$D520),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C520,MIN(-(SUM($F520:Z520)-$E520),($E520*(1-$D$308))*$D520),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C520,MIN(-(SUM($F520:AA520)-$E520),($E520*(1-$D$308))*$D520),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C520,MIN(-(SUM($F520:AB520)-$E520),($E520*(1-$D$308))*$D520),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C520,MIN(-(SUM($F520:AC520)-$E520),($E520*(1-$D$308))*$D520),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C520,MIN(-(SUM($F520:AD520)-$E520),($E520*(1-$D$308))*$D520),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C520,MIN(-(SUM($F520:AE520)-$E520),($E520*(1-$D$308))*$D520),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C520,MIN(-(SUM($F520:AF520)-$E520),($E520*(1-$D$308))*$D520),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C520,MIN(-(SUM($F520:AG520)-$E520),($E520*(1-$D$308))*$D520),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C520,MIN(-(SUM($F520:AH520)-$E520),($E520*(1-$D$308))*$D520),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C520,MIN(-(SUM($F520:AI520)-$E520),($E520*(1-$D$308))*$D520),0)*AJ$304","v":0}]
[null,null,3,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C521,MIN(-(SUM(F521:$F521)-$E521),($E521*(1-$D$308))*$D521),0)*G$304","v":0},{"$f":"IF(H$306>=$C521,MIN(-(SUM($F521:G521)-$E521),($E521*(1-$D$308))*$D521),0)*H$304","v":0},{"$f":"IF(I$306>=$C521,MIN(-(SUM($F521:H521)-$E521),($E521*(1-$D$308))*$D521),0)*I$304","v":0},{"$f":"IF(J$306>=$C521,MIN(-(SUM($F521:I521)-$E521),($E521*(1-$D$308))*$D521),0)*J$304","v":0},{"$f":"IF(K$306>=$C521,MIN(-(SUM($F521:J521)-$E521),($E521*(1-$D$308))*$D521),0)*K$304","v":0},{"$f":"IF(L$306>=$C521,MIN(-(SUM($F521:K521)-$E521),($E521*(1-$D$308))*$D521),0)*L$304","v":0},{"$f":"IF(M$306>=$C521,MIN(-(SUM($F521:L521)-$E521),($E521*(1-$D$308))*$D521),0)*M$304","v":0},{"$f":"IF(N$306>=$C521,MIN(-(SUM($F521:M521)-$E521),($E521*(1-$D$308))*$D521),0)*N$304","v":0},{"$f":"IF(O$306>=$C521,MIN(-(SUM($F521:N521)-$E521),($E521*(1-$D$308))*$D521),0)*O$304","v":0},{"$f":"IF(P$306>=$C521,MIN(-(SUM($F521:O521)-$E521),($E521*(1-$D$308))*$D521),0)*P$304","v":0},{"$f":"IF(Q$306>=$C521,MIN(-(SUM($F521:P521)-$E521),($E521*(1-$D$308))*$D521),0)*Q$304","v":0},{"$f":"IF(R$306>=$C521,MIN(-(SUM($F521:Q521)-$E521),($E521*(1-$D$308))*$D521),0)*R$304","v":0},{"$f":"IF(S$306>=$C521,MIN(-(SUM($F521:R521)-$E521),($E521*(1-$D$308))*$D521),0)*S$304","v":0},{"$f":"IF(T$306>=$C521,MIN(-(SUM($F521:S521)-$E521),($E521*(1-$D$308))*$D521),0)*T$304","v":0},{"$f":"IF(U$306>=$C521,MIN(-(SUM($F521:T521)-$E521),($E521*(1-$D$308))*$D521),0)*U$304","v":0},{"$f":"IF(V$306>=$C521,MIN(-(SUM($F521:U521)-$E521),($E521*(1-$D$308))*$D521),0)*V$304","v":0},{"$f":"IF(W$306>=$C521,MIN(-(SUM($F521:V521)-$E521),($E521*(1-$D$308))*$D521),0)*W$304","v":0},{"$f":"IF(X$306>=$C521,MIN(-(SUM($F521:W521)-$E521),($E521*(1-$D$308))*$D521),0)*X$304","v":0},{"$f":"IF(Y$306>=$C521,MIN(-(SUM($F521:X521)-$E521),($E521*(1-$D$308))*$D521),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C521,MIN(-(SUM($F521:Y521)-$E521),($E521*(1-$D$308))*$D521),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C521,MIN(-(SUM($F521:Z521)-$E521),($E521*(1-$D$308))*$D521),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C521,MIN(-(SUM($F521:AA521)-$E521),($E521*(1-$D$308))*$D521),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C521,MIN(-(SUM($F521:AB521)-$E521),($E521*(1-$D$308))*$D521),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C521,MIN(-(SUM($F521:AC521)-$E521),($E521*(1-$D$308))*$D521),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C521,MIN(-(SUM($F521:AD521)-$E521),($E521*(1-$D$308))*$D521),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C521,MIN(-(SUM($F521:AE521)-$E521),($E521*(1-$D$308))*$D521),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C521,MIN(-(SUM($F521:AF521)-$E521),($E521*(1-$D$308))*$D521),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C521,MIN(-(SUM($F521:AG521)-$E521),($E521*(1-$D$308))*$D521),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C521,MIN(-(SUM($F521:AH521)-$E521),($E521*(1-$D$308))*$D521),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C521,MIN(-(SUM($F521:AI521)-$E521),($E521*(1-$D$308))*$D521),0)*AJ$304","v":0}]
[null,null,4,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C522,MIN(-(SUM(F522:$F522)-$E522),($E522*(1-$D$308))*$D522),0)*G$304","v":0},{"$f":"IF(H$306>=$C522,MIN(-(SUM($F522:G522)-$E522),($E522*(1-$D$308))*$D522),0)*H$304","v":0},{"$f":"IF(I$306>=$C522,MIN(-(SUM($F522:H522)-$E522),($E522*(1-$D$308))*$D522),0)*I$304","v":0},{"$f":"IF(J$306>=$C522,MIN(-(SUM($F522:I522)-$E522),($E522*(1-$D$308))*$D522),0)*J$304","v":0},{"$f":"IF(K$306>=$C522,MIN(-(SUM($F522:J522)-$E522),($E522*(1-$D$308))*$D522),0)*K$304","v":0},{"$f":"IF(L$306>=$C522,MIN(-(SUM($F522:K522)-$E522),($E522*(1-$D$308))*$D522),0)*L$304","v":0},{"$f":"IF(M$306>=$C522,MIN(-(SUM($F522:L522)-$E522),($E522*(1-$D$308))*$D522),0)*M$304","v":0},{"$f":"IF(N$306>=$C522,MIN(-(SUM($F522:M522)-$E522),($E522*(1-$D$308))*$D522),0)*N$304","v":0},{"$f":"IF(O$306>=$C522,MIN(-(SUM($F522:N522)-$E522),($E522*(1-$D$308))*$D522),0)*O$304","v":0},{"$f":"IF(P$306>=$C522,MIN(-(SUM($F522:O522)-$E522),($E522*(1-$D$308))*$D522),0)*P$304","v":0},{"$f":"IF(Q$306>=$C522,MIN(-(SUM($F522:P522)-$E522),($E522*(1-$D$308))*$D522),0)*Q$304","v":0},{"$f":"IF(R$306>=$C522,MIN(-(SUM($F522:Q522)-$E522),($E522*(1-$D$308))*$D522),0)*R$304","v":0},{"$f":"IF(S$306>=$C522,MIN(-(SUM($F522:R522)-$E522),($E522*(1-$D$308))*$D522),0)*S$304","v":0},{"$f":"IF(T$306>=$C522,MIN(-(SUM($F522:S522)-$E522),($E522*(1-$D$308))*$D522),0)*T$304","v":0},{"$f":"IF(U$306>=$C522,MIN(-(SUM($F522:T522)-$E522),($E522*(1-$D$308))*$D522),0)*U$304","v":0},{"$f":"IF(V$306>=$C522,MIN(-(SUM($F522:U522)-$E522),($E522*(1-$D$308))*$D522),0)*V$304","v":0},{"$f":"IF(W$306>=$C522,MIN(-(SUM($F522:V522)-$E522),($E522*(1-$D$308))*$D522),0)*W$304","v":0},{"$f":"IF(X$306>=$C522,MIN(-(SUM($F522:W522)-$E522),($E522*(1-$D$308))*$D522),0)*X$304","v":0},{"$f":"IF(Y$306>=$C522,MIN(-(SUM($F522:X522)-$E522),($E522*(1-$D$308))*$D522),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C522,MIN(-(SUM($F522:Y522)-$E522),($E522*(1-$D$308))*$D522),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C522,MIN(-(SUM($F522:Z522)-$E522),($E522*(1-$D$308))*$D522),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C522,MIN(-(SUM($F522:AA522)-$E522),($E522*(1-$D$308))*$D522),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C522,MIN(-(SUM($F522:AB522)-$E522),($E522*(1-$D$308))*$D522),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C522,MIN(-(SUM($F522:AC522)-$E522),($E522*(1-$D$308))*$D522),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C522,MIN(-(SUM($F522:AD522)-$E522),($E522*(1-$D$308))*$D522),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C522,MIN(-(SUM($F522:AE522)-$E522),($E522*(1-$D$308))*$D522),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C522,MIN(-(SUM($F522:AF522)-$E522),($E522*(1-$D$308))*$D522),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C522,MIN(-(SUM($F522:AG522)-$E522),($E522*(1-$D$308))*$D522),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C522,MIN(-(SUM($F522:AH522)-$E522),($E522*(1-$D$308))*$D522),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C522,MIN(-(SUM($F522:AI522)-$E522),($E522*(1-$D$308))*$D522),0)*AJ$304","v":0}]
[null,null,5,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C523,MIN(-(SUM(F523:$F523)-$E523),($E523*(1-$D$308))*$D523),0)*G$304","v":0},{"$f":"IF(H$306>=$C523,MIN(-(SUM($F523:G523)-$E523),($E523*(1-$D$308))*$D523),0)*H$304","v":0},{"$f":"IF(I$306>=$C523,MIN(-(SUM($F523:H523)-$E523),($E523*(1-$D$308))*$D523),0)*I$304","v":0},{"$f":"IF(J$306>=$C523,MIN(-(SUM($F523:I523)-$E523),($E523*(1-$D$308))*$D523),0)*J$304","v":0},{"$f":"IF(K$306>=$C523,MIN(-(SUM($F523:J523)-$E523),($E523*(1-$D$308))*$D523),0)*K$304","v":0},{"$f":"IF(L$306>=$C523,MIN(-(SUM($F523:K523)-$E523),($E523*(1-$D$308))*$D523),0)*L$304","v":0},{"$f":"IF(M$306>=$C523,MIN(-(SUM($F523:L523)-$E523),($E523*(1-$D$308))*$D523),0)*M$304","v":0},{"$f":"IF(N$306>=$C523,MIN(-(SUM($F523:M523)-$E523),($E523*(1-$D$308))*$D523),0)*N$304","v":0},{"$f":"IF(O$306>=$C523,MIN(-(SUM($F523:N523)-$E523),($E523*(1-$D$308))*$D523),0)*O$304","v":0},{"$f":"IF(P$306>=$C523,MIN(-(SUM($F523:O523)-$E523),($E523*(1-$D$308))*$D523),0)*P$304","v":0},{"$f":"IF(Q$306>=$C523,MIN(-(SUM($F523:P523)-$E523),($E523*(1-$D$308))*$D523),0)*Q$304","v":0},{"$f":"IF(R$306>=$C523,MIN(-(SUM($F523:Q523)-$E523),($E523*(1-$D$308))*$D523),0)*R$304","v":0},{"$f":"IF(S$306>=$C523,MIN(-(SUM($F523:R523)-$E523),($E523*(1-$D$308))*$D523),0)*S$304","v":0},{"$f":"IF(T$306>=$C523,MIN(-(SUM($F523:S523)-$E523),($E523*(1-$D$308))*$D523),0)*T$304","v":0},{"$f":"IF(U$306>=$C523,MIN(-(SUM($F523:T523)-$E523),($E523*(1-$D$308))*$D523),0)*U$304","v":0},{"$f":"IF(V$306>=$C523,MIN(-(SUM($F523:U523)-$E523),($E523*(1-$D$308))*$D523),0)*V$304","v":0},{"$f":"IF(W$306>=$C523,MIN(-(SUM($F523:V523)-$E523),($E523*(1-$D$308))*$D523),0)*W$304","v":0},{"$f":"IF(X$306>=$C523,MIN(-(SUM($F523:W523)-$E523),($E523*(1-$D$308))*$D523),0)*X$304","v":0},{"$f":"IF(Y$306>=$C523,MIN(-(SUM($F523:X523)-$E523),($E523*(1-$D$308))*$D523),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C523,MIN(-(SUM($F523:Y523)-$E523),($E523*(1-$D$308))*$D523),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C523,MIN(-(SUM($F523:Z523)-$E523),($E523*(1-$D$308))*$D523),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C523,MIN(-(SUM($F523:AA523)-$E523),($E523*(1-$D$308))*$D523),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C523,MIN(-(SUM($F523:AB523)-$E523),($E523*(1-$D$308))*$D523),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C523,MIN(-(SUM($F523:AC523)-$E523),($E523*(1-$D$308))*$D523),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C523,MIN(-(SUM($F523:AD523)-$E523),($E523*(1-$D$308))*$D523),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C523,MIN(-(SUM($F523:AE523)-$E523),($E523*(1-$D$308))*$D523),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C523,MIN(-(SUM($F523:AF523)-$E523),($E523*(1-$D$308))*$D523),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C523,MIN(-(SUM($F523:AG523)-$E523),($E523*(1-$D$308))*$D523),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C523,MIN(-(SUM($F523:AH523)-$E523),($E523*(1-$D$308))*$D523),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C523,MIN(-(SUM($F523:AI523)-$E523),($E523*(1-$D$308))*$D523),0)*AJ$304","v":0}]
[null,null,6,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C524,MIN(-(SUM(F524:$F524)-$E524),($E524*(1-$D$308))*$D524),0)*G$304","v":0},{"$f":"IF(H$306>=$C524,MIN(-(SUM($F524:G524)-$E524),($E524*(1-$D$308))*$D524),0)*H$304","v":0},{"$f":"IF(I$306>=$C524,MIN(-(SUM($F524:H524)-$E524),($E524*(1-$D$308))*$D524),0)*I$304","v":0},{"$f":"IF(J$306>=$C524,MIN(-(SUM($F524:I524)-$E524),($E524*(1-$D$308))*$D524),0)*J$304","v":0},{"$f":"IF(K$306>=$C524,MIN(-(SUM($F524:J524)-$E524),($E524*(1-$D$308))*$D524),0)*K$304","v":0},{"$f":"IF(L$306>=$C524,MIN(-(SUM($F524:K524)-$E524),($E524*(1-$D$308))*$D524),0)*L$304","v":0},{"$f":"IF(M$306>=$C524,MIN(-(SUM($F524:L524)-$E524),($E524*(1-$D$308))*$D524),0)*M$304","v":0},{"$f":"IF(N$306>=$C524,MIN(-(SUM($F524:M524)-$E524),($E524*(1-$D$308))*$D524),0)*N$304","v":0},{"$f":"IF(O$306>=$C524,MIN(-(SUM($F524:N524)-$E524),($E524*(1-$D$308))*$D524),0)*O$304","v":0},{"$f":"IF(P$306>=$C524,MIN(-(SUM($F524:O524)-$E524),($E524*(1-$D$308))*$D524),0)*P$304","v":0},{"$f":"IF(Q$306>=$C524,MIN(-(SUM($F524:P524)-$E524),($E524*(1-$D$308))*$D524),0)*Q$304","v":0},{"$f":"IF(R$306>=$C524,MIN(-(SUM($F524:Q524)-$E524),($E524*(1-$D$308))*$D524),0)*R$304","v":0},{"$f":"IF(S$306>=$C524,MIN(-(SUM($F524:R524)-$E524),($E524*(1-$D$308))*$D524),0)*S$304","v":0},{"$f":"IF(T$306>=$C524,MIN(-(SUM($F524:S524)-$E524),($E524*(1-$D$308))*$D524),0)*T$304","v":0},{"$f":"IF(U$306>=$C524,MIN(-(SUM($F524:T524)-$E524),($E524*(1-$D$308))*$D524),0)*U$304","v":0},{"$f":"IF(V$306>=$C524,MIN(-(SUM($F524:U524)-$E524),($E524*(1-$D$308))*$D524),0)*V$304","v":0},{"$f":"IF(W$306>=$C524,MIN(-(SUM($F524:V524)-$E524),($E524*(1-$D$308))*$D524),0)*W$304","v":0},{"$f":"IF(X$306>=$C524,MIN(-(SUM($F524:W524)-$E524),($E524*(1-$D$308))*$D524),0)*X$304","v":0},{"$f":"IF(Y$306>=$C524,MIN(-(SUM($F524:X524)-$E524),($E524*(1-$D$308))*$D524),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C524,MIN(-(SUM($F524:Y524)-$E524),($E524*(1-$D$308))*$D524),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C524,MIN(-(SUM($F524:Z524)-$E524),($E524*(1-$D$308))*$D524),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C524,MIN(-(SUM($F524:AA524)-$E524),($E524*(1-$D$308))*$D524),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C524,MIN(-(SUM($F524:AB524)-$E524),($E524*(1-$D$308))*$D524),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C524,MIN(-(SUM($F524:AC524)-$E524),($E524*(1-$D$308))*$D524),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C524,MIN(-(SUM($F524:AD524)-$E524),($E524*(1-$D$308))*$D524),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C524,MIN(-(SUM($F524:AE524)-$E524),($E524*(1-$D$308))*$D524),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C524,MIN(-(SUM($F524:AF524)-$E524),($E524*(1-$D$308))*$D524),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C524,MIN(-(SUM($F524:AG524)-$E524),($E524*(1-$D$308))*$D524),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C524,MIN(-(SUM($F524:AH524)-$E524),($E524*(1-$D$308))*$D524),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C524,MIN(-(SUM($F524:AI524)-$E524),($E524*(1-$D$308))*$D524),0)*AJ$304","v":0}]
[null,null,7,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C525,MIN(-(SUM(F525:$F525)-$E525),($E525*(1-$D$308))*$D525),0)*G$304","v":0},{"$f":"IF(H$306>=$C525,MIN(-(SUM($F525:G525)-$E525),($E525*(1-$D$308))*$D525),0)*H$304","v":0},{"$f":"IF(I$306>=$C525,MIN(-(SUM($F525:H525)-$E525),($E525*(1-$D$308))*$D525),0)*I$304","v":0},{"$f":"IF(J$306>=$C525,MIN(-(SUM($F525:I525)-$E525),($E525*(1-$D$308))*$D525),0)*J$304","v":0},{"$f":"IF(K$306>=$C525,MIN(-(SUM($F525:J525)-$E525),($E525*(1-$D$308))*$D525),0)*K$304","v":0},{"$f":"IF(L$306>=$C525,MIN(-(SUM($F525:K525)-$E525),($E525*(1-$D$308))*$D525),0)*L$304","v":0},{"$f":"IF(M$306>=$C525,MIN(-(SUM($F525:L525)-$E525),($E525*(1-$D$308))*$D525),0)*M$304","v":0},{"$f":"IF(N$306>=$C525,MIN(-(SUM($F525:M525)-$E525),($E525*(1-$D$308))*$D525),0)*N$304","v":0},{"$f":"IF(O$306>=$C525,MIN(-(SUM($F525:N525)-$E525),($E525*(1-$D$308))*$D525),0)*O$304","v":0},{"$f":"IF(P$306>=$C525,MIN(-(SUM($F525:O525)-$E525),($E525*(1-$D$308))*$D525),0)*P$304","v":0},{"$f":"IF(Q$306>=$C525,MIN(-(SUM($F525:P525)-$E525),($E525*(1-$D$308))*$D525),0)*Q$304","v":0},{"$f":"IF(R$306>=$C525,MIN(-(SUM($F525:Q525)-$E525),($E525*(1-$D$308))*$D525),0)*R$304","v":0},{"$f":"IF(S$306>=$C525,MIN(-(SUM($F525:R525)-$E525),($E525*(1-$D$308))*$D525),0)*S$304","v":0},{"$f":"IF(T$306>=$C525,MIN(-(SUM($F525:S525)-$E525),($E525*(1-$D$308))*$D525),0)*T$304","v":0},{"$f":"IF(U$306>=$C525,MIN(-(SUM($F525:T525)-$E525),($E525*(1-$D$308))*$D525),0)*U$304","v":0},{"$f":"IF(V$306>=$C525,MIN(-(SUM($F525:U525)-$E525),($E525*(1-$D$308))*$D525),0)*V$304","v":0},{"$f":"IF(W$306>=$C525,MIN(-(SUM($F525:V525)-$E525),($E525*(1-$D$308))*$D525),0)*W$304","v":0},{"$f":"IF(X$306>=$C525,MIN(-(SUM($F525:W525)-$E525),($E525*(1-$D$308))*$D525),0)*X$304","v":0},{"$f":"IF(Y$306>=$C525,MIN(-(SUM($F525:X525)-$E525),($E525*(1-$D$308))*$D525),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C525,MIN(-(SUM($F525:Y525)-$E525),($E525*(1-$D$308))*$D525),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C525,MIN(-(SUM($F525:Z525)-$E525),($E525*(1-$D$308))*$D525),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C525,MIN(-(SUM($F525:AA525)-$E525),($E525*(1-$D$308))*$D525),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C525,MIN(-(SUM($F525:AB525)-$E525),($E525*(1-$D$308))*$D525),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C525,MIN(-(SUM($F525:AC525)-$E525),($E525*(1-$D$308))*$D525),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C525,MIN(-(SUM($F525:AD525)-$E525),($E525*(1-$D$308))*$D525),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C525,MIN(-(SUM($F525:AE525)-$E525),($E525*(1-$D$308))*$D525),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C525,MIN(-(SUM($F525:AF525)-$E525),($E525*(1-$D$308))*$D525),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C525,MIN(-(SUM($F525:AG525)-$E525),($E525*(1-$D$308))*$D525),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C525,MIN(-(SUM($F525:AH525)-$E525),($E525*(1-$D$308))*$D525),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C525,MIN(-(SUM($F525:AI525)-$E525),($E525*(1-$D$308))*$D525),0)*AJ$304","v":0}]
[null,null,8,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C526,MIN(-(SUM(F526:$F526)-$E526),($E526*(1-$D$308))*$D526),0)*G$304","v":0},{"$f":"IF(H$306>=$C526,MIN(-(SUM($F526:G526)-$E526),($E526*(1-$D$308))*$D526),0)*H$304","v":0},{"$f":"IF(I$306>=$C526,MIN(-(SUM($F526:H526)-$E526),($E526*(1-$D$308))*$D526),0)*I$304","v":0},{"$f":"IF(J$306>=$C526,MIN(-(SUM($F526:I526)-$E526),($E526*(1-$D$308))*$D526),0)*J$304","v":0},{"$f":"IF(K$306>=$C526,MIN(-(SUM($F526:J526)-$E526),($E526*(1-$D$308))*$D526),0)*K$304","v":0},{"$f":"IF(L$306>=$C526,MIN(-(SUM($F526:K526)-$E526),($E526*(1-$D$308))*$D526),0)*L$304","v":0},{"$f":"IF(M$306>=$C526,MIN(-(SUM($F526:L526)-$E526),($E526*(1-$D$308))*$D526),0)*M$304","v":0},{"$f":"IF(N$306>=$C526,MIN(-(SUM($F526:M526)-$E526),($E526*(1-$D$308))*$D526),0)*N$304","v":0},{"$f":"IF(O$306>=$C526,MIN(-(SUM($F526:N526)-$E526),($E526*(1-$D$308))*$D526),0)*O$304","v":0},{"$f":"IF(P$306>=$C526,MIN(-(SUM($F526:O526)-$E526),($E526*(1-$D$308))*$D526),0)*P$304","v":0},{"$f":"IF(Q$306>=$C526,MIN(-(SUM($F526:P526)-$E526),($E526*(1-$D$308))*$D526),0)*Q$304","v":0},{"$f":"IF(R$306>=$C526,MIN(-(SUM($F526:Q526)-$E526),($E526*(1-$D$308))*$D526),0)*R$304","v":0},{"$f":"IF(S$306>=$C526,MIN(-(SUM($F526:R526)-$E526),($E526*(1-$D$308))*$D526),0)*S$304","v":0},{"$f":"IF(T$306>=$C526,MIN(-(SUM($F526:S526)-$E526),($E526*(1-$D$308))*$D526),0)*T$304","v":0},{"$f":"IF(U$306>=$C526,MIN(-(SUM($F526:T526)-$E526),($E526*(1-$D$308))*$D526),0)*U$304","v":0},{"$f":"IF(V$306>=$C526,MIN(-(SUM($F526:U526)-$E526),($E526*(1-$D$308))*$D526),0)*V$304","v":0},{"$f":"IF(W$306>=$C526,MIN(-(SUM($F526:V526)-$E526),($E526*(1-$D$308))*$D526),0)*W$304","v":0},{"$f":"IF(X$306>=$C526,MIN(-(SUM($F526:W526)-$E526),($E526*(1-$D$308))*$D526),0)*X$304","v":0},{"$f":"IF(Y$306>=$C526,MIN(-(SUM($F526:X526)-$E526),($E526*(1-$D$308))*$D526),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C526,MIN(-(SUM($F526:Y526)-$E526),($E526*(1-$D$308))*$D526),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C526,MIN(-(SUM($F526:Z526)-$E526),($E526*(1-$D$308))*$D526),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C526,MIN(-(SUM($F526:AA526)-$E526),($E526*(1-$D$308))*$D526),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C526,MIN(-(SUM($F526:AB526)-$E526),($E526*(1-$D$308))*$D526),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C526,MIN(-(SUM($F526:AC526)-$E526),($E526*(1-$D$308))*$D526),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C526,MIN(-(SUM($F526:AD526)-$E526),($E526*(1-$D$308))*$D526),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C526,MIN(-(SUM($F526:AE526)-$E526),($E526*(1-$D$308))*$D526),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C526,MIN(-(SUM($F526:AF526)-$E526),($E526*(1-$D$308))*$D526),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C526,MIN(-(SUM($F526:AG526)-$E526),($E526*(1-$D$308))*$D526),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C526,MIN(-(SUM($F526:AH526)-$E526),($E526*(1-$D$308))*$D526),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C526,MIN(-(SUM($F526:AI526)-$E526),($E526*(1-$D$308))*$D526),0)*AJ$304","v":0}]
[null,null,9,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C527,MIN(-(SUM(F527:$F527)-$E527),($E527*(1-$D$308))*$D527),0)*G$304","v":0},{"$f":"IF(H$306>=$C527,MIN(-(SUM($F527:G527)-$E527),($E527*(1-$D$308))*$D527),0)*H$304","v":0},{"$f":"IF(I$306>=$C527,MIN(-(SUM($F527:H527)-$E527),($E527*(1-$D$308))*$D527),0)*I$304","v":0},{"$f":"IF(J$306>=$C527,MIN(-(SUM($F527:I527)-$E527),($E527*(1-$D$308))*$D527),0)*J$304","v":0},{"$f":"IF(K$306>=$C527,MIN(-(SUM($F527:J527)-$E527),($E527*(1-$D$308))*$D527),0)*K$304","v":0},{"$f":"IF(L$306>=$C527,MIN(-(SUM($F527:K527)-$E527),($E527*(1-$D$308))*$D527),0)*L$304","v":0},{"$f":"IF(M$306>=$C527,MIN(-(SUM($F527:L527)-$E527),($E527*(1-$D$308))*$D527),0)*M$304","v":0},{"$f":"IF(N$306>=$C527,MIN(-(SUM($F527:M527)-$E527),($E527*(1-$D$308))*$D527),0)*N$304","v":0},{"$f":"IF(O$306>=$C527,MIN(-(SUM($F527:N527)-$E527),($E527*(1-$D$308))*$D527),0)*O$304","v":0},{"$f":"IF(P$306>=$C527,MIN(-(SUM($F527:O527)-$E527),($E527*(1-$D$308))*$D527),0)*P$304","v":0},{"$f":"IF(Q$306>=$C527,MIN(-(SUM($F527:P527)-$E527),($E527*(1-$D$308))*$D527),0)*Q$304","v":0},{"$f":"IF(R$306>=$C527,MIN(-(SUM($F527:Q527)-$E527),($E527*(1-$D$308))*$D527),0)*R$304","v":0},{"$f":"IF(S$306>=$C527,MIN(-(SUM($F527:R527)-$E527),($E527*(1-$D$308))*$D527),0)*S$304","v":0},{"$f":"IF(T$306>=$C527,MIN(-(SUM($F527:S527)-$E527),($E527*(1-$D$308))*$D527),0)*T$304","v":0},{"$f":"IF(U$306>=$C527,MIN(-(SUM($F527:T527)-$E527),($E527*(1-$D$308))*$D527),0)*U$304","v":0},{"$f":"IF(V$306>=$C527,MIN(-(SUM($F527:U527)-$E527),($E527*(1-$D$308))*$D527),0)*V$304","v":0},{"$f":"IF(W$306>=$C527,MIN(-(SUM($F527:V527)-$E527),($E527*(1-$D$308))*$D527),0)*W$304","v":0},{"$f":"IF(X$306>=$C527,MIN(-(SUM($F527:W527)-$E527),($E527*(1-$D$308))*$D527),0)*X$304","v":0},{"$f":"IF(Y$306>=$C527,MIN(-(SUM($F527:X527)-$E527),($E527*(1-$D$308))*$D527),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C527,MIN(-(SUM($F527:Y527)-$E527),($E527*(1-$D$308))*$D527),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C527,MIN(-(SUM($F527:Z527)-$E527),($E527*(1-$D$308))*$D527),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C527,MIN(-(SUM($F527:AA527)-$E527),($E527*(1-$D$308))*$D527),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C527,MIN(-(SUM($F527:AB527)-$E527),($E527*(1-$D$308))*$D527),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C527,MIN(-(SUM($F527:AC527)-$E527),($E527*(1-$D$308))*$D527),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C527,MIN(-(SUM($F527:AD527)-$E527),($E527*(1-$D$308))*$D527),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C527,MIN(-(SUM($F527:AE527)-$E527),($E527*(1-$D$308))*$D527),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C527,MIN(-(SUM($F527:AF527)-$E527),($E527*(1-$D$308))*$D527),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C527,MIN(-(SUM($F527:AG527)-$E527),($E527*(1-$D$308))*$D527),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C527,MIN(-(SUM($F527:AH527)-$E527),($E527*(1-$D$308))*$D527),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C527,MIN(-(SUM($F527:AI527)-$E527),($E527*(1-$D$308))*$D527),0)*AJ$304","v":0}]
[null,null,10,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C528,MIN(-(SUM(F528:$F528)-$E528),($E528*(1-$D$308))*$D528),0)*G$304","v":0},{"$f":"IF(H$306>=$C528,MIN(-(SUM($F528:G528)-$E528),($E528*(1-$D$308))*$D528),0)*H$304","v":0},{"$f":"IF(I$306>=$C528,MIN(-(SUM($F528:H528)-$E528),($E528*(1-$D$308))*$D528),0)*I$304","v":0},{"$f":"IF(J$306>=$C528,MIN(-(SUM($F528:I528)-$E528),($E528*(1-$D$308))*$D528),0)*J$304","v":0},{"$f":"IF(K$306>=$C528,MIN(-(SUM($F528:J528)-$E528),($E528*(1-$D$308))*$D528),0)*K$304","v":0},{"$f":"IF(L$306>=$C528,MIN(-(SUM($F528:K528)-$E528),($E528*(1-$D$308))*$D528),0)*L$304","v":0},{"$f":"IF(M$306>=$C528,MIN(-(SUM($F528:L528)-$E528),($E528*(1-$D$308))*$D528),0)*M$304","v":0},{"$f":"IF(N$306>=$C528,MIN(-(SUM($F528:M528)-$E528),($E528*(1-$D$308))*$D528),0)*N$304","v":0},{"$f":"IF(O$306>=$C528,MIN(-(SUM($F528:N528)-$E528),($E528*(1-$D$308))*$D528),0)*O$304","v":0},{"$f":"IF(P$306>=$C528,MIN(-(SUM($F528:O528)-$E528),($E528*(1-$D$308))*$D528),0)*P$304","v":0},{"$f":"IF(Q$306>=$C528,MIN(-(SUM($F528:P528)-$E528),($E528*(1-$D$308))*$D528),0)*Q$304","v":0},{"$f":"IF(R$306>=$C528,MIN(-(SUM($F528:Q528)-$E528),($E528*(1-$D$308))*$D528),0)*R$304","v":0},{"$f":"IF(S$306>=$C528,MIN(-(SUM($F528:R528)-$E528),($E528*(1-$D$308))*$D528),0)*S$304","v":0},{"$f":"IF(T$306>=$C528,MIN(-(SUM($F528:S528)-$E528),($E528*(1-$D$308))*$D528),0)*T$304","v":0},{"$f":"IF(U$306>=$C528,MIN(-(SUM($F528:T528)-$E528),($E528*(1-$D$308))*$D528),0)*U$304","v":0},{"$f":"IF(V$306>=$C528,MIN(-(SUM($F528:U528)-$E528),($E528*(1-$D$308))*$D528),0)*V$304","v":0},{"$f":"IF(W$306>=$C528,MIN(-(SUM($F528:V528)-$E528),($E528*(1-$D$308))*$D528),0)*W$304","v":0},{"$f":"IF(X$306>=$C528,MIN(-(SUM($F528:W528)-$E528),($E528*(1-$D$308))*$D528),0)*X$304","v":0},{"$f":"IF(Y$306>=$C528,MIN(-(SUM($F528:X528)-$E528),($E528*(1-$D$308))*$D528),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C528,MIN(-(SUM($F528:Y528)-$E528),($E528*(1-$D$308))*$D528),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C528,MIN(-(SUM($F528:Z528)-$E528),($E528*(1-$D$308))*$D528),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C528,MIN(-(SUM($F528:AA528)-$E528),($E528*(1-$D$308))*$D528),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C528,MIN(-(SUM($F528:AB528)-$E528),($E528*(1-$D$308))*$D528),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C528,MIN(-(SUM($F528:AC528)-$E528),($E528*(1-$D$308))*$D528),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C528,MIN(-(SUM($F528:AD528)-$E528),($E528*(1-$D$308))*$D528),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C528,MIN(-(SUM($F528:AE528)-$E528),($E528*(1-$D$308))*$D528),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C528,MIN(-(SUM($F528:AF528)-$E528),($E528*(1-$D$308))*$D528),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C528,MIN(-(SUM($F528:AG528)-$E528),($E528*(1-$D$308))*$D528),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C528,MIN(-(SUM($F528:AH528)-$E528),($E528*(1-$D$308))*$D528),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C528,MIN(-(SUM($F528:AI528)-$E528),($E528*(1-$D$308))*$D528),0)*AJ$304","v":0}]
[null,null,11,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C529,MIN(-(SUM(F529:$F529)-$E529),($E529*(1-$D$308))*$D529),0)*G$304","v":0},{"$f":"IF(H$306>=$C529,MIN(-(SUM($F529:G529)-$E529),($E529*(1-$D$308))*$D529),0)*H$304","v":0},{"$f":"IF(I$306>=$C529,MIN(-(SUM($F529:H529)-$E529),($E529*(1-$D$308))*$D529),0)*I$304","v":0},{"$f":"IF(J$306>=$C529,MIN(-(SUM($F529:I529)-$E529),($E529*(1-$D$308))*$D529),0)*J$304","v":0},{"$f":"IF(K$306>=$C529,MIN(-(SUM($F529:J529)-$E529),($E529*(1-$D$308))*$D529),0)*K$304","v":0},{"$f":"IF(L$306>=$C529,MIN(-(SUM($F529:K529)-$E529),($E529*(1-$D$308))*$D529),0)*L$304","v":0},{"$f":"IF(M$306>=$C529,MIN(-(SUM($F529:L529)-$E529),($E529*(1-$D$308))*$D529),0)*M$304","v":0},{"$f":"IF(N$306>=$C529,MIN(-(SUM($F529:M529)-$E529),($E529*(1-$D$308))*$D529),0)*N$304","v":0},{"$f":"IF(O$306>=$C529,MIN(-(SUM($F529:N529)-$E529),($E529*(1-$D$308))*$D529),0)*O$304","v":0},{"$f":"IF(P$306>=$C529,MIN(-(SUM($F529:O529)-$E529),($E529*(1-$D$308))*$D529),0)*P$304","v":0},{"$f":"IF(Q$306>=$C529,MIN(-(SUM($F529:P529)-$E529),($E529*(1-$D$308))*$D529),0)*Q$304","v":0},{"$f":"IF(R$306>=$C529,MIN(-(SUM($F529:Q529)-$E529),($E529*(1-$D$308))*$D529),0)*R$304","v":0},{"$f":"IF(S$306>=$C529,MIN(-(SUM($F529:R529)-$E529),($E529*(1-$D$308))*$D529),0)*S$304","v":0},{"$f":"IF(T$306>=$C529,MIN(-(SUM($F529:S529)-$E529),($E529*(1-$D$308))*$D529),0)*T$304","v":0},{"$f":"IF(U$306>=$C529,MIN(-(SUM($F529:T529)-$E529),($E529*(1-$D$308))*$D529),0)*U$304","v":0},{"$f":"IF(V$306>=$C529,MIN(-(SUM($F529:U529)-$E529),($E529*(1-$D$308))*$D529),0)*V$304","v":0},{"$f":"IF(W$306>=$C529,MIN(-(SUM($F529:V529)-$E529),($E529*(1-$D$308))*$D529),0)*W$304","v":0},{"$f":"IF(X$306>=$C529,MIN(-(SUM($F529:W529)-$E529),($E529*(1-$D$308))*$D529),0)*X$304","v":0},{"$f":"IF(Y$306>=$C529,MIN(-(SUM($F529:X529)-$E529),($E529*(1-$D$308))*$D529),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C529,MIN(-(SUM($F529:Y529)-$E529),($E529*(1-$D$308))*$D529),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C529,MIN(-(SUM($F529:Z529)-$E529),($E529*(1-$D$308))*$D529),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C529,MIN(-(SUM($F529:AA529)-$E529),($E529*(1-$D$308))*$D529),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C529,MIN(-(SUM($F529:AB529)-$E529),($E529*(1-$D$308))*$D529),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C529,MIN(-(SUM($F529:AC529)-$E529),($E529*(1-$D$308))*$D529),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C529,MIN(-(SUM($F529:AD529)-$E529),($E529*(1-$D$308))*$D529),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C529,MIN(-(SUM($F529:AE529)-$E529),($E529*(1-$D$308))*$D529),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C529,MIN(-(SUM($F529:AF529)-$E529),($E529*(1-$D$308))*$D529),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C529,MIN(-(SUM($F529:AG529)-$E529),($E529*(1-$D$308))*$D529),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C529,MIN(-(SUM($F529:AH529)-$E529),($E529*(1-$D$308))*$D529),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C529,MIN(-(SUM($F529:AI529)-$E529),($E529*(1-$D$308))*$D529),0)*AJ$304","v":0}]
[null,null,12,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C530,MIN(-(SUM(F530:$F530)-$E530),($E530*(1-$D$308))*$D530),0)*G$304","v":0},{"$f":"IF(H$306>=$C530,MIN(-(SUM($F530:G530)-$E530),($E530*(1-$D$308))*$D530),0)*H$304","v":0},{"$f":"IF(I$306>=$C530,MIN(-(SUM($F530:H530)-$E530),($E530*(1-$D$308))*$D530),0)*I$304","v":0},{"$f":"IF(J$306>=$C530,MIN(-(SUM($F530:I530)-$E530),($E530*(1-$D$308))*$D530),0)*J$304","v":0},{"$f":"IF(K$306>=$C530,MIN(-(SUM($F530:J530)-$E530),($E530*(1-$D$308))*$D530),0)*K$304","v":0},{"$f":"IF(L$306>=$C530,MIN(-(SUM($F530:K530)-$E530),($E530*(1-$D$308))*$D530),0)*L$304","v":0},{"$f":"IF(M$306>=$C530,MIN(-(SUM($F530:L530)-$E530),($E530*(1-$D$308))*$D530),0)*M$304","v":0},{"$f":"IF(N$306>=$C530,MIN(-(SUM($F530:M530)-$E530),($E530*(1-$D$308))*$D530),0)*N$304","v":0},{"$f":"IF(O$306>=$C530,MIN(-(SUM($F530:N530)-$E530),($E530*(1-$D$308))*$D530),0)*O$304","v":0},{"$f":"IF(P$306>=$C530,MIN(-(SUM($F530:O530)-$E530),($E530*(1-$D$308))*$D530),0)*P$304","v":0},{"$f":"IF(Q$306>=$C530,MIN(-(SUM($F530:P530)-$E530),($E530*(1-$D$308))*$D530),0)*Q$304","v":0},{"$f":"IF(R$306>=$C530,MIN(-(SUM($F530:Q530)-$E530),($E530*(1-$D$308))*$D530),0)*R$304","v":0},{"$f":"IF(S$306>=$C530,MIN(-(SUM($F530:R530)-$E530),($E530*(1-$D$308))*$D530),0)*S$304","v":0},{"$f":"IF(T$306>=$C530,MIN(-(SUM($F530:S530)-$E530),($E530*(1-$D$308))*$D530),0)*T$304","v":0},{"$f":"IF(U$306>=$C530,MIN(-(SUM($F530:T530)-$E530),($E530*(1-$D$308))*$D530),0)*U$304","v":0},{"$f":"IF(V$306>=$C530,MIN(-(SUM($F530:U530)-$E530),($E530*(1-$D$308))*$D530),0)*V$304","v":0},{"$f":"IF(W$306>=$C530,MIN(-(SUM($F530:V530)-$E530),($E530*(1-$D$308))*$D530),0)*W$304","v":0},{"$f":"IF(X$306>=$C530,MIN(-(SUM($F530:W530)-$E530),($E530*(1-$D$308))*$D530),0)*X$304","v":0},{"$f":"IF(Y$306>=$C530,MIN(-(SUM($F530:X530)-$E530),($E530*(1-$D$308))*$D530),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C530,MIN(-(SUM($F530:Y530)-$E530),($E530*(1-$D$308))*$D530),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C530,MIN(-(SUM($F530:Z530)-$E530),($E530*(1-$D$308))*$D530),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C530,MIN(-(SUM($F530:AA530)-$E530),($E530*(1-$D$308))*$D530),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C530,MIN(-(SUM($F530:AB530)-$E530),($E530*(1-$D$308))*$D530),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C530,MIN(-(SUM($F530:AC530)-$E530),($E530*(1-$D$308))*$D530),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C530,MIN(-(SUM($F530:AD530)-$E530),($E530*(1-$D$308))*$D530),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C530,MIN(-(SUM($F530:AE530)-$E530),($E530*(1-$D$308))*$D530),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C530,MIN(-(SUM($F530:AF530)-$E530),($E530*(1-$D$308))*$D530),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C530,MIN(-(SUM($F530:AG530)-$E530),($E530*(1-$D$308))*$D530),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C530,MIN(-(SUM($F530:AH530)-$E530),($E530*(1-$D$308))*$D530),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C530,MIN(-(SUM($F530:AI530)-$E530),($E530*(1-$D$308))*$D530),0)*AJ$304","v":0}]
[null,null,13,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C531,MIN(-(SUM(F531:$F531)-$E531),($E531*(1-$D$308))*$D531),0)*G$304","v":0},{"$f":"IF(H$306>=$C531,MIN(-(SUM($F531:G531)-$E531),($E531*(1-$D$308))*$D531),0)*H$304","v":0},{"$f":"IF(I$306>=$C531,MIN(-(SUM($F531:H531)-$E531),($E531*(1-$D$308))*$D531),0)*I$304","v":0},{"$f":"IF(J$306>=$C531,MIN(-(SUM($F531:I531)-$E531),($E531*(1-$D$308))*$D531),0)*J$304","v":0},{"$f":"IF(K$306>=$C531,MIN(-(SUM($F531:J531)-$E531),($E531*(1-$D$308))*$D531),0)*K$304","v":0},{"$f":"IF(L$306>=$C531,MIN(-(SUM($F531:K531)-$E531),($E531*(1-$D$308))*$D531),0)*L$304","v":0},{"$f":"IF(M$306>=$C531,MIN(-(SUM($F531:L531)-$E531),($E531*(1-$D$308))*$D531),0)*M$304","v":0},{"$f":"IF(N$306>=$C531,MIN(-(SUM($F531:M531)-$E531),($E531*(1-$D$308))*$D531),0)*N$304","v":0},{"$f":"IF(O$306>=$C531,MIN(-(SUM($F531:N531)-$E531),($E531*(1-$D$308))*$D531),0)*O$304","v":0},{"$f":"IF(P$306>=$C531,MIN(-(SUM($F531:O531)-$E531),($E531*(1-$D$308))*$D531),0)*P$304","v":0},{"$f":"IF(Q$306>=$C531,MIN(-(SUM($F531:P531)-$E531),($E531*(1-$D$308))*$D531),0)*Q$304","v":0},{"$f":"IF(R$306>=$C531,MIN(-(SUM($F531:Q531)-$E531),($E531*(1-$D$308))*$D531),0)*R$304","v":0},{"$f":"IF(S$306>=$C531,MIN(-(SUM($F531:R531)-$E531),($E531*(1-$D$308))*$D531),0)*S$304","v":0},{"$f":"IF(T$306>=$C531,MIN(-(SUM($F531:S531)-$E531),($E531*(1-$D$308))*$D531),0)*T$304","v":0},{"$f":"IF(U$306>=$C531,MIN(-(SUM($F531:T531)-$E531),($E531*(1-$D$308))*$D531),0)*U$304","v":0},{"$f":"IF(V$306>=$C531,MIN(-(SUM($F531:U531)-$E531),($E531*(1-$D$308))*$D531),0)*V$304","v":0},{"$f":"IF(W$306>=$C531,MIN(-(SUM($F531:V531)-$E531),($E531*(1-$D$308))*$D531),0)*W$304","v":0},{"$f":"IF(X$306>=$C531,MIN(-(SUM($F531:W531)-$E531),($E531*(1-$D$308))*$D531),0)*X$304","v":0},{"$f":"IF(Y$306>=$C531,MIN(-(SUM($F531:X531)-$E531),($E531*(1-$D$308))*$D531),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C531,MIN(-(SUM($F531:Y531)-$E531),($E531*(1-$D$308))*$D531),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C531,MIN(-(SUM($F531:Z531)-$E531),($E531*(1-$D$308))*$D531),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C531,MIN(-(SUM($F531:AA531)-$E531),($E531*(1-$D$308))*$D531),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C531,MIN(-(SUM($F531:AB531)-$E531),($E531*(1-$D$308))*$D531),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C531,MIN(-(SUM($F531:AC531)-$E531),($E531*(1-$D$308))*$D531),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C531,MIN(-(SUM($F531:AD531)-$E531),($E531*(1-$D$308))*$D531),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C531,MIN(-(SUM($F531:AE531)-$E531),($E531*(1-$D$308))*$D531),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C531,MIN(-(SUM($F531:AF531)-$E531),($E531*(1-$D$308))*$D531),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C531,MIN(-(SUM($F531:AG531)-$E531),($E531*(1-$D$308))*$D531),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C531,MIN(-(SUM($F531:AH531)-$E531),($E531*(1-$D$308))*$D531),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C531,MIN(-(SUM($F531:AI531)-$E531),($E531*(1-$D$308))*$D531),0)*AJ$304","v":0}]
[null,null,14,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C532,MIN(-(SUM(F532:$F532)-$E532),($E532*(1-$D$308))*$D532),0)*G$304","v":0},{"$f":"IF(H$306>=$C532,MIN(-(SUM($F532:G532)-$E532),($E532*(1-$D$308))*$D532),0)*H$304","v":0},{"$f":"IF(I$306>=$C532,MIN(-(SUM($F532:H532)-$E532),($E532*(1-$D$308))*$D532),0)*I$304","v":0},{"$f":"IF(J$306>=$C532,MIN(-(SUM($F532:I532)-$E532),($E532*(1-$D$308))*$D532),0)*J$304","v":0},{"$f":"IF(K$306>=$C532,MIN(-(SUM($F532:J532)-$E532),($E532*(1-$D$308))*$D532),0)*K$304","v":0},{"$f":"IF(L$306>=$C532,MIN(-(SUM($F532:K532)-$E532),($E532*(1-$D$308))*$D532),0)*L$304","v":0},{"$f":"IF(M$306>=$C532,MIN(-(SUM($F532:L532)-$E532),($E532*(1-$D$308))*$D532),0)*M$304","v":0},{"$f":"IF(N$306>=$C532,MIN(-(SUM($F532:M532)-$E532),($E532*(1-$D$308))*$D532),0)*N$304","v":0},{"$f":"IF(O$306>=$C532,MIN(-(SUM($F532:N532)-$E532),($E532*(1-$D$308))*$D532),0)*O$304","v":0},{"$f":"IF(P$306>=$C532,MIN(-(SUM($F532:O532)-$E532),($E532*(1-$D$308))*$D532),0)*P$304","v":0},{"$f":"IF(Q$306>=$C532,MIN(-(SUM($F532:P532)-$E532),($E532*(1-$D$308))*$D532),0)*Q$304","v":0},{"$f":"IF(R$306>=$C532,MIN(-(SUM($F532:Q532)-$E532),($E532*(1-$D$308))*$D532),0)*R$304","v":0},{"$f":"IF(S$306>=$C532,MIN(-(SUM($F532:R532)-$E532),($E532*(1-$D$308))*$D532),0)*S$304","v":0},{"$f":"IF(T$306>=$C532,MIN(-(SUM($F532:S532)-$E532),($E532*(1-$D$308))*$D532),0)*T$304","v":0},{"$f":"IF(U$306>=$C532,MIN(-(SUM($F532:T532)-$E532),($E532*(1-$D$308))*$D532),0)*U$304","v":0},{"$f":"IF(V$306>=$C532,MIN(-(SUM($F532:U532)-$E532),($E532*(1-$D$308))*$D532),0)*V$304","v":0},{"$f":"IF(W$306>=$C532,MIN(-(SUM($F532:V532)-$E532),($E532*(1-$D$308))*$D532),0)*W$304","v":0},{"$f":"IF(X$306>=$C532,MIN(-(SUM($F532:W532)-$E532),($E532*(1-$D$308))*$D532),0)*X$304","v":0},{"$f":"IF(Y$306>=$C532,MIN(-(SUM($F532:X532)-$E532),($E532*(1-$D$308))*$D532),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C532,MIN(-(SUM($F532:Y532)-$E532),($E532*(1-$D$308))*$D532),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C532,MIN(-(SUM($F532:Z532)-$E532),($E532*(1-$D$308))*$D532),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C532,MIN(-(SUM($F532:AA532)-$E532),($E532*(1-$D$308))*$D532),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C532,MIN(-(SUM($F532:AB532)-$E532),($E532*(1-$D$308))*$D532),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C532,MIN(-(SUM($F532:AC532)-$E532),($E532*(1-$D$308))*$D532),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C532,MIN(-(SUM($F532:AD532)-$E532),($E532*(1-$D$308))*$D532),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C532,MIN(-(SUM($F532:AE532)-$E532),($E532*(1-$D$308))*$D532),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C532,MIN(-(SUM($F532:AF532)-$E532),($E532*(1-$D$308))*$D532),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C532,MIN(-(SUM($F532:AG532)-$E532),($E532*(1-$D$308))*$D532),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C532,MIN(-(SUM($F532:AH532)-$E532),($E532*(1-$D$308))*$D532),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C532,MIN(-(SUM($F532:AI532)-$E532),($E532*(1-$D$308))*$D532),0)*AJ$304","v":0}]
[null,null,15,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C533,MIN(-(SUM(F533:$F533)-$E533),($E533*(1-$D$308))*$D533),0)*G$304","v":0},{"$f":"IF(H$306>=$C533,MIN(-(SUM($F533:G533)-$E533),($E533*(1-$D$308))*$D533),0)*H$304","v":0},{"$f":"IF(I$306>=$C533,MIN(-(SUM($F533:H533)-$E533),($E533*(1-$D$308))*$D533),0)*I$304","v":0},{"$f":"IF(J$306>=$C533,MIN(-(SUM($F533:I533)-$E533),($E533*(1-$D$308))*$D533),0)*J$304","v":0},{"$f":"IF(K$306>=$C533,MIN(-(SUM($F533:J533)-$E533),($E533*(1-$D$308))*$D533),0)*K$304","v":0},{"$f":"IF(L$306>=$C533,MIN(-(SUM($F533:K533)-$E533),($E533*(1-$D$308))*$D533),0)*L$304","v":0},{"$f":"IF(M$306>=$C533,MIN(-(SUM($F533:L533)-$E533),($E533*(1-$D$308))*$D533),0)*M$304","v":0},{"$f":"IF(N$306>=$C533,MIN(-(SUM($F533:M533)-$E533),($E533*(1-$D$308))*$D533),0)*N$304","v":0},{"$f":"IF(O$306>=$C533,MIN(-(SUM($F533:N533)-$E533),($E533*(1-$D$308))*$D533),0)*O$304","v":0},{"$f":"IF(P$306>=$C533,MIN(-(SUM($F533:O533)-$E533),($E533*(1-$D$308))*$D533),0)*P$304","v":0},{"$f":"IF(Q$306>=$C533,MIN(-(SUM($F533:P533)-$E533),($E533*(1-$D$308))*$D533),0)*Q$304","v":0},{"$f":"IF(R$306>=$C533,MIN(-(SUM($F533:Q533)-$E533),($E533*(1-$D$308))*$D533),0)*R$304","v":0},{"$f":"IF(S$306>=$C533,MIN(-(SUM($F533:R533)-$E533),($E533*(1-$D$308))*$D533),0)*S$304","v":0},{"$f":"IF(T$306>=$C533,MIN(-(SUM($F533:S533)-$E533),($E533*(1-$D$308))*$D533),0)*T$304","v":0},{"$f":"IF(U$306>=$C533,MIN(-(SUM($F533:T533)-$E533),($E533*(1-$D$308))*$D533),0)*U$304","v":0},{"$f":"IF(V$306>=$C533,MIN(-(SUM($F533:U533)-$E533),($E533*(1-$D$308))*$D533),0)*V$304","v":0},{"$f":"IF(W$306>=$C533,MIN(-(SUM($F533:V533)-$E533),($E533*(1-$D$308))*$D533),0)*W$304","v":0},{"$f":"IF(X$306>=$C533,MIN(-(SUM($F533:W533)-$E533),($E533*(1-$D$308))*$D533),0)*X$304","v":0},{"$f":"IF(Y$306>=$C533,MIN(-(SUM($F533:X533)-$E533),($E533*(1-$D$308))*$D533),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C533,MIN(-(SUM($F533:Y533)-$E533),($E533*(1-$D$308))*$D533),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C533,MIN(-(SUM($F533:Z533)-$E533),($E533*(1-$D$308))*$D533),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C533,MIN(-(SUM($F533:AA533)-$E533),($E533*(1-$D$308))*$D533),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C533,MIN(-(SUM($F533:AB533)-$E533),($E533*(1-$D$308))*$D533),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C533,MIN(-(SUM($F533:AC533)-$E533),($E533*(1-$D$308))*$D533),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C533,MIN(-(SUM($F533:AD533)-$E533),($E533*(1-$D$308))*$D533),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C533,MIN(-(SUM($F533:AE533)-$E533),($E533*(1-$D$308))*$D533),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C533,MIN(-(SUM($F533:AF533)-$E533),($E533*(1-$D$308))*$D533),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C533,MIN(-(SUM($F533:AG533)-$E533),($E533*(1-$D$308))*$D533),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C533,MIN(-(SUM($F533:AH533)-$E533),($E533*(1-$D$308))*$D533),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C533,MIN(-(SUM($F533:AI533)-$E533),($E533*(1-$D$308))*$D533),0)*AJ$304","v":0}]
[null,null,16,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C534,MIN(-(SUM(F534:$F534)-$E534),($E534*(1-$D$308))*$D534),0)*G$304","v":0},{"$f":"IF(H$306>=$C534,MIN(-(SUM($F534:G534)-$E534),($E534*(1-$D$308))*$D534),0)*H$304","v":0},{"$f":"IF(I$306>=$C534,MIN(-(SUM($F534:H534)-$E534),($E534*(1-$D$308))*$D534),0)*I$304","v":0},{"$f":"IF(J$306>=$C534,MIN(-(SUM($F534:I534)-$E534),($E534*(1-$D$308))*$D534),0)*J$304","v":0},{"$f":"IF(K$306>=$C534,MIN(-(SUM($F534:J534)-$E534),($E534*(1-$D$308))*$D534),0)*K$304","v":0},{"$f":"IF(L$306>=$C534,MIN(-(SUM($F534:K534)-$E534),($E534*(1-$D$308))*$D534),0)*L$304","v":0},{"$f":"IF(M$306>=$C534,MIN(-(SUM($F534:L534)-$E534),($E534*(1-$D$308))*$D534),0)*M$304","v":0},{"$f":"IF(N$306>=$C534,MIN(-(SUM($F534:M534)-$E534),($E534*(1-$D$308))*$D534),0)*N$304","v":0},{"$f":"IF(O$306>=$C534,MIN(-(SUM($F534:N534)-$E534),($E534*(1-$D$308))*$D534),0)*O$304","v":0},{"$f":"IF(P$306>=$C534,MIN(-(SUM($F534:O534)-$E534),($E534*(1-$D$308))*$D534),0)*P$304","v":0},{"$f":"IF(Q$306>=$C534,MIN(-(SUM($F534:P534)-$E534),($E534*(1-$D$308))*$D534),0)*Q$304","v":0},{"$f":"IF(R$306>=$C534,MIN(-(SUM($F534:Q534)-$E534),($E534*(1-$D$308))*$D534),0)*R$304","v":0},{"$f":"IF(S$306>=$C534,MIN(-(SUM($F534:R534)-$E534),($E534*(1-$D$308))*$D534),0)*S$304","v":0},{"$f":"IF(T$306>=$C534,MIN(-(SUM($F534:S534)-$E534),($E534*(1-$D$308))*$D534),0)*T$304","v":0},{"$f":"IF(U$306>=$C534,MIN(-(SUM($F534:T534)-$E534),($E534*(1-$D$308))*$D534),0)*U$304","v":0},{"$f":"IF(V$306>=$C534,MIN(-(SUM($F534:U534)-$E534),($E534*(1-$D$308))*$D534),0)*V$304","v":0},{"$f":"IF(W$306>=$C534,MIN(-(SUM($F534:V534)-$E534),($E534*(1-$D$308))*$D534),0)*W$304","v":0},{"$f":"IF(X$306>=$C534,MIN(-(SUM($F534:W534)-$E534),($E534*(1-$D$308))*$D534),0)*X$304","v":0},{"$f":"IF(Y$306>=$C534,MIN(-(SUM($F534:X534)-$E534),($E534*(1-$D$308))*$D534),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C534,MIN(-(SUM($F534:Y534)-$E534),($E534*(1-$D$308))*$D534),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C534,MIN(-(SUM($F534:Z534)-$E534),($E534*(1-$D$308))*$D534),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C534,MIN(-(SUM($F534:AA534)-$E534),($E534*(1-$D$308))*$D534),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C534,MIN(-(SUM($F534:AB534)-$E534),($E534*(1-$D$308))*$D534),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C534,MIN(-(SUM($F534:AC534)-$E534),($E534*(1-$D$308))*$D534),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C534,MIN(-(SUM($F534:AD534)-$E534),($E534*(1-$D$308))*$D534),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C534,MIN(-(SUM($F534:AE534)-$E534),($E534*(1-$D$308))*$D534),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C534,MIN(-(SUM($F534:AF534)-$E534),($E534*(1-$D$308))*$D534),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C534,MIN(-(SUM($F534:AG534)-$E534),($E534*(1-$D$308))*$D534),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C534,MIN(-(SUM($F534:AH534)-$E534),($E534*(1-$D$308))*$D534),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C534,MIN(-(SUM($F534:AI534)-$E534),($E534*(1-$D$308))*$D534),0)*AJ$304","v":0}]
[null,null,17,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C535,MIN(-(SUM(F535:$F535)-$E535),($E535*(1-$D$308))*$D535),0)*G$304","v":0},{"$f":"IF(H$306>=$C535,MIN(-(SUM($F535:G535)-$E535),($E535*(1-$D$308))*$D535),0)*H$304","v":0},{"$f":"IF(I$306>=$C535,MIN(-(SUM($F535:H535)-$E535),($E535*(1-$D$308))*$D535),0)*I$304","v":0},{"$f":"IF(J$306>=$C535,MIN(-(SUM($F535:I535)-$E535),($E535*(1-$D$308))*$D535),0)*J$304","v":0},{"$f":"IF(K$306>=$C535,MIN(-(SUM($F535:J535)-$E535),($E535*(1-$D$308))*$D535),0)*K$304","v":0},{"$f":"IF(L$306>=$C535,MIN(-(SUM($F535:K535)-$E535),($E535*(1-$D$308))*$D535),0)*L$304","v":0},{"$f":"IF(M$306>=$C535,MIN(-(SUM($F535:L535)-$E535),($E535*(1-$D$308))*$D535),0)*M$304","v":0},{"$f":"IF(N$306>=$C535,MIN(-(SUM($F535:M535)-$E535),($E535*(1-$D$308))*$D535),0)*N$304","v":0},{"$f":"IF(O$306>=$C535,MIN(-(SUM($F535:N535)-$E535),($E535*(1-$D$308))*$D535),0)*O$304","v":0},{"$f":"IF(P$306>=$C535,MIN(-(SUM($F535:O535)-$E535),($E535*(1-$D$308))*$D535),0)*P$304","v":0},{"$f":"IF(Q$306>=$C535,MIN(-(SUM($F535:P535)-$E535),($E535*(1-$D$308))*$D535),0)*Q$304","v":0},{"$f":"IF(R$306>=$C535,MIN(-(SUM($F535:Q535)-$E535),($E535*(1-$D$308))*$D535),0)*R$304","v":0},{"$f":"IF(S$306>=$C535,MIN(-(SUM($F535:R535)-$E535),($E535*(1-$D$308))*$D535),0)*S$304","v":0},{"$f":"IF(T$306>=$C535,MIN(-(SUM($F535:S535)-$E535),($E535*(1-$D$308))*$D535),0)*T$304","v":0},{"$f":"IF(U$306>=$C535,MIN(-(SUM($F535:T535)-$E535),($E535*(1-$D$308))*$D535),0)*U$304","v":0},{"$f":"IF(V$306>=$C535,MIN(-(SUM($F535:U535)-$E535),($E535*(1-$D$308))*$D535),0)*V$304","v":0},{"$f":"IF(W$306>=$C535,MIN(-(SUM($F535:V535)-$E535),($E535*(1-$D$308))*$D535),0)*W$304","v":0},{"$f":"IF(X$306>=$C535,MIN(-(SUM($F535:W535)-$E535),($E535*(1-$D$308))*$D535),0)*X$304","v":0},{"$f":"IF(Y$306>=$C535,MIN(-(SUM($F535:X535)-$E535),($E535*(1-$D$308))*$D535),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C535,MIN(-(SUM($F535:Y535)-$E535),($E535*(1-$D$308))*$D535),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C535,MIN(-(SUM($F535:Z535)-$E535),($E535*(1-$D$308))*$D535),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C535,MIN(-(SUM($F535:AA535)-$E535),($E535*(1-$D$308))*$D535),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C535,MIN(-(SUM($F535:AB535)-$E535),($E535*(1-$D$308))*$D535),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C535,MIN(-(SUM($F535:AC535)-$E535),($E535*(1-$D$308))*$D535),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C535,MIN(-(SUM($F535:AD535)-$E535),($E535*(1-$D$308))*$D535),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C535,MIN(-(SUM($F535:AE535)-$E535),($E535*(1-$D$308))*$D535),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C535,MIN(-(SUM($F535:AF535)-$E535),($E535*(1-$D$308))*$D535),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C535,MIN(-(SUM($F535:AG535)-$E535),($E535*(1-$D$308))*$D535),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C535,MIN(-(SUM($F535:AH535)-$E535),($E535*(1-$D$308))*$D535),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C535,MIN(-(SUM($F535:AI535)-$E535),($E535*(1-$D$308))*$D535),0)*AJ$304","v":0}]
[null,null,18,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C536,MIN(-(SUM(F536:$F536)-$E536),($E536*(1-$D$308))*$D536),0)*G$304","v":0},{"$f":"IF(H$306>=$C536,MIN(-(SUM($F536:G536)-$E536),($E536*(1-$D$308))*$D536),0)*H$304","v":0},{"$f":"IF(I$306>=$C536,MIN(-(SUM($F536:H536)-$E536),($E536*(1-$D$308))*$D536),0)*I$304","v":0},{"$f":"IF(J$306>=$C536,MIN(-(SUM($F536:I536)-$E536),($E536*(1-$D$308))*$D536),0)*J$304","v":0},{"$f":"IF(K$306>=$C536,MIN(-(SUM($F536:J536)-$E536),($E536*(1-$D$308))*$D536),0)*K$304","v":0},{"$f":"IF(L$306>=$C536,MIN(-(SUM($F536:K536)-$E536),($E536*(1-$D$308))*$D536),0)*L$304","v":0},{"$f":"IF(M$306>=$C536,MIN(-(SUM($F536:L536)-$E536),($E536*(1-$D$308))*$D536),0)*M$304","v":0},{"$f":"IF(N$306>=$C536,MIN(-(SUM($F536:M536)-$E536),($E536*(1-$D$308))*$D536),0)*N$304","v":0},{"$f":"IF(O$306>=$C536,MIN(-(SUM($F536:N536)-$E536),($E536*(1-$D$308))*$D536),0)*O$304","v":0},{"$f":"IF(P$306>=$C536,MIN(-(SUM($F536:O536)-$E536),($E536*(1-$D$308))*$D536),0)*P$304","v":0},{"$f":"IF(Q$306>=$C536,MIN(-(SUM($F536:P536)-$E536),($E536*(1-$D$308))*$D536),0)*Q$304","v":0},{"$f":"IF(R$306>=$C536,MIN(-(SUM($F536:Q536)-$E536),($E536*(1-$D$308))*$D536),0)*R$304","v":0},{"$f":"IF(S$306>=$C536,MIN(-(SUM($F536:R536)-$E536),($E536*(1-$D$308))*$D536),0)*S$304","v":0},{"$f":"IF(T$306>=$C536,MIN(-(SUM($F536:S536)-$E536),($E536*(1-$D$308))*$D536),0)*T$304","v":0},{"$f":"IF(U$306>=$C536,MIN(-(SUM($F536:T536)-$E536),($E536*(1-$D$308))*$D536),0)*U$304","v":0},{"$f":"IF(V$306>=$C536,MIN(-(SUM($F536:U536)-$E536),($E536*(1-$D$308))*$D536),0)*V$304","v":0},{"$f":"IF(W$306>=$C536,MIN(-(SUM($F536:V536)-$E536),($E536*(1-$D$308))*$D536),0)*W$304","v":0},{"$f":"IF(X$306>=$C536,MIN(-(SUM($F536:W536)-$E536),($E536*(1-$D$308))*$D536),0)*X$304","v":0},{"$f":"IF(Y$306>=$C536,MIN(-(SUM($F536:X536)-$E536),($E536*(1-$D$308))*$D536),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C536,MIN(-(SUM($F536:Y536)-$E536),($E536*(1-$D$308))*$D536),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C536,MIN(-(SUM($F536:Z536)-$E536),($E536*(1-$D$308))*$D536),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C536,MIN(-(SUM($F536:AA536)-$E536),($E536*(1-$D$308))*$D536),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C536,MIN(-(SUM($F536:AB536)-$E536),($E536*(1-$D$308))*$D536),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C536,MIN(-(SUM($F536:AC536)-$E536),($E536*(1-$D$308))*$D536),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C536,MIN(-(SUM($F536:AD536)-$E536),($E536*(1-$D$308))*$D536),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C536,MIN(-(SUM($F536:AE536)-$E536),($E536*(1-$D$308))*$D536),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C536,MIN(-(SUM($F536:AF536)-$E536),($E536*(1-$D$308))*$D536),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C536,MIN(-(SUM($F536:AG536)-$E536),($E536*(1-$D$308))*$D536),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C536,MIN(-(SUM($F536:AH536)-$E536),($E536*(1-$D$308))*$D536),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C536,MIN(-(SUM($F536:AI536)-$E536),($E536*(1-$D$308))*$D536),0)*AJ$304","v":0}]
[null,null,19,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C537,MIN(-(SUM(F537:$F537)-$E537),($E537*(1-$D$308))*$D537),0)*G$304","v":0},{"$f":"IF(H$306>=$C537,MIN(-(SUM($F537:G537)-$E537),($E537*(1-$D$308))*$D537),0)*H$304","v":0},{"$f":"IF(I$306>=$C537,MIN(-(SUM($F537:H537)-$E537),($E537*(1-$D$308))*$D537),0)*I$304","v":0},{"$f":"IF(J$306>=$C537,MIN(-(SUM($F537:I537)-$E537),($E537*(1-$D$308))*$D537),0)*J$304","v":0},{"$f":"IF(K$306>=$C537,MIN(-(SUM($F537:J537)-$E537),($E537*(1-$D$308))*$D537),0)*K$304","v":0},{"$f":"IF(L$306>=$C537,MIN(-(SUM($F537:K537)-$E537),($E537*(1-$D$308))*$D537),0)*L$304","v":0},{"$f":"IF(M$306>=$C537,MIN(-(SUM($F537:L537)-$E537),($E537*(1-$D$308))*$D537),0)*M$304","v":0},{"$f":"IF(N$306>=$C537,MIN(-(SUM($F537:M537)-$E537),($E537*(1-$D$308))*$D537),0)*N$304","v":0},{"$f":"IF(O$306>=$C537,MIN(-(SUM($F537:N537)-$E537),($E537*(1-$D$308))*$D537),0)*O$304","v":0},{"$f":"IF(P$306>=$C537,MIN(-(SUM($F537:O537)-$E537),($E537*(1-$D$308))*$D537),0)*P$304","v":0},{"$f":"IF(Q$306>=$C537,MIN(-(SUM($F537:P537)-$E537),($E537*(1-$D$308))*$D537),0)*Q$304","v":0},{"$f":"IF(R$306>=$C537,MIN(-(SUM($F537:Q537)-$E537),($E537*(1-$D$308))*$D537),0)*R$304","v":0},{"$f":"IF(S$306>=$C537,MIN(-(SUM($F537:R537)-$E537),($E537*(1-$D$308))*$D537),0)*S$304","v":0},{"$f":"IF(T$306>=$C537,MIN(-(SUM($F537:S537)-$E537),($E537*(1-$D$308))*$D537),0)*T$304","v":0},{"$f":"IF(U$306>=$C537,MIN(-(SUM($F537:T537)-$E537),($E537*(1-$D$308))*$D537),0)*U$304","v":0},{"$f":"IF(V$306>=$C537,MIN(-(SUM($F537:U537)-$E537),($E537*(1-$D$308))*$D537),0)*V$304","v":0},{"$f":"IF(W$306>=$C537,MIN(-(SUM($F537:V537)-$E537),($E537*(1-$D$308))*$D537),0)*W$304","v":0},{"$f":"IF(X$306>=$C537,MIN(-(SUM($F537:W537)-$E537),($E537*(1-$D$308))*$D537),0)*X$304","v":0},{"$f":"IF(Y$306>=$C537,MIN(-(SUM($F537:X537)-$E537),($E537*(1-$D$308))*$D537),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C537,MIN(-(SUM($F537:Y537)-$E537),($E537*(1-$D$308))*$D537),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C537,MIN(-(SUM($F537:Z537)-$E537),($E537*(1-$D$308))*$D537),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C537,MIN(-(SUM($F537:AA537)-$E537),($E537*(1-$D$308))*$D537),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C537,MIN(-(SUM($F537:AB537)-$E537),($E537*(1-$D$308))*$D537),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C537,MIN(-(SUM($F537:AC537)-$E537),($E537*(1-$D$308))*$D537),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C537,MIN(-(SUM($F537:AD537)-$E537),($E537*(1-$D$308))*$D537),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C537,MIN(-(SUM($F537:AE537)-$E537),($E537*(1-$D$308))*$D537),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C537,MIN(-(SUM($F537:AF537)-$E537),($E537*(1-$D$308))*$D537),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C537,MIN(-(SUM($F537:AG537)-$E537),($E537*(1-$D$308))*$D537),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C537,MIN(-(SUM($F537:AH537)-$E537),($E537*(1-$D$308))*$D537),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C537,MIN(-(SUM($F537:AI537)-$E537),($E537*(1-$D$308))*$D537),0)*AJ$304","v":0}]
[null,null,20,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C538,MIN(-(SUM(F538:$F538)-$E538),($E538*(1-$D$308))*$D538),0)*G$304","v":0},{"$f":"IF(H$306>=$C538,MIN(-(SUM($F538:G538)-$E538),($E538*(1-$D$308))*$D538),0)*H$304","v":0},{"$f":"IF(I$306>=$C538,MIN(-(SUM($F538:H538)-$E538),($E538*(1-$D$308))*$D538),0)*I$304","v":0},{"$f":"IF(J$306>=$C538,MIN(-(SUM($F538:I538)-$E538),($E538*(1-$D$308))*$D538),0)*J$304","v":0},{"$f":"IF(K$306>=$C538,MIN(-(SUM($F538:J538)-$E538),($E538*(1-$D$308))*$D538),0)*K$304","v":0},{"$f":"IF(L$306>=$C538,MIN(-(SUM($F538:K538)-$E538),($E538*(1-$D$308))*$D538),0)*L$304","v":0},{"$f":"IF(M$306>=$C538,MIN(-(SUM($F538:L538)-$E538),($E538*(1-$D$308))*$D538),0)*M$304","v":0},{"$f":"IF(N$306>=$C538,MIN(-(SUM($F538:M538)-$E538),($E538*(1-$D$308))*$D538),0)*N$304","v":0},{"$f":"IF(O$306>=$C538,MIN(-(SUM($F538:N538)-$E538),($E538*(1-$D$308))*$D538),0)*O$304","v":0},{"$f":"IF(P$306>=$C538,MIN(-(SUM($F538:O538)-$E538),($E538*(1-$D$308))*$D538),0)*P$304","v":0},{"$f":"IF(Q$306>=$C538,MIN(-(SUM($F538:P538)-$E538),($E538*(1-$D$308))*$D538),0)*Q$304","v":0},{"$f":"IF(R$306>=$C538,MIN(-(SUM($F538:Q538)-$E538),($E538*(1-$D$308))*$D538),0)*R$304","v":0},{"$f":"IF(S$306>=$C538,MIN(-(SUM($F538:R538)-$E538),($E538*(1-$D$308))*$D538),0)*S$304","v":0},{"$f":"IF(T$306>=$C538,MIN(-(SUM($F538:S538)-$E538),($E538*(1-$D$308))*$D538),0)*T$304","v":0},{"$f":"IF(U$306>=$C538,MIN(-(SUM($F538:T538)-$E538),($E538*(1-$D$308))*$D538),0)*U$304","v":0},{"$f":"IF(V$306>=$C538,MIN(-(SUM($F538:U538)-$E538),($E538*(1-$D$308))*$D538),0)*V$304","v":0},{"$f":"IF(W$306>=$C538,MIN(-(SUM($F538:V538)-$E538),($E538*(1-$D$308))*$D538),0)*W$304","v":0},{"$f":"IF(X$306>=$C538,MIN(-(SUM($F538:W538)-$E538),($E538*(1-$D$308))*$D538),0)*X$304","v":0},{"$f":"IF(Y$306>=$C538,MIN(-(SUM($F538:X538)-$E538),($E538*(1-$D$308))*$D538),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C538,MIN(-(SUM($F538:Y538)-$E538),($E538*(1-$D$308))*$D538),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C538,MIN(-(SUM($F538:Z538)-$E538),($E538*(1-$D$308))*$D538),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C538,MIN(-(SUM($F538:AA538)-$E538),($E538*(1-$D$308))*$D538),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C538,MIN(-(SUM($F538:AB538)-$E538),($E538*(1-$D$308))*$D538),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C538,MIN(-(SUM($F538:AC538)-$E538),($E538*(1-$D$308))*$D538),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C538,MIN(-(SUM($F538:AD538)-$E538),($E538*(1-$D$308))*$D538),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C538,MIN(-(SUM($F538:AE538)-$E538),($E538*(1-$D$308))*$D538),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C538,MIN(-(SUM($F538:AF538)-$E538),($E538*(1-$D$308))*$D538),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C538,MIN(-(SUM($F538:AG538)-$E538),($E538*(1-$D$308))*$D538),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C538,MIN(-(SUM($F538:AH538)-$E538),($E538*(1-$D$308))*$D538),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C538,MIN(-(SUM($F538:AI538)-$E538),($E538*(1-$D$308))*$D538),0)*AJ$304","v":0}]
[null,null,21,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C539,MIN(-(SUM(F539:$F539)-$E539),($E539*(1-$D$308))*$D539),0)*G$304","v":0},{"$f":"IF(H$306>=$C539,MIN(-(SUM($F539:G539)-$E539),($E539*(1-$D$308))*$D539),0)*H$304","v":0},{"$f":"IF(I$306>=$C539,MIN(-(SUM($F539:H539)-$E539),($E539*(1-$D$308))*$D539),0)*I$304","v":0},{"$f":"IF(J$306>=$C539,MIN(-(SUM($F539:I539)-$E539),($E539*(1-$D$308))*$D539),0)*J$304","v":0},{"$f":"IF(K$306>=$C539,MIN(-(SUM($F539:J539)-$E539),($E539*(1-$D$308))*$D539),0)*K$304","v":0},{"$f":"IF(L$306>=$C539,MIN(-(SUM($F539:K539)-$E539),($E539*(1-$D$308))*$D539),0)*L$304","v":0},{"$f":"IF(M$306>=$C539,MIN(-(SUM($F539:L539)-$E539),($E539*(1-$D$308))*$D539),0)*M$304","v":0},{"$f":"IF(N$306>=$C539,MIN(-(SUM($F539:M539)-$E539),($E539*(1-$D$308))*$D539),0)*N$304","v":0},{"$f":"IF(O$306>=$C539,MIN(-(SUM($F539:N539)-$E539),($E539*(1-$D$308))*$D539),0)*O$304","v":0},{"$f":"IF(P$306>=$C539,MIN(-(SUM($F539:O539)-$E539),($E539*(1-$D$308))*$D539),0)*P$304","v":0},{"$f":"IF(Q$306>=$C539,MIN(-(SUM($F539:P539)-$E539),($E539*(1-$D$308))*$D539),0)*Q$304","v":0},{"$f":"IF(R$306>=$C539,MIN(-(SUM($F539:Q539)-$E539),($E539*(1-$D$308))*$D539),0)*R$304","v":0},{"$f":"IF(S$306>=$C539,MIN(-(SUM($F539:R539)-$E539),($E539*(1-$D$308))*$D539),0)*S$304","v":0},{"$f":"IF(T$306>=$C539,MIN(-(SUM($F539:S539)-$E539),($E539*(1-$D$308))*$D539),0)*T$304","v":0},{"$f":"IF(U$306>=$C539,MIN(-(SUM($F539:T539)-$E539),($E539*(1-$D$308))*$D539),0)*U$304","v":0},{"$f":"IF(V$306>=$C539,MIN(-(SUM($F539:U539)-$E539),($E539*(1-$D$308))*$D539),0)*V$304","v":0},{"$f":"IF(W$306>=$C539,MIN(-(SUM($F539:V539)-$E539),($E539*(1-$D$308))*$D539),0)*W$304","v":0},{"$f":"IF(X$306>=$C539,MIN(-(SUM($F539:W539)-$E539),($E539*(1-$D$308))*$D539),0)*X$304","v":0},{"$f":"IF(Y$306>=$C539,MIN(-(SUM($F539:X539)-$E539),($E539*(1-$D$308))*$D539),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C539,MIN(-(SUM($F539:Y539)-$E539),($E539*(1-$D$308))*$D539),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C539,MIN(-(SUM($F539:Z539)-$E539),($E539*(1-$D$308))*$D539),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C539,MIN(-(SUM($F539:AA539)-$E539),($E539*(1-$D$308))*$D539),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C539,MIN(-(SUM($F539:AB539)-$E539),($E539*(1-$D$308))*$D539),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C539,MIN(-(SUM($F539:AC539)-$E539),($E539*(1-$D$308))*$D539),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C539,MIN(-(SUM($F539:AD539)-$E539),($E539*(1-$D$308))*$D539),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C539,MIN(-(SUM($F539:AE539)-$E539),($E539*(1-$D$308))*$D539),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C539,MIN(-(SUM($F539:AF539)-$E539),($E539*(1-$D$308))*$D539),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C539,MIN(-(SUM($F539:AG539)-$E539),($E539*(1-$D$308))*$D539),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C539,MIN(-(SUM($F539:AH539)-$E539),($E539*(1-$D$308))*$D539),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C539,MIN(-(SUM($F539:AI539)-$E539),($E539*(1-$D$308))*$D539),0)*AJ$304","v":0}]
[null,null,22,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C540,MIN(-(SUM(F540:$F540)-$E540),($E540*(1-$D$308))*$D540),0)*G$304","v":0},{"$f":"IF(H$306>=$C540,MIN(-(SUM($F540:G540)-$E540),($E540*(1-$D$308))*$D540),0)*H$304","v":0},{"$f":"IF(I$306>=$C540,MIN(-(SUM($F540:H540)-$E540),($E540*(1-$D$308))*$D540),0)*I$304","v":0},{"$f":"IF(J$306>=$C540,MIN(-(SUM($F540:I540)-$E540),($E540*(1-$D$308))*$D540),0)*J$304","v":0},{"$f":"IF(K$306>=$C540,MIN(-(SUM($F540:J540)-$E540),($E540*(1-$D$308))*$D540),0)*K$304","v":0},{"$f":"IF(L$306>=$C540,MIN(-(SUM($F540:K540)-$E540),($E540*(1-$D$308))*$D540),0)*L$304","v":0},{"$f":"IF(M$306>=$C540,MIN(-(SUM($F540:L540)-$E540),($E540*(1-$D$308))*$D540),0)*M$304","v":0},{"$f":"IF(N$306>=$C540,MIN(-(SUM($F540:M540)-$E540),($E540*(1-$D$308))*$D540),0)*N$304","v":0},{"$f":"IF(O$306>=$C540,MIN(-(SUM($F540:N540)-$E540),($E540*(1-$D$308))*$D540),0)*O$304","v":0},{"$f":"IF(P$306>=$C540,MIN(-(SUM($F540:O540)-$E540),($E540*(1-$D$308))*$D540),0)*P$304","v":0},{"$f":"IF(Q$306>=$C540,MIN(-(SUM($F540:P540)-$E540),($E540*(1-$D$308))*$D540),0)*Q$304","v":0},{"$f":"IF(R$306>=$C540,MIN(-(SUM($F540:Q540)-$E540),($E540*(1-$D$308))*$D540),0)*R$304","v":0},{"$f":"IF(S$306>=$C540,MIN(-(SUM($F540:R540)-$E540),($E540*(1-$D$308))*$D540),0)*S$304","v":0},{"$f":"IF(T$306>=$C540,MIN(-(SUM($F540:S540)-$E540),($E540*(1-$D$308))*$D540),0)*T$304","v":0},{"$f":"IF(U$306>=$C540,MIN(-(SUM($F540:T540)-$E540),($E540*(1-$D$308))*$D540),0)*U$304","v":0},{"$f":"IF(V$306>=$C540,MIN(-(SUM($F540:U540)-$E540),($E540*(1-$D$308))*$D540),0)*V$304","v":0},{"$f":"IF(W$306>=$C540,MIN(-(SUM($F540:V540)-$E540),($E540*(1-$D$308))*$D540),0)*W$304","v":0},{"$f":"IF(X$306>=$C540,MIN(-(SUM($F540:W540)-$E540),($E540*(1-$D$308))*$D540),0)*X$304","v":0},{"$f":"IF(Y$306>=$C540,MIN(-(SUM($F540:X540)-$E540),($E540*(1-$D$308))*$D540),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C540,MIN(-(SUM($F540:Y540)-$E540),($E540*(1-$D$308))*$D540),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C540,MIN(-(SUM($F540:Z540)-$E540),($E540*(1-$D$308))*$D540),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C540,MIN(-(SUM($F540:AA540)-$E540),($E540*(1-$D$308))*$D540),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C540,MIN(-(SUM($F540:AB540)-$E540),($E540*(1-$D$308))*$D540),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C540,MIN(-(SUM($F540:AC540)-$E540),($E540*(1-$D$308))*$D540),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C540,MIN(-(SUM($F540:AD540)-$E540),($E540*(1-$D$308))*$D540),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C540,MIN(-(SUM($F540:AE540)-$E540),($E540*(1-$D$308))*$D540),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C540,MIN(-(SUM($F540:AF540)-$E540),($E540*(1-$D$308))*$D540),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C540,MIN(-(SUM($F540:AG540)-$E540),($E540*(1-$D$308))*$D540),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C540,MIN(-(SUM($F540:AH540)-$E540),($E540*(1-$D$308))*$D540),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C540,MIN(-(SUM($F540:AI540)-$E540),($E540*(1-$D$308))*$D540),0)*AJ$304","v":0}]
[null,null,23,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C541,MIN(-(SUM(F541:$F541)-$E541),($E541*(1-$D$308))*$D541),0)*G$304","v":0},{"$f":"IF(H$306>=$C541,MIN(-(SUM($F541:G541)-$E541),($E541*(1-$D$308))*$D541),0)*H$304","v":0},{"$f":"IF(I$306>=$C541,MIN(-(SUM($F541:H541)-$E541),($E541*(1-$D$308))*$D541),0)*I$304","v":0},{"$f":"IF(J$306>=$C541,MIN(-(SUM($F541:I541)-$E541),($E541*(1-$D$308))*$D541),0)*J$304","v":0},{"$f":"IF(K$306>=$C541,MIN(-(SUM($F541:J541)-$E541),($E541*(1-$D$308))*$D541),0)*K$304","v":0},{"$f":"IF(L$306>=$C541,MIN(-(SUM($F541:K541)-$E541),($E541*(1-$D$308))*$D541),0)*L$304","v":0},{"$f":"IF(M$306>=$C541,MIN(-(SUM($F541:L541)-$E541),($E541*(1-$D$308))*$D541),0)*M$304","v":0},{"$f":"IF(N$306>=$C541,MIN(-(SUM($F541:M541)-$E541),($E541*(1-$D$308))*$D541),0)*N$304","v":0},{"$f":"IF(O$306>=$C541,MIN(-(SUM($F541:N541)-$E541),($E541*(1-$D$308))*$D541),0)*O$304","v":0},{"$f":"IF(P$306>=$C541,MIN(-(SUM($F541:O541)-$E541),($E541*(1-$D$308))*$D541),0)*P$304","v":0},{"$f":"IF(Q$306>=$C541,MIN(-(SUM($F541:P541)-$E541),($E541*(1-$D$308))*$D541),0)*Q$304","v":0},{"$f":"IF(R$306>=$C541,MIN(-(SUM($F541:Q541)-$E541),($E541*(1-$D$308))*$D541),0)*R$304","v":0},{"$f":"IF(S$306>=$C541,MIN(-(SUM($F541:R541)-$E541),($E541*(1-$D$308))*$D541),0)*S$304","v":0},{"$f":"IF(T$306>=$C541,MIN(-(SUM($F541:S541)-$E541),($E541*(1-$D$308))*$D541),0)*T$304","v":0},{"$f":"IF(U$306>=$C541,MIN(-(SUM($F541:T541)-$E541),($E541*(1-$D$308))*$D541),0)*U$304","v":0},{"$f":"IF(V$306>=$C541,MIN(-(SUM($F541:U541)-$E541),($E541*(1-$D$308))*$D541),0)*V$304","v":0},{"$f":"IF(W$306>=$C541,MIN(-(SUM($F541:V541)-$E541),($E541*(1-$D$308))*$D541),0)*W$304","v":0},{"$f":"IF(X$306>=$C541,MIN(-(SUM($F541:W541)-$E541),($E541*(1-$D$308))*$D541),0)*X$304","v":0},{"$f":"IF(Y$306>=$C541,MIN(-(SUM($F541:X541)-$E541),($E541*(1-$D$308))*$D541),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C541,MIN(-(SUM($F541:Y541)-$E541),($E541*(1-$D$308))*$D541),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C541,MIN(-(SUM($F541:Z541)-$E541),($E541*(1-$D$308))*$D541),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C541,MIN(-(SUM($F541:AA541)-$E541),($E541*(1-$D$308))*$D541),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C541,MIN(-(SUM($F541:AB541)-$E541),($E541*(1-$D$308))*$D541),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C541,MIN(-(SUM($F541:AC541)-$E541),($E541*(1-$D$308))*$D541),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C541,MIN(-(SUM($F541:AD541)-$E541),($E541*(1-$D$308))*$D541),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C541,MIN(-(SUM($F541:AE541)-$E541),($E541*(1-$D$308))*$D541),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C541,MIN(-(SUM($F541:AF541)-$E541),($E541*(1-$D$308))*$D541),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C541,MIN(-(SUM($F541:AG541)-$E541),($E541*(1-$D$308))*$D541),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C541,MIN(-(SUM($F541:AH541)-$E541),($E541*(1-$D$308))*$D541),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C541,MIN(-(SUM($F541:AI541)-$E541),($E541*(1-$D$308))*$D541),0)*AJ$304","v":0}]
[null,null,24,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C542,MIN(-(SUM(F542:$F542)-$E542),($E542*(1-$D$308))*$D542),0)*G$304","v":0},{"$f":"IF(H$306>=$C542,MIN(-(SUM($F542:G542)-$E542),($E542*(1-$D$308))*$D542),0)*H$304","v":0},{"$f":"IF(I$306>=$C542,MIN(-(SUM($F542:H542)-$E542),($E542*(1-$D$308))*$D542),0)*I$304","v":0},{"$f":"IF(J$306>=$C542,MIN(-(SUM($F542:I542)-$E542),($E542*(1-$D$308))*$D542),0)*J$304","v":0},{"$f":"IF(K$306>=$C542,MIN(-(SUM($F542:J542)-$E542),($E542*(1-$D$308))*$D542),0)*K$304","v":0},{"$f":"IF(L$306>=$C542,MIN(-(SUM($F542:K542)-$E542),($E542*(1-$D$308))*$D542),0)*L$304","v":0},{"$f":"IF(M$306>=$C542,MIN(-(SUM($F542:L542)-$E542),($E542*(1-$D$308))*$D542),0)*M$304","v":0},{"$f":"IF(N$306>=$C542,MIN(-(SUM($F542:M542)-$E542),($E542*(1-$D$308))*$D542),0)*N$304","v":0},{"$f":"IF(O$306>=$C542,MIN(-(SUM($F542:N542)-$E542),($E542*(1-$D$308))*$D542),0)*O$304","v":0},{"$f":"IF(P$306>=$C542,MIN(-(SUM($F542:O542)-$E542),($E542*(1-$D$308))*$D542),0)*P$304","v":0},{"$f":"IF(Q$306>=$C542,MIN(-(SUM($F542:P542)-$E542),($E542*(1-$D$308))*$D542),0)*Q$304","v":0},{"$f":"IF(R$306>=$C542,MIN(-(SUM($F542:Q542)-$E542),($E542*(1-$D$308))*$D542),0)*R$304","v":0},{"$f":"IF(S$306>=$C542,MIN(-(SUM($F542:R542)-$E542),($E542*(1-$D$308))*$D542),0)*S$304","v":0},{"$f":"IF(T$306>=$C542,MIN(-(SUM($F542:S542)-$E542),($E542*(1-$D$308))*$D542),0)*T$304","v":0},{"$f":"IF(U$306>=$C542,MIN(-(SUM($F542:T542)-$E542),($E542*(1-$D$308))*$D542),0)*U$304","v":0},{"$f":"IF(V$306>=$C542,MIN(-(SUM($F542:U542)-$E542),($E542*(1-$D$308))*$D542),0)*V$304","v":0},{"$f":"IF(W$306>=$C542,MIN(-(SUM($F542:V542)-$E542),($E542*(1-$D$308))*$D542),0)*W$304","v":0},{"$f":"IF(X$306>=$C542,MIN(-(SUM($F542:W542)-$E542),($E542*(1-$D$308))*$D542),0)*X$304","v":0},{"$f":"IF(Y$306>=$C542,MIN(-(SUM($F542:X542)-$E542),($E542*(1-$D$308))*$D542),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C542,MIN(-(SUM($F542:Y542)-$E542),($E542*(1-$D$308))*$D542),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C542,MIN(-(SUM($F542:Z542)-$E542),($E542*(1-$D$308))*$D542),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C542,MIN(-(SUM($F542:AA542)-$E542),($E542*(1-$D$308))*$D542),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C542,MIN(-(SUM($F542:AB542)-$E542),($E542*(1-$D$308))*$D542),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C542,MIN(-(SUM($F542:AC542)-$E542),($E542*(1-$D$308))*$D542),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C542,MIN(-(SUM($F542:AD542)-$E542),($E542*(1-$D$308))*$D542),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C542,MIN(-(SUM($F542:AE542)-$E542),($E542*(1-$D$308))*$D542),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C542,MIN(-(SUM($F542:AF542)-$E542),($E542*(1-$D$308))*$D542),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C542,MIN(-(SUM($F542:AG542)-$E542),($E542*(1-$D$308))*$D542),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C542,MIN(-(SUM($F542:AH542)-$E542),($E542*(1-$D$308))*$D542),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C542,MIN(-(SUM($F542:AI542)-$E542),($E542*(1-$D$308))*$D542),0)*AJ$304","v":0}]
[null,null,25,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C543,MIN(-(SUM(F543:$F543)-$E543),($E543*(1-$D$308))*$D543),0)*G$304","v":0},{"$f":"IF(H$306>=$C543,MIN(-(SUM($F543:G543)-$E543),($E543*(1-$D$308))*$D543),0)*H$304","v":0},{"$f":"IF(I$306>=$C543,MIN(-(SUM($F543:H543)-$E543),($E543*(1-$D$308))*$D543),0)*I$304","v":0},{"$f":"IF(J$306>=$C543,MIN(-(SUM($F543:I543)-$E543),($E543*(1-$D$308))*$D543),0)*J$304","v":0},{"$f":"IF(K$306>=$C543,MIN(-(SUM($F543:J543)-$E543),($E543*(1-$D$308))*$D543),0)*K$304","v":0},{"$f":"IF(L$306>=$C543,MIN(-(SUM($F543:K543)-$E543),($E543*(1-$D$308))*$D543),0)*L$304","v":0},{"$f":"IF(M$306>=$C543,MIN(-(SUM($F543:L543)-$E543),($E543*(1-$D$308))*$D543),0)*M$304","v":0},{"$f":"IF(N$306>=$C543,MIN(-(SUM($F543:M543)-$E543),($E543*(1-$D$308))*$D543),0)*N$304","v":0},{"$f":"IF(O$306>=$C543,MIN(-(SUM($F543:N543)-$E543),($E543*(1-$D$308))*$D543),0)*O$304","v":0},{"$f":"IF(P$306>=$C543,MIN(-(SUM($F543:O543)-$E543),($E543*(1-$D$308))*$D543),0)*P$304","v":0},{"$f":"IF(Q$306>=$C543,MIN(-(SUM($F543:P543)-$E543),($E543*(1-$D$308))*$D543),0)*Q$304","v":0},{"$f":"IF(R$306>=$C543,MIN(-(SUM($F543:Q543)-$E543),($E543*(1-$D$308))*$D543),0)*R$304","v":0},{"$f":"IF(S$306>=$C543,MIN(-(SUM($F543:R543)-$E543),($E543*(1-$D$308))*$D543),0)*S$304","v":0},{"$f":"IF(T$306>=$C543,MIN(-(SUM($F543:S543)-$E543),($E543*(1-$D$308))*$D543),0)*T$304","v":0},{"$f":"IF(U$306>=$C543,MIN(-(SUM($F543:T543)-$E543),($E543*(1-$D$308))*$D543),0)*U$304","v":0},{"$f":"IF(V$306>=$C543,MIN(-(SUM($F543:U543)-$E543),($E543*(1-$D$308))*$D543),0)*V$304","v":0},{"$f":"IF(W$306>=$C543,MIN(-(SUM($F543:V543)-$E543),($E543*(1-$D$308))*$D543),0)*W$304","v":0},{"$f":"IF(X$306>=$C543,MIN(-(SUM($F543:W543)-$E543),($E543*(1-$D$308))*$D543),0)*X$304","v":0},{"$f":"IF(Y$306>=$C543,MIN(-(SUM($F543:X543)-$E543),($E543*(1-$D$308))*$D543),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C543,MIN(-(SUM($F543:Y543)-$E543),($E543*(1-$D$308))*$D543),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C543,MIN(-(SUM($F543:Z543)-$E543),($E543*(1-$D$308))*$D543),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C543,MIN(-(SUM($F543:AA543)-$E543),($E543*(1-$D$308))*$D543),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C543,MIN(-(SUM($F543:AB543)-$E543),($E543*(1-$D$308))*$D543),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C543,MIN(-(SUM($F543:AC543)-$E543),($E543*(1-$D$308))*$D543),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C543,MIN(-(SUM($F543:AD543)-$E543),($E543*(1-$D$308))*$D543),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C543,MIN(-(SUM($F543:AE543)-$E543),($E543*(1-$D$308))*$D543),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C543,MIN(-(SUM($F543:AF543)-$E543),($E543*(1-$D$308))*$D543),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C543,MIN(-(SUM($F543:AG543)-$E543),($E543*(1-$D$308))*$D543),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C543,MIN(-(SUM($F543:AH543)-$E543),($E543*(1-$D$308))*$D543),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C543,MIN(-(SUM($F543:AI543)-$E543),($E543*(1-$D$308))*$D543),0)*AJ$304","v":0}]
[null,null,26,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C544,MIN(-(SUM(F544:$F544)-$E544),($E544*(1-$D$308))*$D544),0)*G$304","v":0},{"$f":"IF(H$306>=$C544,MIN(-(SUM($F544:G544)-$E544),($E544*(1-$D$308))*$D544),0)*H$304","v":0},{"$f":"IF(I$306>=$C544,MIN(-(SUM($F544:H544)-$E544),($E544*(1-$D$308))*$D544),0)*I$304","v":0},{"$f":"IF(J$306>=$C544,MIN(-(SUM($F544:I544)-$E544),($E544*(1-$D$308))*$D544),0)*J$304","v":0},{"$f":"IF(K$306>=$C544,MIN(-(SUM($F544:J544)-$E544),($E544*(1-$D$308))*$D544),0)*K$304","v":0},{"$f":"IF(L$306>=$C544,MIN(-(SUM($F544:K544)-$E544),($E544*(1-$D$308))*$D544),0)*L$304","v":0},{"$f":"IF(M$306>=$C544,MIN(-(SUM($F544:L544)-$E544),($E544*(1-$D$308))*$D544),0)*M$304","v":0},{"$f":"IF(N$306>=$C544,MIN(-(SUM($F544:M544)-$E544),($E544*(1-$D$308))*$D544),0)*N$304","v":0},{"$f":"IF(O$306>=$C544,MIN(-(SUM($F544:N544)-$E544),($E544*(1-$D$308))*$D544),0)*O$304","v":0},{"$f":"IF(P$306>=$C544,MIN(-(SUM($F544:O544)-$E544),($E544*(1-$D$308))*$D544),0)*P$304","v":0},{"$f":"IF(Q$306>=$C544,MIN(-(SUM($F544:P544)-$E544),($E544*(1-$D$308))*$D544),0)*Q$304","v":0},{"$f":"IF(R$306>=$C544,MIN(-(SUM($F544:Q544)-$E544),($E544*(1-$D$308))*$D544),0)*R$304","v":0},{"$f":"IF(S$306>=$C544,MIN(-(SUM($F544:R544)-$E544),($E544*(1-$D$308))*$D544),0)*S$304","v":0},{"$f":"IF(T$306>=$C544,MIN(-(SUM($F544:S544)-$E544),($E544*(1-$D$308))*$D544),0)*T$304","v":0},{"$f":"IF(U$306>=$C544,MIN(-(SUM($F544:T544)-$E544),($E544*(1-$D$308))*$D544),0)*U$304","v":0},{"$f":"IF(V$306>=$C544,MIN(-(SUM($F544:U544)-$E544),($E544*(1-$D$308))*$D544),0)*V$304","v":0},{"$f":"IF(W$306>=$C544,MIN(-(SUM($F544:V544)-$E544),($E544*(1-$D$308))*$D544),0)*W$304","v":0},{"$f":"IF(X$306>=$C544,MIN(-(SUM($F544:W544)-$E544),($E544*(1-$D$308))*$D544),0)*X$304","v":0},{"$f":"IF(Y$306>=$C544,MIN(-(SUM($F544:X544)-$E544),($E544*(1-$D$308))*$D544),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C544,MIN(-(SUM($F544:Y544)-$E544),($E544*(1-$D$308))*$D544),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C544,MIN(-(SUM($F544:Z544)-$E544),($E544*(1-$D$308))*$D544),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C544,MIN(-(SUM($F544:AA544)-$E544),($E544*(1-$D$308))*$D544),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C544,MIN(-(SUM($F544:AB544)-$E544),($E544*(1-$D$308))*$D544),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C544,MIN(-(SUM($F544:AC544)-$E544),($E544*(1-$D$308))*$D544),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C544,MIN(-(SUM($F544:AD544)-$E544),($E544*(1-$D$308))*$D544),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C544,MIN(-(SUM($F544:AE544)-$E544),($E544*(1-$D$308))*$D544),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C544,MIN(-(SUM($F544:AF544)-$E544),($E544*(1-$D$308))*$D544),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C544,MIN(-(SUM($F544:AG544)-$E544),($E544*(1-$D$308))*$D544),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C544,MIN(-(SUM($F544:AH544)-$E544),($E544*(1-$D$308))*$D544),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C544,MIN(-(SUM($F544:AI544)-$E544),($E544*(1-$D$308))*$D544),0)*AJ$304","v":0}]
[null,null,27,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C545,MIN(-(SUM(F545:$F545)-$E545),($E545*(1-$D$308))*$D545),0)*G$304","v":0},{"$f":"IF(H$306>=$C545,MIN(-(SUM($F545:G545)-$E545),($E545*(1-$D$308))*$D545),0)*H$304","v":0},{"$f":"IF(I$306>=$C545,MIN(-(SUM($F545:H545)-$E545),($E545*(1-$D$308))*$D545),0)*I$304","v":0},{"$f":"IF(J$306>=$C545,MIN(-(SUM($F545:I545)-$E545),($E545*(1-$D$308))*$D545),0)*J$304","v":0},{"$f":"IF(K$306>=$C545,MIN(-(SUM($F545:J545)-$E545),($E545*(1-$D$308))*$D545),0)*K$304","v":0},{"$f":"IF(L$306>=$C545,MIN(-(SUM($F545:K545)-$E545),($E545*(1-$D$308))*$D545),0)*L$304","v":0},{"$f":"IF(M$306>=$C545,MIN(-(SUM($F545:L545)-$E545),($E545*(1-$D$308))*$D545),0)*M$304","v":0},{"$f":"IF(N$306>=$C545,MIN(-(SUM($F545:M545)-$E545),($E545*(1-$D$308))*$D545),0)*N$304","v":0},{"$f":"IF(O$306>=$C545,MIN(-(SUM($F545:N545)-$E545),($E545*(1-$D$308))*$D545),0)*O$304","v":0},{"$f":"IF(P$306>=$C545,MIN(-(SUM($F545:O545)-$E545),($E545*(1-$D$308))*$D545),0)*P$304","v":0},{"$f":"IF(Q$306>=$C545,MIN(-(SUM($F545:P545)-$E545),($E545*(1-$D$308))*$D545),0)*Q$304","v":0},{"$f":"IF(R$306>=$C545,MIN(-(SUM($F545:Q545)-$E545),($E545*(1-$D$308))*$D545),0)*R$304","v":0},{"$f":"IF(S$306>=$C545,MIN(-(SUM($F545:R545)-$E545),($E545*(1-$D$308))*$D545),0)*S$304","v":0},{"$f":"IF(T$306>=$C545,MIN(-(SUM($F545:S545)-$E545),($E545*(1-$D$308))*$D545),0)*T$304","v":0},{"$f":"IF(U$306>=$C545,MIN(-(SUM($F545:T545)-$E545),($E545*(1-$D$308))*$D545),0)*U$304","v":0},{"$f":"IF(V$306>=$C545,MIN(-(SUM($F545:U545)-$E545),($E545*(1-$D$308))*$D545),0)*V$304","v":0},{"$f":"IF(W$306>=$C545,MIN(-(SUM($F545:V545)-$E545),($E545*(1-$D$308))*$D545),0)*W$304","v":0},{"$f":"IF(X$306>=$C545,MIN(-(SUM($F545:W545)-$E545),($E545*(1-$D$308))*$D545),0)*X$304","v":0},{"$f":"IF(Y$306>=$C545,MIN(-(SUM($F545:X545)-$E545),($E545*(1-$D$308))*$D545),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C545,MIN(-(SUM($F545:Y545)-$E545),($E545*(1-$D$308))*$D545),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C545,MIN(-(SUM($F545:Z545)-$E545),($E545*(1-$D$308))*$D545),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C545,MIN(-(SUM($F545:AA545)-$E545),($E545*(1-$D$308))*$D545),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C545,MIN(-(SUM($F545:AB545)-$E545),($E545*(1-$D$308))*$D545),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C545,MIN(-(SUM($F545:AC545)-$E545),($E545*(1-$D$308))*$D545),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C545,MIN(-(SUM($F545:AD545)-$E545),($E545*(1-$D$308))*$D545),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C545,MIN(-(SUM($F545:AE545)-$E545),($E545*(1-$D$308))*$D545),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C545,MIN(-(SUM($F545:AF545)-$E545),($E545*(1-$D$308))*$D545),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C545,MIN(-(SUM($F545:AG545)-$E545),($E545*(1-$D$308))*$D545),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C545,MIN(-(SUM($F545:AH545)-$E545),($E545*(1-$D$308))*$D545),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C545,MIN(-(SUM($F545:AI545)-$E545),($E545*(1-$D$308))*$D545),0)*AJ$304","v":0}]
[null,null,28,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C546,MIN(-(SUM(F546:$F546)-$E546),($E546*(1-$D$308))*$D546),0)*G$304","v":0},{"$f":"IF(H$306>=$C546,MIN(-(SUM($F546:G546)-$E546),($E546*(1-$D$308))*$D546),0)*H$304","v":0},{"$f":"IF(I$306>=$C546,MIN(-(SUM($F546:H546)-$E546),($E546*(1-$D$308))*$D546),0)*I$304","v":0},{"$f":"IF(J$306>=$C546,MIN(-(SUM($F546:I546)-$E546),($E546*(1-$D$308))*$D546),0)*J$304","v":0},{"$f":"IF(K$306>=$C546,MIN(-(SUM($F546:J546)-$E546),($E546*(1-$D$308))*$D546),0)*K$304","v":0},{"$f":"IF(L$306>=$C546,MIN(-(SUM($F546:K546)-$E546),($E546*(1-$D$308))*$D546),0)*L$304","v":0},{"$f":"IF(M$306>=$C546,MIN(-(SUM($F546:L546)-$E546),($E546*(1-$D$308))*$D546),0)*M$304","v":0},{"$f":"IF(N$306>=$C546,MIN(-(SUM($F546:M546)-$E546),($E546*(1-$D$308))*$D546),0)*N$304","v":0},{"$f":"IF(O$306>=$C546,MIN(-(SUM($F546:N546)-$E546),($E546*(1-$D$308))*$D546),0)*O$304","v":0},{"$f":"IF(P$306>=$C546,MIN(-(SUM($F546:O546)-$E546),($E546*(1-$D$308))*$D546),0)*P$304","v":0},{"$f":"IF(Q$306>=$C546,MIN(-(SUM($F546:P546)-$E546),($E546*(1-$D$308))*$D546),0)*Q$304","v":0},{"$f":"IF(R$306>=$C546,MIN(-(SUM($F546:Q546)-$E546),($E546*(1-$D$308))*$D546),0)*R$304","v":0},{"$f":"IF(S$306>=$C546,MIN(-(SUM($F546:R546)-$E546),($E546*(1-$D$308))*$D546),0)*S$304","v":0},{"$f":"IF(T$306>=$C546,MIN(-(SUM($F546:S546)-$E546),($E546*(1-$D$308))*$D546),0)*T$304","v":0},{"$f":"IF(U$306>=$C546,MIN(-(SUM($F546:T546)-$E546),($E546*(1-$D$308))*$D546),0)*U$304","v":0},{"$f":"IF(V$306>=$C546,MIN(-(SUM($F546:U546)-$E546),($E546*(1-$D$308))*$D546),0)*V$304","v":0},{"$f":"IF(W$306>=$C546,MIN(-(SUM($F546:V546)-$E546),($E546*(1-$D$308))*$D546),0)*W$304","v":0},{"$f":"IF(X$306>=$C546,MIN(-(SUM($F546:W546)-$E546),($E546*(1-$D$308))*$D546),0)*X$304","v":0},{"$f":"IF(Y$306>=$C546,MIN(-(SUM($F546:X546)-$E546),($E546*(1-$D$308))*$D546),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C546,MIN(-(SUM($F546:Y546)-$E546),($E546*(1-$D$308))*$D546),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C546,MIN(-(SUM($F546:Z546)-$E546),($E546*(1-$D$308))*$D546),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C546,MIN(-(SUM($F546:AA546)-$E546),($E546*(1-$D$308))*$D546),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C546,MIN(-(SUM($F546:AB546)-$E546),($E546*(1-$D$308))*$D546),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C546,MIN(-(SUM($F546:AC546)-$E546),($E546*(1-$D$308))*$D546),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C546,MIN(-(SUM($F546:AD546)-$E546),($E546*(1-$D$308))*$D546),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C546,MIN(-(SUM($F546:AE546)-$E546),($E546*(1-$D$308))*$D546),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C546,MIN(-(SUM($F546:AF546)-$E546),($E546*(1-$D$308))*$D546),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C546,MIN(-(SUM($F546:AG546)-$E546),($E546*(1-$D$308))*$D546),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C546,MIN(-(SUM($F546:AH546)-$E546),($E546*(1-$D$308))*$D546),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C546,MIN(-(SUM($F546:AI546)-$E546),($E546*(1-$D$308))*$D546),0)*AJ$304","v":0}]
[null,null,29,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C547,MIN(-(SUM(F547:$F547)-$E547),($E547*(1-$D$308))*$D547),0)*G$304","v":0},{"$f":"IF(H$306>=$C547,MIN(-(SUM($F547:G547)-$E547),($E547*(1-$D$308))*$D547),0)*H$304","v":0},{"$f":"IF(I$306>=$C547,MIN(-(SUM($F547:H547)-$E547),($E547*(1-$D$308))*$D547),0)*I$304","v":0},{"$f":"IF(J$306>=$C547,MIN(-(SUM($F547:I547)-$E547),($E547*(1-$D$308))*$D547),0)*J$304","v":0},{"$f":"IF(K$306>=$C547,MIN(-(SUM($F547:J547)-$E547),($E547*(1-$D$308))*$D547),0)*K$304","v":0},{"$f":"IF(L$306>=$C547,MIN(-(SUM($F547:K547)-$E547),($E547*(1-$D$308))*$D547),0)*L$304","v":0},{"$f":"IF(M$306>=$C547,MIN(-(SUM($F547:L547)-$E547),($E547*(1-$D$308))*$D547),0)*M$304","v":0},{"$f":"IF(N$306>=$C547,MIN(-(SUM($F547:M547)-$E547),($E547*(1-$D$308))*$D547),0)*N$304","v":0},{"$f":"IF(O$306>=$C547,MIN(-(SUM($F547:N547)-$E547),($E547*(1-$D$308))*$D547),0)*O$304","v":0},{"$f":"IF(P$306>=$C547,MIN(-(SUM($F547:O547)-$E547),($E547*(1-$D$308))*$D547),0)*P$304","v":0},{"$f":"IF(Q$306>=$C547,MIN(-(SUM($F547:P547)-$E547),($E547*(1-$D$308))*$D547),0)*Q$304","v":0},{"$f":"IF(R$306>=$C547,MIN(-(SUM($F547:Q547)-$E547),($E547*(1-$D$308))*$D547),0)*R$304","v":0},{"$f":"IF(S$306>=$C547,MIN(-(SUM($F547:R547)-$E547),($E547*(1-$D$308))*$D547),0)*S$304","v":0},{"$f":"IF(T$306>=$C547,MIN(-(SUM($F547:S547)-$E547),($E547*(1-$D$308))*$D547),0)*T$304","v":0},{"$f":"IF(U$306>=$C547,MIN(-(SUM($F547:T547)-$E547),($E547*(1-$D$308))*$D547),0)*U$304","v":0},{"$f":"IF(V$306>=$C547,MIN(-(SUM($F547:U547)-$E547),($E547*(1-$D$308))*$D547),0)*V$304","v":0},{"$f":"IF(W$306>=$C547,MIN(-(SUM($F547:V547)-$E547),($E547*(1-$D$308))*$D547),0)*W$304","v":0},{"$f":"IF(X$306>=$C547,MIN(-(SUM($F547:W547)-$E547),($E547*(1-$D$308))*$D547),0)*X$304","v":0},{"$f":"IF(Y$306>=$C547,MIN(-(SUM($F547:X547)-$E547),($E547*(1-$D$308))*$D547),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C547,MIN(-(SUM($F547:Y547)-$E547),($E547*(1-$D$308))*$D547),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C547,MIN(-(SUM($F547:Z547)-$E547),($E547*(1-$D$308))*$D547),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C547,MIN(-(SUM($F547:AA547)-$E547),($E547*(1-$D$308))*$D547),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C547,MIN(-(SUM($F547:AB547)-$E547),($E547*(1-$D$308))*$D547),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C547,MIN(-(SUM($F547:AC547)-$E547),($E547*(1-$D$308))*$D547),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C547,MIN(-(SUM($F547:AD547)-$E547),($E547*(1-$D$308))*$D547),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C547,MIN(-(SUM($F547:AE547)-$E547),($E547*(1-$D$308))*$D547),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C547,MIN(-(SUM($F547:AF547)-$E547),($E547*(1-$D$308))*$D547),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C547,MIN(-(SUM($F547:AG547)-$E547),($E547*(1-$D$308))*$D547),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C547,MIN(-(SUM($F547:AH547)-$E547),($E547*(1-$D$308))*$D547),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C547,MIN(-(SUM($F547:AI547)-$E547),($E547*(1-$D$308))*$D547),0)*AJ$304","v":0}]
[null,null,30,{"$f":"Inputs!$D$146","v":0},0,null,{"$f":"IF(G$306>=$C548,MIN(-(SUM(F548:$F548)-$E548),($E548*(1-$D$308))*$D548),0)*G$304","v":0},{"$f":"IF(H$306>=$C548,MIN(-(SUM($F548:G548)-$E548),($E548*(1-$D$308))*$D548),0)*H$304","v":0},{"$f":"IF(I$306>=$C548,MIN(-(SUM($F548:H548)-$E548),($E548*(1-$D$308))*$D548),0)*I$304","v":0},{"$f":"IF(J$306>=$C548,MIN(-(SUM($F548:I548)-$E548),($E548*(1-$D$308))*$D548),0)*J$304","v":0},{"$f":"IF(K$306>=$C548,MIN(-(SUM($F548:J548)-$E548),($E548*(1-$D$308))*$D548),0)*K$304","v":0},{"$f":"IF(L$306>=$C548,MIN(-(SUM($F548:K548)-$E548),($E548*(1-$D$308))*$D548),0)*L$304","v":0},{"$f":"IF(M$306>=$C548,MIN(-(SUM($F548:L548)-$E548),($E548*(1-$D$308))*$D548),0)*M$304","v":0},{"$f":"IF(N$306>=$C548,MIN(-(SUM($F548:M548)-$E548),($E548*(1-$D$308))*$D548),0)*N$304","v":0},{"$f":"IF(O$306>=$C548,MIN(-(SUM($F548:N548)-$E548),($E548*(1-$D$308))*$D548),0)*O$304","v":0},{"$f":"IF(P$306>=$C548,MIN(-(SUM($F548:O548)-$E548),($E548*(1-$D$308))*$D548),0)*P$304","v":0},{"$f":"IF(Q$306>=$C548,MIN(-(SUM($F548:P548)-$E548),($E548*(1-$D$308))*$D548),0)*Q$304","v":0},{"$f":"IF(R$306>=$C548,MIN(-(SUM($F548:Q548)-$E548),($E548*(1-$D$308))*$D548),0)*R$304","v":0},{"$f":"IF(S$306>=$C548,MIN(-(SUM($F548:R548)-$E548),($E548*(1-$D$308))*$D548),0)*S$304","v":0},{"$f":"IF(T$306>=$C548,MIN(-(SUM($F548:S548)-$E548),($E548*(1-$D$308))*$D548),0)*T$304","v":0},{"$f":"IF(U$306>=$C548,MIN(-(SUM($F548:T548)-$E548),($E548*(1-$D$308))*$D548),0)*U$304","v":0},{"$f":"IF(V$306>=$C548,MIN(-(SUM($F548:U548)-$E548),($E548*(1-$D$308))*$D548),0)*V$304","v":0},{"$f":"IF(W$306>=$C548,MIN(-(SUM($F548:V548)-$E548),($E548*(1-$D$308))*$D548),0)*W$304","v":0},{"$f":"IF(X$306>=$C548,MIN(-(SUM($F548:W548)-$E548),($E548*(1-$D$308))*$D548),0)*X$304","v":0},{"$f":"IF(Y$306>=$C548,MIN(-(SUM($F548:X548)-$E548),($E548*(1-$D$308))*$D548),0)*Y$304","v":0},{"$f":"IF(Z$306>=$C548,MIN(-(SUM($F548:Y548)-$E548),($E548*(1-$D$308))*$D548),0)*Z$304","v":0},{"$f":"IF(AA$306>=$C548,MIN(-(SUM($F548:Z548)-$E548),($E548*(1-$D$308))*$D548),0)*AA$304","v":0},{"$f":"IF(AB$306>=$C548,MIN(-(SUM($F548:AA548)-$E548),($E548*(1-$D$308))*$D548),0)*AB$304","v":0},{"$f":"IF(AC$306>=$C548,MIN(-(SUM($F548:AB548)-$E548),($E548*(1-$D$308))*$D548),0)*AC$304","v":0},{"$f":"IF(AD$306>=$C548,MIN(-(SUM($F548:AC548)-$E548),($E548*(1-$D$308))*$D548),0)*AD$304","v":0},{"$f":"IF(AE$306>=$C548,MIN(-(SUM($F548:AD548)-$E548),($E548*(1-$D$308))*$D548),0)*AE$304","v":0},{"$f":"IF(AF$306>=$C548,MIN(-(SUM($F548:AE548)-$E548),($E548*(1-$D$308))*$D548),0)*AF$304","v":0},{"$f":"IF(AG$306>=$C548,MIN(-(SUM($F548:AF548)-$E548),($E548*(1-$D$308))*$D548),0)*AG$304","v":0},{"$f":"IF(AH$306>=$C548,MIN(-(SUM($F548:AG548)-$E548),($E548*(1-$D$308))*$D548),0)*AH$304","v":0},{"$f":"IF(AI$306>=$C548,MIN(-(SUM($F548:AH548)-$E548),($E548*(1-$D$308))*$D548),0)*AI$304","v":0},{"$f":"IF(AJ$306>=$C548,MIN(-(SUM($F548:AI548)-$E548),($E548*(1-$D$308))*$D548),0)*AJ$304","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G519:G548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL434:AL548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR434:BR548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX434:CX548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED434:ED548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Veículos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado veículos divisível (b/f)",null,"$ 000s",null,{"$f":"F559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de veículos",null,"$ 000s",{"$f":"SUM(G557:AJ557)","v":0},{"$f":"G285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G558:AJ558)","v":0},{"$f":"-G600","v":0},0,0,0,0,0,{"$f":"-M600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado veículos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G556:G558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E147","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G565:AJ565)","v":1},{"$f":"Inputs!$D$147","v":0},{"$f":"TRANSPOSE(G557:AJ557)","v":0},null,{"$f":"IF(G$357>=$C570,MIN(-(SUM(F570:$F570)-$E570),($E570*(1-$D$359))*$D570),0)*G$355","v":0},{"$f":"IF(H$357>=$C570,MIN(-(SUM($F570:G570)-$E570),($E570*(1-$D$359))*$D570),0)*H$355","v":0},{"$f":"IF(I$357>=$C570,MIN(-(SUM($F570:H570)-$E570),($E570*(1-$D$359))*$D570),0)*I$355","v":0},{"$f":"IF(J$357>=$C570,MIN(-(SUM($F570:I570)-$E570),($E570*(1-$D$359))*$D570),0)*J$355","v":0},{"$f":"IF(K$357>=$C570,MIN(-(SUM($F570:J570)-$E570),($E570*(1-$D$359))*$D570),0)*K$355","v":0},{"$f":"IF(L$357>=$C570,MIN(-(SUM($F570:K570)-$E570),($E570*(1-$D$359))*$D570),0)*L$355","v":0},{"$f":"IF(M$357>=$C570,MIN(-(SUM($F570:L570)-$E570),($E570*(1-$D$359))*$D570),0)*M$355","v":0},{"$f":"IF(N$357>=$C570,MIN(-(SUM($F570:M570)-$E570),($E570*(1-$D$359))*$D570),0)*N$355","v":0},{"$f":"IF(O$357>=$C570,MIN(-(SUM($F570:N570)-$E570),($E570*(1-$D$359))*$D570),0)*O$355","v":0},{"$f":"IF(P$357>=$C570,MIN(-(SUM($F570:O570)-$E570),($E570*(1-$D$359))*$D570),0)*P$355","v":0},{"$f":"IF(Q$357>=$C570,MIN(-(SUM($F570:P570)-$E570),($E570*(1-$D$359))*$D570),0)*Q$355","v":0},{"$f":"IF(R$357>=$C570,MIN(-(SUM($F570:Q570)-$E570),($E570*(1-$D$359))*$D570),0)*R$355","v":0},{"$f":"IF(S$357>=$C570,MIN(-(SUM($F570:R570)-$E570),($E570*(1-$D$359))*$D570),0)*S$355","v":0},{"$f":"IF(T$357>=$C570,MIN(-(SUM($F570:S570)-$E570),($E570*(1-$D$359))*$D570),0)*T$355","v":0},{"$f":"IF(U$357>=$C570,MIN(-(SUM($F570:T570)-$E570),($E570*(1-$D$359))*$D570),0)*U$355","v":0},{"$f":"IF(V$357>=$C570,MIN(-(SUM($F570:U570)-$E570),($E570*(1-$D$359))*$D570),0)*V$355","v":0},{"$f":"IF(W$357>=$C570,MIN(-(SUM($F570:V570)-$E570),($E570*(1-$D$359))*$D570),0)*W$355","v":0},{"$f":"IF(X$357>=$C570,MIN(-(SUM($F570:W570)-$E570),($E570*(1-$D$359))*$D570),0)*X$355","v":0},{"$f":"IF(Y$357>=$C570,MIN(-(SUM($F570:X570)-$E570),($E570*(1-$D$359))*$D570),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C570,MIN(-(SUM($F570:Y570)-$E570),($E570*(1-$D$359))*$D570),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C570,MIN(-(SUM($F570:Z570)-$E570),($E570*(1-$D$359))*$D570),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C570,MIN(-(SUM($F570:AA570)-$E570),($E570*(1-$D$359))*$D570),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C570,MIN(-(SUM($F570:AB570)-$E570),($E570*(1-$D$359))*$D570),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C570,MIN(-(SUM($F570:AC570)-$E570),($E570*(1-$D$359))*$D570),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C570,MIN(-(SUM($F570:AD570)-$E570),($E570*(1-$D$359))*$D570),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C570,MIN(-(SUM($F570:AE570)-$E570),($E570*(1-$D$359))*$D570),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C570,MIN(-(SUM($F570:AF570)-$E570),($E570*(1-$D$359))*$D570),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C570,MIN(-(SUM($F570:AG570)-$E570),($E570*(1-$D$359))*$D570),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C570,MIN(-(SUM($F570:AH570)-$E570),($E570*(1-$D$359))*$D570),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C570,MIN(-(SUM($F570:AI570)-$E570),($E570*(1-$D$359))*$D570),0)*AJ$355","v":0}]
[null,null,2,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C571,MIN(-(SUM(F571:$F571)-$E571),($E571*(1-$D$359))*$D571),0)*G$355","v":0},{"$f":"IF(H$357>=$C571,MIN(-(SUM($F571:G571)-$E571),($E571*(1-$D$359))*$D571),0)*H$355","v":0},{"$f":"IF(I$357>=$C571,MIN(-(SUM($F571:H571)-$E571),($E571*(1-$D$359))*$D571),0)*I$355","v":0},{"$f":"IF(J$357>=$C571,MIN(-(SUM($F571:I571)-$E571),($E571*(1-$D$359))*$D571),0)*J$355","v":0},{"$f":"IF(K$357>=$C571,MIN(-(SUM($F571:J571)-$E571),($E571*(1-$D$359))*$D571),0)*K$355","v":0},{"$f":"IF(L$357>=$C571,MIN(-(SUM($F571:K571)-$E571),($E571*(1-$D$359))*$D571),0)*L$355","v":0},{"$f":"IF(M$357>=$C571,MIN(-(SUM($F571:L571)-$E571),($E571*(1-$D$359))*$D571),0)*M$355","v":0},{"$f":"IF(N$357>=$C571,MIN(-(SUM($F571:M571)-$E571),($E571*(1-$D$359))*$D571),0)*N$355","v":0},{"$f":"IF(O$357>=$C571,MIN(-(SUM($F571:N571)-$E571),($E571*(1-$D$359))*$D571),0)*O$355","v":0},{"$f":"IF(P$357>=$C571,MIN(-(SUM($F571:O571)-$E571),($E571*(1-$D$359))*$D571),0)*P$355","v":0},{"$f":"IF(Q$357>=$C571,MIN(-(SUM($F571:P571)-$E571),($E571*(1-$D$359))*$D571),0)*Q$355","v":0},{"$f":"IF(R$357>=$C571,MIN(-(SUM($F571:Q571)-$E571),($E571*(1-$D$359))*$D571),0)*R$355","v":0},{"$f":"IF(S$357>=$C571,MIN(-(SUM($F571:R571)-$E571),($E571*(1-$D$359))*$D571),0)*S$355","v":0},{"$f":"IF(T$357>=$C571,MIN(-(SUM($F571:S571)-$E571),($E571*(1-$D$359))*$D571),0)*T$355","v":0},{"$f":"IF(U$357>=$C571,MIN(-(SUM($F571:T571)-$E571),($E571*(1-$D$359))*$D571),0)*U$355","v":0},{"$f":"IF(V$357>=$C571,MIN(-(SUM($F571:U571)-$E571),($E571*(1-$D$359))*$D571),0)*V$355","v":0},{"$f":"IF(W$357>=$C571,MIN(-(SUM($F571:V571)-$E571),($E571*(1-$D$359))*$D571),0)*W$355","v":0},{"$f":"IF(X$357>=$C571,MIN(-(SUM($F571:W571)-$E571),($E571*(1-$D$359))*$D571),0)*X$355","v":0},{"$f":"IF(Y$357>=$C571,MIN(-(SUM($F571:X571)-$E571),($E571*(1-$D$359))*$D571),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C571,MIN(-(SUM($F571:Y571)-$E571),($E571*(1-$D$359))*$D571),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C571,MIN(-(SUM($F571:Z571)-$E571),($E571*(1-$D$359))*$D571),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C571,MIN(-(SUM($F571:AA571)-$E571),($E571*(1-$D$359))*$D571),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C571,MIN(-(SUM($F571:AB571)-$E571),($E571*(1-$D$359))*$D571),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C571,MIN(-(SUM($F571:AC571)-$E571),($E571*(1-$D$359))*$D571),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C571,MIN(-(SUM($F571:AD571)-$E571),($E571*(1-$D$359))*$D571),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C571,MIN(-(SUM($F571:AE571)-$E571),($E571*(1-$D$359))*$D571),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C571,MIN(-(SUM($F571:AF571)-$E571),($E571*(1-$D$359))*$D571),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C571,MIN(-(SUM($F571:AG571)-$E571),($E571*(1-$D$359))*$D571),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C571,MIN(-(SUM($F571:AH571)-$E571),($E571*(1-$D$359))*$D571),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C571,MIN(-(SUM($F571:AI571)-$E571),($E571*(1-$D$359))*$D571),0)*AJ$355","v":0}]
[null,null,3,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C572,MIN(-(SUM(F572:$F572)-$E572),($E572*(1-$D$359))*$D572),0)*G$355","v":0},{"$f":"IF(H$357>=$C572,MIN(-(SUM($F572:G572)-$E572),($E572*(1-$D$359))*$D572),0)*H$355","v":0},{"$f":"IF(I$357>=$C572,MIN(-(SUM($F572:H572)-$E572),($E572*(1-$D$359))*$D572),0)*I$355","v":0},{"$f":"IF(J$357>=$C572,MIN(-(SUM($F572:I572)-$E572),($E572*(1-$D$359))*$D572),0)*J$355","v":0},{"$f":"IF(K$357>=$C572,MIN(-(SUM($F572:J572)-$E572),($E572*(1-$D$359))*$D572),0)*K$355","v":0},{"$f":"IF(L$357>=$C572,MIN(-(SUM($F572:K572)-$E572),($E572*(1-$D$359))*$D572),0)*L$355","v":0},{"$f":"IF(M$357>=$C572,MIN(-(SUM($F572:L572)-$E572),($E572*(1-$D$359))*$D572),0)*M$355","v":0},{"$f":"IF(N$357>=$C572,MIN(-(SUM($F572:M572)-$E572),($E572*(1-$D$359))*$D572),0)*N$355","v":0},{"$f":"IF(O$357>=$C572,MIN(-(SUM($F572:N572)-$E572),($E572*(1-$D$359))*$D572),0)*O$355","v":0},{"$f":"IF(P$357>=$C572,MIN(-(SUM($F572:O572)-$E572),($E572*(1-$D$359))*$D572),0)*P$355","v":0},{"$f":"IF(Q$357>=$C572,MIN(-(SUM($F572:P572)-$E572),($E572*(1-$D$359))*$D572),0)*Q$355","v":0},{"$f":"IF(R$357>=$C572,MIN(-(SUM($F572:Q572)-$E572),($E572*(1-$D$359))*$D572),0)*R$355","v":0},{"$f":"IF(S$357>=$C572,MIN(-(SUM($F572:R572)-$E572),($E572*(1-$D$359))*$D572),0)*S$355","v":0},{"$f":"IF(T$357>=$C572,MIN(-(SUM($F572:S572)-$E572),($E572*(1-$D$359))*$D572),0)*T$355","v":0},{"$f":"IF(U$357>=$C572,MIN(-(SUM($F572:T572)-$E572),($E572*(1-$D$359))*$D572),0)*U$355","v":0},{"$f":"IF(V$357>=$C572,MIN(-(SUM($F572:U572)-$E572),($E572*(1-$D$359))*$D572),0)*V$355","v":0},{"$f":"IF(W$357>=$C572,MIN(-(SUM($F572:V572)-$E572),($E572*(1-$D$359))*$D572),0)*W$355","v":0},{"$f":"IF(X$357>=$C572,MIN(-(SUM($F572:W572)-$E572),($E572*(1-$D$359))*$D572),0)*X$355","v":0},{"$f":"IF(Y$357>=$C572,MIN(-(SUM($F572:X572)-$E572),($E572*(1-$D$359))*$D572),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C572,MIN(-(SUM($F572:Y572)-$E572),($E572*(1-$D$359))*$D572),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C572,MIN(-(SUM($F572:Z572)-$E572),($E572*(1-$D$359))*$D572),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C572,MIN(-(SUM($F572:AA572)-$E572),($E572*(1-$D$359))*$D572),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C572,MIN(-(SUM($F572:AB572)-$E572),($E572*(1-$D$359))*$D572),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C572,MIN(-(SUM($F572:AC572)-$E572),($E572*(1-$D$359))*$D572),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C572,MIN(-(SUM($F572:AD572)-$E572),($E572*(1-$D$359))*$D572),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C572,MIN(-(SUM($F572:AE572)-$E572),($E572*(1-$D$359))*$D572),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C572,MIN(-(SUM($F572:AF572)-$E572),($E572*(1-$D$359))*$D572),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C572,MIN(-(SUM($F572:AG572)-$E572),($E572*(1-$D$359))*$D572),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C572,MIN(-(SUM($F572:AH572)-$E572),($E572*(1-$D$359))*$D572),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C572,MIN(-(SUM($F572:AI572)-$E572),($E572*(1-$D$359))*$D572),0)*AJ$355","v":0}]
[null,null,4,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C573,MIN(-(SUM(F573:$F573)-$E573),($E573*(1-$D$359))*$D573),0)*G$355","v":0},{"$f":"IF(H$357>=$C573,MIN(-(SUM($F573:G573)-$E573),($E573*(1-$D$359))*$D573),0)*H$355","v":0},{"$f":"IF(I$357>=$C573,MIN(-(SUM($F573:H573)-$E573),($E573*(1-$D$359))*$D573),0)*I$355","v":0},{"$f":"IF(J$357>=$C573,MIN(-(SUM($F573:I573)-$E573),($E573*(1-$D$359))*$D573),0)*J$355","v":0},{"$f":"IF(K$357>=$C573,MIN(-(SUM($F573:J573)-$E573),($E573*(1-$D$359))*$D573),0)*K$355","v":0},{"$f":"IF(L$357>=$C573,MIN(-(SUM($F573:K573)-$E573),($E573*(1-$D$359))*$D573),0)*L$355","v":0},{"$f":"IF(M$357>=$C573,MIN(-(SUM($F573:L573)-$E573),($E573*(1-$D$359))*$D573),0)*M$355","v":0},{"$f":"IF(N$357>=$C573,MIN(-(SUM($F573:M573)-$E573),($E573*(1-$D$359))*$D573),0)*N$355","v":0},{"$f":"IF(O$357>=$C573,MIN(-(SUM($F573:N573)-$E573),($E573*(1-$D$359))*$D573),0)*O$355","v":0},{"$f":"IF(P$357>=$C573,MIN(-(SUM($F573:O573)-$E573),($E573*(1-$D$359))*$D573),0)*P$355","v":0},{"$f":"IF(Q$357>=$C573,MIN(-(SUM($F573:P573)-$E573),($E573*(1-$D$359))*$D573),0)*Q$355","v":0},{"$f":"IF(R$357>=$C573,MIN(-(SUM($F573:Q573)-$E573),($E573*(1-$D$359))*$D573),0)*R$355","v":0},{"$f":"IF(S$357>=$C573,MIN(-(SUM($F573:R573)-$E573),($E573*(1-$D$359))*$D573),0)*S$355","v":0},{"$f":"IF(T$357>=$C573,MIN(-(SUM($F573:S573)-$E573),($E573*(1-$D$359))*$D573),0)*T$355","v":0},{"$f":"IF(U$357>=$C573,MIN(-(SUM($F573:T573)-$E573),($E573*(1-$D$359))*$D573),0)*U$355","v":0},{"$f":"IF(V$357>=$C573,MIN(-(SUM($F573:U573)-$E573),($E573*(1-$D$359))*$D573),0)*V$355","v":0},{"$f":"IF(W$357>=$C573,MIN(-(SUM($F573:V573)-$E573),($E573*(1-$D$359))*$D573),0)*W$355","v":0},{"$f":"IF(X$357>=$C573,MIN(-(SUM($F573:W573)-$E573),($E573*(1-$D$359))*$D573),0)*X$355","v":0},{"$f":"IF(Y$357>=$C573,MIN(-(SUM($F573:X573)-$E573),($E573*(1-$D$359))*$D573),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C573,MIN(-(SUM($F573:Y573)-$E573),($E573*(1-$D$359))*$D573),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C573,MIN(-(SUM($F573:Z573)-$E573),($E573*(1-$D$359))*$D573),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C573,MIN(-(SUM($F573:AA573)-$E573),($E573*(1-$D$359))*$D573),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C573,MIN(-(SUM($F573:AB573)-$E573),($E573*(1-$D$359))*$D573),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C573,MIN(-(SUM($F573:AC573)-$E573),($E573*(1-$D$359))*$D573),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C573,MIN(-(SUM($F573:AD573)-$E573),($E573*(1-$D$359))*$D573),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C573,MIN(-(SUM($F573:AE573)-$E573),($E573*(1-$D$359))*$D573),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C573,MIN(-(SUM($F573:AF573)-$E573),($E573*(1-$D$359))*$D573),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C573,MIN(-(SUM($F573:AG573)-$E573),($E573*(1-$D$359))*$D573),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C573,MIN(-(SUM($F573:AH573)-$E573),($E573*(1-$D$359))*$D573),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C573,MIN(-(SUM($F573:AI573)-$E573),($E573*(1-$D$359))*$D573),0)*AJ$355","v":0}]
[null,null,5,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C574,MIN(-(SUM(F574:$F574)-$E574),($E574*(1-$D$359))*$D574),0)*G$355","v":0},{"$f":"IF(H$357>=$C574,MIN(-(SUM($F574:G574)-$E574),($E574*(1-$D$359))*$D574),0)*H$355","v":0},{"$f":"IF(I$357>=$C574,MIN(-(SUM($F574:H574)-$E574),($E574*(1-$D$359))*$D574),0)*I$355","v":0},{"$f":"IF(J$357>=$C574,MIN(-(SUM($F574:I574)-$E574),($E574*(1-$D$359))*$D574),0)*J$355","v":0},{"$f":"IF(K$357>=$C574,MIN(-(SUM($F574:J574)-$E574),($E574*(1-$D$359))*$D574),0)*K$355","v":0},{"$f":"IF(L$357>=$C574,MIN(-(SUM($F574:K574)-$E574),($E574*(1-$D$359))*$D574),0)*L$355","v":0},{"$f":"IF(M$357>=$C574,MIN(-(SUM($F574:L574)-$E574),($E574*(1-$D$359))*$D574),0)*M$355","v":0},{"$f":"IF(N$357>=$C574,MIN(-(SUM($F574:M574)-$E574),($E574*(1-$D$359))*$D574),0)*N$355","v":0},{"$f":"IF(O$357>=$C574,MIN(-(SUM($F574:N574)-$E574),($E574*(1-$D$359))*$D574),0)*O$355","v":0},{"$f":"IF(P$357>=$C574,MIN(-(SUM($F574:O574)-$E574),($E574*(1-$D$359))*$D574),0)*P$355","v":0},{"$f":"IF(Q$357>=$C574,MIN(-(SUM($F574:P574)-$E574),($E574*(1-$D$359))*$D574),0)*Q$355","v":0},{"$f":"IF(R$357>=$C574,MIN(-(SUM($F574:Q574)-$E574),($E574*(1-$D$359))*$D574),0)*R$355","v":0},{"$f":"IF(S$357>=$C574,MIN(-(SUM($F574:R574)-$E574),($E574*(1-$D$359))*$D574),0)*S$355","v":0},{"$f":"IF(T$357>=$C574,MIN(-(SUM($F574:S574)-$E574),($E574*(1-$D$359))*$D574),0)*T$355","v":0},{"$f":"IF(U$357>=$C574,MIN(-(SUM($F574:T574)-$E574),($E574*(1-$D$359))*$D574),0)*U$355","v":0},{"$f":"IF(V$357>=$C574,MIN(-(SUM($F574:U574)-$E574),($E574*(1-$D$359))*$D574),0)*V$355","v":0},{"$f":"IF(W$357>=$C574,MIN(-(SUM($F574:V574)-$E574),($E574*(1-$D$359))*$D574),0)*W$355","v":0},{"$f":"IF(X$357>=$C574,MIN(-(SUM($F574:W574)-$E574),($E574*(1-$D$359))*$D574),0)*X$355","v":0},{"$f":"IF(Y$357>=$C574,MIN(-(SUM($F574:X574)-$E574),($E574*(1-$D$359))*$D574),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C574,MIN(-(SUM($F574:Y574)-$E574),($E574*(1-$D$359))*$D574),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C574,MIN(-(SUM($F574:Z574)-$E574),($E574*(1-$D$359))*$D574),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C574,MIN(-(SUM($F574:AA574)-$E574),($E574*(1-$D$359))*$D574),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C574,MIN(-(SUM($F574:AB574)-$E574),($E574*(1-$D$359))*$D574),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C574,MIN(-(SUM($F574:AC574)-$E574),($E574*(1-$D$359))*$D574),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C574,MIN(-(SUM($F574:AD574)-$E574),($E574*(1-$D$359))*$D574),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C574,MIN(-(SUM($F574:AE574)-$E574),($E574*(1-$D$359))*$D574),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C574,MIN(-(SUM($F574:AF574)-$E574),($E574*(1-$D$359))*$D574),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C574,MIN(-(SUM($F574:AG574)-$E574),($E574*(1-$D$359))*$D574),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C574,MIN(-(SUM($F574:AH574)-$E574),($E574*(1-$D$359))*$D574),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C574,MIN(-(SUM($F574:AI574)-$E574),($E574*(1-$D$359))*$D574),0)*AJ$355","v":0}]
[null,null,6,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C575,MIN(-(SUM(F575:$F575)-$E575),($E575*(1-$D$359))*$D575),0)*G$355","v":0},{"$f":"IF(H$357>=$C575,MIN(-(SUM($F575:G575)-$E575),($E575*(1-$D$359))*$D575),0)*H$355","v":0},{"$f":"IF(I$357>=$C575,MIN(-(SUM($F575:H575)-$E575),($E575*(1-$D$359))*$D575),0)*I$355","v":0},{"$f":"IF(J$357>=$C575,MIN(-(SUM($F575:I575)-$E575),($E575*(1-$D$359))*$D575),0)*J$355","v":0},{"$f":"IF(K$357>=$C575,MIN(-(SUM($F575:J575)-$E575),($E575*(1-$D$359))*$D575),0)*K$355","v":0},{"$f":"IF(L$357>=$C575,MIN(-(SUM($F575:K575)-$E575),($E575*(1-$D$359))*$D575),0)*L$355","v":0},{"$f":"IF(M$357>=$C575,MIN(-(SUM($F575:L575)-$E575),($E575*(1-$D$359))*$D575),0)*M$355","v":0},{"$f":"IF(N$357>=$C575,MIN(-(SUM($F575:M575)-$E575),($E575*(1-$D$359))*$D575),0)*N$355","v":0},{"$f":"IF(O$357>=$C575,MIN(-(SUM($F575:N575)-$E575),($E575*(1-$D$359))*$D575),0)*O$355","v":0},{"$f":"IF(P$357>=$C575,MIN(-(SUM($F575:O575)-$E575),($E575*(1-$D$359))*$D575),0)*P$355","v":0},{"$f":"IF(Q$357>=$C575,MIN(-(SUM($F575:P575)-$E575),($E575*(1-$D$359))*$D575),0)*Q$355","v":0},{"$f":"IF(R$357>=$C575,MIN(-(SUM($F575:Q575)-$E575),($E575*(1-$D$359))*$D575),0)*R$355","v":0},{"$f":"IF(S$357>=$C575,MIN(-(SUM($F575:R575)-$E575),($E575*(1-$D$359))*$D575),0)*S$355","v":0},{"$f":"IF(T$357>=$C575,MIN(-(SUM($F575:S575)-$E575),($E575*(1-$D$359))*$D575),0)*T$355","v":0},{"$f":"IF(U$357>=$C575,MIN(-(SUM($F575:T575)-$E575),($E575*(1-$D$359))*$D575),0)*U$355","v":0},{"$f":"IF(V$357>=$C575,MIN(-(SUM($F575:U575)-$E575),($E575*(1-$D$359))*$D575),0)*V$355","v":0},{"$f":"IF(W$357>=$C575,MIN(-(SUM($F575:V575)-$E575),($E575*(1-$D$359))*$D575),0)*W$355","v":0},{"$f":"IF(X$357>=$C575,MIN(-(SUM($F575:W575)-$E575),($E575*(1-$D$359))*$D575),0)*X$355","v":0},{"$f":"IF(Y$357>=$C575,MIN(-(SUM($F575:X575)-$E575),($E575*(1-$D$359))*$D575),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C575,MIN(-(SUM($F575:Y575)-$E575),($E575*(1-$D$359))*$D575),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C575,MIN(-(SUM($F575:Z575)-$E575),($E575*(1-$D$359))*$D575),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C575,MIN(-(SUM($F575:AA575)-$E575),($E575*(1-$D$359))*$D575),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C575,MIN(-(SUM($F575:AB575)-$E575),($E575*(1-$D$359))*$D575),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C575,MIN(-(SUM($F575:AC575)-$E575),($E575*(1-$D$359))*$D575),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C575,MIN(-(SUM($F575:AD575)-$E575),($E575*(1-$D$359))*$D575),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C575,MIN(-(SUM($F575:AE575)-$E575),($E575*(1-$D$359))*$D575),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C575,MIN(-(SUM($F575:AF575)-$E575),($E575*(1-$D$359))*$D575),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C575,MIN(-(SUM($F575:AG575)-$E575),($E575*(1-$D$359))*$D575),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C575,MIN(-(SUM($F575:AH575)-$E575),($E575*(1-$D$359))*$D575),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C575,MIN(-(SUM($F575:AI575)-$E575),($E575*(1-$D$359))*$D575),0)*AJ$355","v":0}]
[null,null,7,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C576,MIN(-(SUM(F576:$F576)-$E576),($E576*(1-$D$359))*$D576),0)*G$355","v":0},{"$f":"IF(H$357>=$C576,MIN(-(SUM($F576:G576)-$E576),($E576*(1-$D$359))*$D576),0)*H$355","v":0},{"$f":"IF(I$357>=$C576,MIN(-(SUM($F576:H576)-$E576),($E576*(1-$D$359))*$D576),0)*I$355","v":0},{"$f":"IF(J$357>=$C576,MIN(-(SUM($F576:I576)-$E576),($E576*(1-$D$359))*$D576),0)*J$355","v":0},{"$f":"IF(K$357>=$C576,MIN(-(SUM($F576:J576)-$E576),($E576*(1-$D$359))*$D576),0)*K$355","v":0},{"$f":"IF(L$357>=$C576,MIN(-(SUM($F576:K576)-$E576),($E576*(1-$D$359))*$D576),0)*L$355","v":0},{"$f":"IF(M$357>=$C576,MIN(-(SUM($F576:L576)-$E576),($E576*(1-$D$359))*$D576),0)*M$355","v":0},{"$f":"IF(N$357>=$C576,MIN(-(SUM($F576:M576)-$E576),($E576*(1-$D$359))*$D576),0)*N$355","v":0},{"$f":"IF(O$357>=$C576,MIN(-(SUM($F576:N576)-$E576),($E576*(1-$D$359))*$D576),0)*O$355","v":0},{"$f":"IF(P$357>=$C576,MIN(-(SUM($F576:O576)-$E576),($E576*(1-$D$359))*$D576),0)*P$355","v":0},{"$f":"IF(Q$357>=$C576,MIN(-(SUM($F576:P576)-$E576),($E576*(1-$D$359))*$D576),0)*Q$355","v":0},{"$f":"IF(R$357>=$C576,MIN(-(SUM($F576:Q576)-$E576),($E576*(1-$D$359))*$D576),0)*R$355","v":0},{"$f":"IF(S$357>=$C576,MIN(-(SUM($F576:R576)-$E576),($E576*(1-$D$359))*$D576),0)*S$355","v":0},{"$f":"IF(T$357>=$C576,MIN(-(SUM($F576:S576)-$E576),($E576*(1-$D$359))*$D576),0)*T$355","v":0},{"$f":"IF(U$357>=$C576,MIN(-(SUM($F576:T576)-$E576),($E576*(1-$D$359))*$D576),0)*U$355","v":0},{"$f":"IF(V$357>=$C576,MIN(-(SUM($F576:U576)-$E576),($E576*(1-$D$359))*$D576),0)*V$355","v":0},{"$f":"IF(W$357>=$C576,MIN(-(SUM($F576:V576)-$E576),($E576*(1-$D$359))*$D576),0)*W$355","v":0},{"$f":"IF(X$357>=$C576,MIN(-(SUM($F576:W576)-$E576),($E576*(1-$D$359))*$D576),0)*X$355","v":0},{"$f":"IF(Y$357>=$C576,MIN(-(SUM($F576:X576)-$E576),($E576*(1-$D$359))*$D576),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C576,MIN(-(SUM($F576:Y576)-$E576),($E576*(1-$D$359))*$D576),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C576,MIN(-(SUM($F576:Z576)-$E576),($E576*(1-$D$359))*$D576),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C576,MIN(-(SUM($F576:AA576)-$E576),($E576*(1-$D$359))*$D576),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C576,MIN(-(SUM($F576:AB576)-$E576),($E576*(1-$D$359))*$D576),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C576,MIN(-(SUM($F576:AC576)-$E576),($E576*(1-$D$359))*$D576),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C576,MIN(-(SUM($F576:AD576)-$E576),($E576*(1-$D$359))*$D576),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C576,MIN(-(SUM($F576:AE576)-$E576),($E576*(1-$D$359))*$D576),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C576,MIN(-(SUM($F576:AF576)-$E576),($E576*(1-$D$359))*$D576),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C576,MIN(-(SUM($F576:AG576)-$E576),($E576*(1-$D$359))*$D576),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C576,MIN(-(SUM($F576:AH576)-$E576),($E576*(1-$D$359))*$D576),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C576,MIN(-(SUM($F576:AI576)-$E576),($E576*(1-$D$359))*$D576),0)*AJ$355","v":0}]
[null,null,8,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C577,MIN(-(SUM(F577:$F577)-$E577),($E577*(1-$D$359))*$D577),0)*G$355","v":0},{"$f":"IF(H$357>=$C577,MIN(-(SUM($F577:G577)-$E577),($E577*(1-$D$359))*$D577),0)*H$355","v":0},{"$f":"IF(I$357>=$C577,MIN(-(SUM($F577:H577)-$E577),($E577*(1-$D$359))*$D577),0)*I$355","v":0},{"$f":"IF(J$357>=$C577,MIN(-(SUM($F577:I577)-$E577),($E577*(1-$D$359))*$D577),0)*J$355","v":0},{"$f":"IF(K$357>=$C577,MIN(-(SUM($F577:J577)-$E577),($E577*(1-$D$359))*$D577),0)*K$355","v":0},{"$f":"IF(L$357>=$C577,MIN(-(SUM($F577:K577)-$E577),($E577*(1-$D$359))*$D577),0)*L$355","v":0},{"$f":"IF(M$357>=$C577,MIN(-(SUM($F577:L577)-$E577),($E577*(1-$D$359))*$D577),0)*M$355","v":0},{"$f":"IF(N$357>=$C577,MIN(-(SUM($F577:M577)-$E577),($E577*(1-$D$359))*$D577),0)*N$355","v":0},{"$f":"IF(O$357>=$C577,MIN(-(SUM($F577:N577)-$E577),($E577*(1-$D$359))*$D577),0)*O$355","v":0},{"$f":"IF(P$357>=$C577,MIN(-(SUM($F577:O577)-$E577),($E577*(1-$D$359))*$D577),0)*P$355","v":0},{"$f":"IF(Q$357>=$C577,MIN(-(SUM($F577:P577)-$E577),($E577*(1-$D$359))*$D577),0)*Q$355","v":0},{"$f":"IF(R$357>=$C577,MIN(-(SUM($F577:Q577)-$E577),($E577*(1-$D$359))*$D577),0)*R$355","v":0},{"$f":"IF(S$357>=$C577,MIN(-(SUM($F577:R577)-$E577),($E577*(1-$D$359))*$D577),0)*S$355","v":0},{"$f":"IF(T$357>=$C577,MIN(-(SUM($F577:S577)-$E577),($E577*(1-$D$359))*$D577),0)*T$355","v":0},{"$f":"IF(U$357>=$C577,MIN(-(SUM($F577:T577)-$E577),($E577*(1-$D$359))*$D577),0)*U$355","v":0},{"$f":"IF(V$357>=$C577,MIN(-(SUM($F577:U577)-$E577),($E577*(1-$D$359))*$D577),0)*V$355","v":0},{"$f":"IF(W$357>=$C577,MIN(-(SUM($F577:V577)-$E577),($E577*(1-$D$359))*$D577),0)*W$355","v":0},{"$f":"IF(X$357>=$C577,MIN(-(SUM($F577:W577)-$E577),($E577*(1-$D$359))*$D577),0)*X$355","v":0},{"$f":"IF(Y$357>=$C577,MIN(-(SUM($F577:X577)-$E577),($E577*(1-$D$359))*$D577),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C577,MIN(-(SUM($F577:Y577)-$E577),($E577*(1-$D$359))*$D577),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C577,MIN(-(SUM($F577:Z577)-$E577),($E577*(1-$D$359))*$D577),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C577,MIN(-(SUM($F577:AA577)-$E577),($E577*(1-$D$359))*$D577),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C577,MIN(-(SUM($F577:AB577)-$E577),($E577*(1-$D$359))*$D577),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C577,MIN(-(SUM($F577:AC577)-$E577),($E577*(1-$D$359))*$D577),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C577,MIN(-(SUM($F577:AD577)-$E577),($E577*(1-$D$359))*$D577),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C577,MIN(-(SUM($F577:AE577)-$E577),($E577*(1-$D$359))*$D577),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C577,MIN(-(SUM($F577:AF577)-$E577),($E577*(1-$D$359))*$D577),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C577,MIN(-(SUM($F577:AG577)-$E577),($E577*(1-$D$359))*$D577),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C577,MIN(-(SUM($F577:AH577)-$E577),($E577*(1-$D$359))*$D577),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C577,MIN(-(SUM($F577:AI577)-$E577),($E577*(1-$D$359))*$D577),0)*AJ$355","v":0}]
[null,null,9,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C578,MIN(-(SUM(F578:$F578)-$E578),($E578*(1-$D$359))*$D578),0)*G$355","v":0},{"$f":"IF(H$357>=$C578,MIN(-(SUM($F578:G578)-$E578),($E578*(1-$D$359))*$D578),0)*H$355","v":0},{"$f":"IF(I$357>=$C578,MIN(-(SUM($F578:H578)-$E578),($E578*(1-$D$359))*$D578),0)*I$355","v":0},{"$f":"IF(J$357>=$C578,MIN(-(SUM($F578:I578)-$E578),($E578*(1-$D$359))*$D578),0)*J$355","v":0},{"$f":"IF(K$357>=$C578,MIN(-(SUM($F578:J578)-$E578),($E578*(1-$D$359))*$D578),0)*K$355","v":0},{"$f":"IF(L$357>=$C578,MIN(-(SUM($F578:K578)-$E578),($E578*(1-$D$359))*$D578),0)*L$355","v":0},{"$f":"IF(M$357>=$C578,MIN(-(SUM($F578:L578)-$E578),($E578*(1-$D$359))*$D578),0)*M$355","v":0},{"$f":"IF(N$357>=$C578,MIN(-(SUM($F578:M578)-$E578),($E578*(1-$D$359))*$D578),0)*N$355","v":0},{"$f":"IF(O$357>=$C578,MIN(-(SUM($F578:N578)-$E578),($E578*(1-$D$359))*$D578),0)*O$355","v":0},{"$f":"IF(P$357>=$C578,MIN(-(SUM($F578:O578)-$E578),($E578*(1-$D$359))*$D578),0)*P$355","v":0},{"$f":"IF(Q$357>=$C578,MIN(-(SUM($F578:P578)-$E578),($E578*(1-$D$359))*$D578),0)*Q$355","v":0},{"$f":"IF(R$357>=$C578,MIN(-(SUM($F578:Q578)-$E578),($E578*(1-$D$359))*$D578),0)*R$355","v":0},{"$f":"IF(S$357>=$C578,MIN(-(SUM($F578:R578)-$E578),($E578*(1-$D$359))*$D578),0)*S$355","v":0},{"$f":"IF(T$357>=$C578,MIN(-(SUM($F578:S578)-$E578),($E578*(1-$D$359))*$D578),0)*T$355","v":0},{"$f":"IF(U$357>=$C578,MIN(-(SUM($F578:T578)-$E578),($E578*(1-$D$359))*$D578),0)*U$355","v":0},{"$f":"IF(V$357>=$C578,MIN(-(SUM($F578:U578)-$E578),($E578*(1-$D$359))*$D578),0)*V$355","v":0},{"$f":"IF(W$357>=$C578,MIN(-(SUM($F578:V578)-$E578),($E578*(1-$D$359))*$D578),0)*W$355","v":0},{"$f":"IF(X$357>=$C578,MIN(-(SUM($F578:W578)-$E578),($E578*(1-$D$359))*$D578),0)*X$355","v":0},{"$f":"IF(Y$357>=$C578,MIN(-(SUM($F578:X578)-$E578),($E578*(1-$D$359))*$D578),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C578,MIN(-(SUM($F578:Y578)-$E578),($E578*(1-$D$359))*$D578),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C578,MIN(-(SUM($F578:Z578)-$E578),($E578*(1-$D$359))*$D578),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C578,MIN(-(SUM($F578:AA578)-$E578),($E578*(1-$D$359))*$D578),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C578,MIN(-(SUM($F578:AB578)-$E578),($E578*(1-$D$359))*$D578),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C578,MIN(-(SUM($F578:AC578)-$E578),($E578*(1-$D$359))*$D578),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C578,MIN(-(SUM($F578:AD578)-$E578),($E578*(1-$D$359))*$D578),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C578,MIN(-(SUM($F578:AE578)-$E578),($E578*(1-$D$359))*$D578),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C578,MIN(-(SUM($F578:AF578)-$E578),($E578*(1-$D$359))*$D578),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C578,MIN(-(SUM($F578:AG578)-$E578),($E578*(1-$D$359))*$D578),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C578,MIN(-(SUM($F578:AH578)-$E578),($E578*(1-$D$359))*$D578),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C578,MIN(-(SUM($F578:AI578)-$E578),($E578*(1-$D$359))*$D578),0)*AJ$355","v":0}]
[null,null,10,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C579,MIN(-(SUM(F579:$F579)-$E579),($E579*(1-$D$359))*$D579),0)*G$355","v":0},{"$f":"IF(H$357>=$C579,MIN(-(SUM($F579:G579)-$E579),($E579*(1-$D$359))*$D579),0)*H$355","v":0},{"$f":"IF(I$357>=$C579,MIN(-(SUM($F579:H579)-$E579),($E579*(1-$D$359))*$D579),0)*I$355","v":0},{"$f":"IF(J$357>=$C579,MIN(-(SUM($F579:I579)-$E579),($E579*(1-$D$359))*$D579),0)*J$355","v":0},{"$f":"IF(K$357>=$C579,MIN(-(SUM($F579:J579)-$E579),($E579*(1-$D$359))*$D579),0)*K$355","v":0},{"$f":"IF(L$357>=$C579,MIN(-(SUM($F579:K579)-$E579),($E579*(1-$D$359))*$D579),0)*L$355","v":0},{"$f":"IF(M$357>=$C579,MIN(-(SUM($F579:L579)-$E579),($E579*(1-$D$359))*$D579),0)*M$355","v":0},{"$f":"IF(N$357>=$C579,MIN(-(SUM($F579:M579)-$E579),($E579*(1-$D$359))*$D579),0)*N$355","v":0},{"$f":"IF(O$357>=$C579,MIN(-(SUM($F579:N579)-$E579),($E579*(1-$D$359))*$D579),0)*O$355","v":0},{"$f":"IF(P$357>=$C579,MIN(-(SUM($F579:O579)-$E579),($E579*(1-$D$359))*$D579),0)*P$355","v":0},{"$f":"IF(Q$357>=$C579,MIN(-(SUM($F579:P579)-$E579),($E579*(1-$D$359))*$D579),0)*Q$355","v":0},{"$f":"IF(R$357>=$C579,MIN(-(SUM($F579:Q579)-$E579),($E579*(1-$D$359))*$D579),0)*R$355","v":0},{"$f":"IF(S$357>=$C579,MIN(-(SUM($F579:R579)-$E579),($E579*(1-$D$359))*$D579),0)*S$355","v":0},{"$f":"IF(T$357>=$C579,MIN(-(SUM($F579:S579)-$E579),($E579*(1-$D$359))*$D579),0)*T$355","v":0},{"$f":"IF(U$357>=$C579,MIN(-(SUM($F579:T579)-$E579),($E579*(1-$D$359))*$D579),0)*U$355","v":0},{"$f":"IF(V$357>=$C579,MIN(-(SUM($F579:U579)-$E579),($E579*(1-$D$359))*$D579),0)*V$355","v":0},{"$f":"IF(W$357>=$C579,MIN(-(SUM($F579:V579)-$E579),($E579*(1-$D$359))*$D579),0)*W$355","v":0},{"$f":"IF(X$357>=$C579,MIN(-(SUM($F579:W579)-$E579),($E579*(1-$D$359))*$D579),0)*X$355","v":0},{"$f":"IF(Y$357>=$C579,MIN(-(SUM($F579:X579)-$E579),($E579*(1-$D$359))*$D579),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C579,MIN(-(SUM($F579:Y579)-$E579),($E579*(1-$D$359))*$D579),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C579,MIN(-(SUM($F579:Z579)-$E579),($E579*(1-$D$359))*$D579),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C579,MIN(-(SUM($F579:AA579)-$E579),($E579*(1-$D$359))*$D579),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C579,MIN(-(SUM($F579:AB579)-$E579),($E579*(1-$D$359))*$D579),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C579,MIN(-(SUM($F579:AC579)-$E579),($E579*(1-$D$359))*$D579),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C579,MIN(-(SUM($F579:AD579)-$E579),($E579*(1-$D$359))*$D579),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C579,MIN(-(SUM($F579:AE579)-$E579),($E579*(1-$D$359))*$D579),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C579,MIN(-(SUM($F579:AF579)-$E579),($E579*(1-$D$359))*$D579),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C579,MIN(-(SUM($F579:AG579)-$E579),($E579*(1-$D$359))*$D579),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C579,MIN(-(SUM($F579:AH579)-$E579),($E579*(1-$D$359))*$D579),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C579,MIN(-(SUM($F579:AI579)-$E579),($E579*(1-$D$359))*$D579),0)*AJ$355","v":0}]
[null,null,11,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C580,MIN(-(SUM(F580:$F580)-$E580),($E580*(1-$D$359))*$D580),0)*G$355","v":0},{"$f":"IF(H$357>=$C580,MIN(-(SUM($F580:G580)-$E580),($E580*(1-$D$359))*$D580),0)*H$355","v":0},{"$f":"IF(I$357>=$C580,MIN(-(SUM($F580:H580)-$E580),($E580*(1-$D$359))*$D580),0)*I$355","v":0},{"$f":"IF(J$357>=$C580,MIN(-(SUM($F580:I580)-$E580),($E580*(1-$D$359))*$D580),0)*J$355","v":0},{"$f":"IF(K$357>=$C580,MIN(-(SUM($F580:J580)-$E580),($E580*(1-$D$359))*$D580),0)*K$355","v":0},{"$f":"IF(L$357>=$C580,MIN(-(SUM($F580:K580)-$E580),($E580*(1-$D$359))*$D580),0)*L$355","v":0},{"$f":"IF(M$357>=$C580,MIN(-(SUM($F580:L580)-$E580),($E580*(1-$D$359))*$D580),0)*M$355","v":0},{"$f":"IF(N$357>=$C580,MIN(-(SUM($F580:M580)-$E580),($E580*(1-$D$359))*$D580),0)*N$355","v":0},{"$f":"IF(O$357>=$C580,MIN(-(SUM($F580:N580)-$E580),($E580*(1-$D$359))*$D580),0)*O$355","v":0},{"$f":"IF(P$357>=$C580,MIN(-(SUM($F580:O580)-$E580),($E580*(1-$D$359))*$D580),0)*P$355","v":0},{"$f":"IF(Q$357>=$C580,MIN(-(SUM($F580:P580)-$E580),($E580*(1-$D$359))*$D580),0)*Q$355","v":0},{"$f":"IF(R$357>=$C580,MIN(-(SUM($F580:Q580)-$E580),($E580*(1-$D$359))*$D580),0)*R$355","v":0},{"$f":"IF(S$357>=$C580,MIN(-(SUM($F580:R580)-$E580),($E580*(1-$D$359))*$D580),0)*S$355","v":0},{"$f":"IF(T$357>=$C580,MIN(-(SUM($F580:S580)-$E580),($E580*(1-$D$359))*$D580),0)*T$355","v":0},{"$f":"IF(U$357>=$C580,MIN(-(SUM($F580:T580)-$E580),($E580*(1-$D$359))*$D580),0)*U$355","v":0},{"$f":"IF(V$357>=$C580,MIN(-(SUM($F580:U580)-$E580),($E580*(1-$D$359))*$D580),0)*V$355","v":0},{"$f":"IF(W$357>=$C580,MIN(-(SUM($F580:V580)-$E580),($E580*(1-$D$359))*$D580),0)*W$355","v":0},{"$f":"IF(X$357>=$C580,MIN(-(SUM($F580:W580)-$E580),($E580*(1-$D$359))*$D580),0)*X$355","v":0},{"$f":"IF(Y$357>=$C580,MIN(-(SUM($F580:X580)-$E580),($E580*(1-$D$359))*$D580),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C580,MIN(-(SUM($F580:Y580)-$E580),($E580*(1-$D$359))*$D580),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C580,MIN(-(SUM($F580:Z580)-$E580),($E580*(1-$D$359))*$D580),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C580,MIN(-(SUM($F580:AA580)-$E580),($E580*(1-$D$359))*$D580),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C580,MIN(-(SUM($F580:AB580)-$E580),($E580*(1-$D$359))*$D580),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C580,MIN(-(SUM($F580:AC580)-$E580),($E580*(1-$D$359))*$D580),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C580,MIN(-(SUM($F580:AD580)-$E580),($E580*(1-$D$359))*$D580),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C580,MIN(-(SUM($F580:AE580)-$E580),($E580*(1-$D$359))*$D580),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C580,MIN(-(SUM($F580:AF580)-$E580),($E580*(1-$D$359))*$D580),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C580,MIN(-(SUM($F580:AG580)-$E580),($E580*(1-$D$359))*$D580),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C580,MIN(-(SUM($F580:AH580)-$E580),($E580*(1-$D$359))*$D580),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C580,MIN(-(SUM($F580:AI580)-$E580),($E580*(1-$D$359))*$D580),0)*AJ$355","v":0}]
[null,null,12,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C581,MIN(-(SUM(F581:$F581)-$E581),($E581*(1-$D$359))*$D581),0)*G$355","v":0},{"$f":"IF(H$357>=$C581,MIN(-(SUM($F581:G581)-$E581),($E581*(1-$D$359))*$D581),0)*H$355","v":0},{"$f":"IF(I$357>=$C581,MIN(-(SUM($F581:H581)-$E581),($E581*(1-$D$359))*$D581),0)*I$355","v":0},{"$f":"IF(J$357>=$C581,MIN(-(SUM($F581:I581)-$E581),($E581*(1-$D$359))*$D581),0)*J$355","v":0},{"$f":"IF(K$357>=$C581,MIN(-(SUM($F581:J581)-$E581),($E581*(1-$D$359))*$D581),0)*K$355","v":0},{"$f":"IF(L$357>=$C581,MIN(-(SUM($F581:K581)-$E581),($E581*(1-$D$359))*$D581),0)*L$355","v":0},{"$f":"IF(M$357>=$C581,MIN(-(SUM($F581:L581)-$E581),($E581*(1-$D$359))*$D581),0)*M$355","v":0},{"$f":"IF(N$357>=$C581,MIN(-(SUM($F581:M581)-$E581),($E581*(1-$D$359))*$D581),0)*N$355","v":0},{"$f":"IF(O$357>=$C581,MIN(-(SUM($F581:N581)-$E581),($E581*(1-$D$359))*$D581),0)*O$355","v":0},{"$f":"IF(P$357>=$C581,MIN(-(SUM($F581:O581)-$E581),($E581*(1-$D$359))*$D581),0)*P$355","v":0},{"$f":"IF(Q$357>=$C581,MIN(-(SUM($F581:P581)-$E581),($E581*(1-$D$359))*$D581),0)*Q$355","v":0},{"$f":"IF(R$357>=$C581,MIN(-(SUM($F581:Q581)-$E581),($E581*(1-$D$359))*$D581),0)*R$355","v":0},{"$f":"IF(S$357>=$C581,MIN(-(SUM($F581:R581)-$E581),($E581*(1-$D$359))*$D581),0)*S$355","v":0},{"$f":"IF(T$357>=$C581,MIN(-(SUM($F581:S581)-$E581),($E581*(1-$D$359))*$D581),0)*T$355","v":0},{"$f":"IF(U$357>=$C581,MIN(-(SUM($F581:T581)-$E581),($E581*(1-$D$359))*$D581),0)*U$355","v":0},{"$f":"IF(V$357>=$C581,MIN(-(SUM($F581:U581)-$E581),($E581*(1-$D$359))*$D581),0)*V$355","v":0},{"$f":"IF(W$357>=$C581,MIN(-(SUM($F581:V581)-$E581),($E581*(1-$D$359))*$D581),0)*W$355","v":0},{"$f":"IF(X$357>=$C581,MIN(-(SUM($F581:W581)-$E581),($E581*(1-$D$359))*$D581),0)*X$355","v":0},{"$f":"IF(Y$357>=$C581,MIN(-(SUM($F581:X581)-$E581),($E581*(1-$D$359))*$D581),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C581,MIN(-(SUM($F581:Y581)-$E581),($E581*(1-$D$359))*$D581),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C581,MIN(-(SUM($F581:Z581)-$E581),($E581*(1-$D$359))*$D581),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C581,MIN(-(SUM($F581:AA581)-$E581),($E581*(1-$D$359))*$D581),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C581,MIN(-(SUM($F581:AB581)-$E581),($E581*(1-$D$359))*$D581),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C581,MIN(-(SUM($F581:AC581)-$E581),($E581*(1-$D$359))*$D581),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C581,MIN(-(SUM($F581:AD581)-$E581),($E581*(1-$D$359))*$D581),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C581,MIN(-(SUM($F581:AE581)-$E581),($E581*(1-$D$359))*$D581),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C581,MIN(-(SUM($F581:AF581)-$E581),($E581*(1-$D$359))*$D581),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C581,MIN(-(SUM($F581:AG581)-$E581),($E581*(1-$D$359))*$D581),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C581,MIN(-(SUM($F581:AH581)-$E581),($E581*(1-$D$359))*$D581),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C581,MIN(-(SUM($F581:AI581)-$E581),($E581*(1-$D$359))*$D581),0)*AJ$355","v":0}]
[null,null,13,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C582,MIN(-(SUM(F582:$F582)-$E582),($E582*(1-$D$359))*$D582),0)*G$355","v":0},{"$f":"IF(H$357>=$C582,MIN(-(SUM($F582:G582)-$E582),($E582*(1-$D$359))*$D582),0)*H$355","v":0},{"$f":"IF(I$357>=$C582,MIN(-(SUM($F582:H582)-$E582),($E582*(1-$D$359))*$D582),0)*I$355","v":0},{"$f":"IF(J$357>=$C582,MIN(-(SUM($F582:I582)-$E582),($E582*(1-$D$359))*$D582),0)*J$355","v":0},{"$f":"IF(K$357>=$C582,MIN(-(SUM($F582:J582)-$E582),($E582*(1-$D$359))*$D582),0)*K$355","v":0},{"$f":"IF(L$357>=$C582,MIN(-(SUM($F582:K582)-$E582),($E582*(1-$D$359))*$D582),0)*L$355","v":0},{"$f":"IF(M$357>=$C582,MIN(-(SUM($F582:L582)-$E582),($E582*(1-$D$359))*$D582),0)*M$355","v":0},{"$f":"IF(N$357>=$C582,MIN(-(SUM($F582:M582)-$E582),($E582*(1-$D$359))*$D582),0)*N$355","v":0},{"$f":"IF(O$357>=$C582,MIN(-(SUM($F582:N582)-$E582),($E582*(1-$D$359))*$D582),0)*O$355","v":0},{"$f":"IF(P$357>=$C582,MIN(-(SUM($F582:O582)-$E582),($E582*(1-$D$359))*$D582),0)*P$355","v":0},{"$f":"IF(Q$357>=$C582,MIN(-(SUM($F582:P582)-$E582),($E582*(1-$D$359))*$D582),0)*Q$355","v":0},{"$f":"IF(R$357>=$C582,MIN(-(SUM($F582:Q582)-$E582),($E582*(1-$D$359))*$D582),0)*R$355","v":0},{"$f":"IF(S$357>=$C582,MIN(-(SUM($F582:R582)-$E582),($E582*(1-$D$359))*$D582),0)*S$355","v":0},{"$f":"IF(T$357>=$C582,MIN(-(SUM($F582:S582)-$E582),($E582*(1-$D$359))*$D582),0)*T$355","v":0},{"$f":"IF(U$357>=$C582,MIN(-(SUM($F582:T582)-$E582),($E582*(1-$D$359))*$D582),0)*U$355","v":0},{"$f":"IF(V$357>=$C582,MIN(-(SUM($F582:U582)-$E582),($E582*(1-$D$359))*$D582),0)*V$355","v":0},{"$f":"IF(W$357>=$C582,MIN(-(SUM($F582:V582)-$E582),($E582*(1-$D$359))*$D582),0)*W$355","v":0},{"$f":"IF(X$357>=$C582,MIN(-(SUM($F582:W582)-$E582),($E582*(1-$D$359))*$D582),0)*X$355","v":0},{"$f":"IF(Y$357>=$C582,MIN(-(SUM($F582:X582)-$E582),($E582*(1-$D$359))*$D582),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C582,MIN(-(SUM($F582:Y582)-$E582),($E582*(1-$D$359))*$D582),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C582,MIN(-(SUM($F582:Z582)-$E582),($E582*(1-$D$359))*$D582),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C582,MIN(-(SUM($F582:AA582)-$E582),($E582*(1-$D$359))*$D582),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C582,MIN(-(SUM($F582:AB582)-$E582),($E582*(1-$D$359))*$D582),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C582,MIN(-(SUM($F582:AC582)-$E582),($E582*(1-$D$359))*$D582),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C582,MIN(-(SUM($F582:AD582)-$E582),($E582*(1-$D$359))*$D582),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C582,MIN(-(SUM($F582:AE582)-$E582),($E582*(1-$D$359))*$D582),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C582,MIN(-(SUM($F582:AF582)-$E582),($E582*(1-$D$359))*$D582),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C582,MIN(-(SUM($F582:AG582)-$E582),($E582*(1-$D$359))*$D582),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C582,MIN(-(SUM($F582:AH582)-$E582),($E582*(1-$D$359))*$D582),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C582,MIN(-(SUM($F582:AI582)-$E582),($E582*(1-$D$359))*$D582),0)*AJ$355","v":0}]
[null,null,14,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C583,MIN(-(SUM(F583:$F583)-$E583),($E583*(1-$D$359))*$D583),0)*G$355","v":0},{"$f":"IF(H$357>=$C583,MIN(-(SUM($F583:G583)-$E583),($E583*(1-$D$359))*$D583),0)*H$355","v":0},{"$f":"IF(I$357>=$C583,MIN(-(SUM($F583:H583)-$E583),($E583*(1-$D$359))*$D583),0)*I$355","v":0},{"$f":"IF(J$357>=$C583,MIN(-(SUM($F583:I583)-$E583),($E583*(1-$D$359))*$D583),0)*J$355","v":0},{"$f":"IF(K$357>=$C583,MIN(-(SUM($F583:J583)-$E583),($E583*(1-$D$359))*$D583),0)*K$355","v":0},{"$f":"IF(L$357>=$C583,MIN(-(SUM($F583:K583)-$E583),($E583*(1-$D$359))*$D583),0)*L$355","v":0},{"$f":"IF(M$357>=$C583,MIN(-(SUM($F583:L583)-$E583),($E583*(1-$D$359))*$D583),0)*M$355","v":0},{"$f":"IF(N$357>=$C583,MIN(-(SUM($F583:M583)-$E583),($E583*(1-$D$359))*$D583),0)*N$355","v":0},{"$f":"IF(O$357>=$C583,MIN(-(SUM($F583:N583)-$E583),($E583*(1-$D$359))*$D583),0)*O$355","v":0},{"$f":"IF(P$357>=$C583,MIN(-(SUM($F583:O583)-$E583),($E583*(1-$D$359))*$D583),0)*P$355","v":0},{"$f":"IF(Q$357>=$C583,MIN(-(SUM($F583:P583)-$E583),($E583*(1-$D$359))*$D583),0)*Q$355","v":0},{"$f":"IF(R$357>=$C583,MIN(-(SUM($F583:Q583)-$E583),($E583*(1-$D$359))*$D583),0)*R$355","v":0},{"$f":"IF(S$357>=$C583,MIN(-(SUM($F583:R583)-$E583),($E583*(1-$D$359))*$D583),0)*S$355","v":0},{"$f":"IF(T$357>=$C583,MIN(-(SUM($F583:S583)-$E583),($E583*(1-$D$359))*$D583),0)*T$355","v":0},{"$f":"IF(U$357>=$C583,MIN(-(SUM($F583:T583)-$E583),($E583*(1-$D$359))*$D583),0)*U$355","v":0},{"$f":"IF(V$357>=$C583,MIN(-(SUM($F583:U583)-$E583),($E583*(1-$D$359))*$D583),0)*V$355","v":0},{"$f":"IF(W$357>=$C583,MIN(-(SUM($F583:V583)-$E583),($E583*(1-$D$359))*$D583),0)*W$355","v":0},{"$f":"IF(X$357>=$C583,MIN(-(SUM($F583:W583)-$E583),($E583*(1-$D$359))*$D583),0)*X$355","v":0},{"$f":"IF(Y$357>=$C583,MIN(-(SUM($F583:X583)-$E583),($E583*(1-$D$359))*$D583),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C583,MIN(-(SUM($F583:Y583)-$E583),($E583*(1-$D$359))*$D583),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C583,MIN(-(SUM($F583:Z583)-$E583),($E583*(1-$D$359))*$D583),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C583,MIN(-(SUM($F583:AA583)-$E583),($E583*(1-$D$359))*$D583),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C583,MIN(-(SUM($F583:AB583)-$E583),($E583*(1-$D$359))*$D583),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C583,MIN(-(SUM($F583:AC583)-$E583),($E583*(1-$D$359))*$D583),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C583,MIN(-(SUM($F583:AD583)-$E583),($E583*(1-$D$359))*$D583),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C583,MIN(-(SUM($F583:AE583)-$E583),($E583*(1-$D$359))*$D583),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C583,MIN(-(SUM($F583:AF583)-$E583),($E583*(1-$D$359))*$D583),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C583,MIN(-(SUM($F583:AG583)-$E583),($E583*(1-$D$359))*$D583),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C583,MIN(-(SUM($F583:AH583)-$E583),($E583*(1-$D$359))*$D583),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C583,MIN(-(SUM($F583:AI583)-$E583),($E583*(1-$D$359))*$D583),0)*AJ$355","v":0}]
[null,null,15,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C584,MIN(-(SUM(F584:$F584)-$E584),($E584*(1-$D$359))*$D584),0)*G$355","v":0},{"$f":"IF(H$357>=$C584,MIN(-(SUM($F584:G584)-$E584),($E584*(1-$D$359))*$D584),0)*H$355","v":0},{"$f":"IF(I$357>=$C584,MIN(-(SUM($F584:H584)-$E584),($E584*(1-$D$359))*$D584),0)*I$355","v":0},{"$f":"IF(J$357>=$C584,MIN(-(SUM($F584:I584)-$E584),($E584*(1-$D$359))*$D584),0)*J$355","v":0},{"$f":"IF(K$357>=$C584,MIN(-(SUM($F584:J584)-$E584),($E584*(1-$D$359))*$D584),0)*K$355","v":0},{"$f":"IF(L$357>=$C584,MIN(-(SUM($F584:K584)-$E584),($E584*(1-$D$359))*$D584),0)*L$355","v":0},{"$f":"IF(M$357>=$C584,MIN(-(SUM($F584:L584)-$E584),($E584*(1-$D$359))*$D584),0)*M$355","v":0},{"$f":"IF(N$357>=$C584,MIN(-(SUM($F584:M584)-$E584),($E584*(1-$D$359))*$D584),0)*N$355","v":0},{"$f":"IF(O$357>=$C584,MIN(-(SUM($F584:N584)-$E584),($E584*(1-$D$359))*$D584),0)*O$355","v":0},{"$f":"IF(P$357>=$C584,MIN(-(SUM($F584:O584)-$E584),($E584*(1-$D$359))*$D584),0)*P$355","v":0},{"$f":"IF(Q$357>=$C584,MIN(-(SUM($F584:P584)-$E584),($E584*(1-$D$359))*$D584),0)*Q$355","v":0},{"$f":"IF(R$357>=$C584,MIN(-(SUM($F584:Q584)-$E584),($E584*(1-$D$359))*$D584),0)*R$355","v":0},{"$f":"IF(S$357>=$C584,MIN(-(SUM($F584:R584)-$E584),($E584*(1-$D$359))*$D584),0)*S$355","v":0},{"$f":"IF(T$357>=$C584,MIN(-(SUM($F584:S584)-$E584),($E584*(1-$D$359))*$D584),0)*T$355","v":0},{"$f":"IF(U$357>=$C584,MIN(-(SUM($F584:T584)-$E584),($E584*(1-$D$359))*$D584),0)*U$355","v":0},{"$f":"IF(V$357>=$C584,MIN(-(SUM($F584:U584)-$E584),($E584*(1-$D$359))*$D584),0)*V$355","v":0},{"$f":"IF(W$357>=$C584,MIN(-(SUM($F584:V584)-$E584),($E584*(1-$D$359))*$D584),0)*W$355","v":0},{"$f":"IF(X$357>=$C584,MIN(-(SUM($F584:W584)-$E584),($E584*(1-$D$359))*$D584),0)*X$355","v":0},{"$f":"IF(Y$357>=$C584,MIN(-(SUM($F584:X584)-$E584),($E584*(1-$D$359))*$D584),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C584,MIN(-(SUM($F584:Y584)-$E584),($E584*(1-$D$359))*$D584),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C584,MIN(-(SUM($F584:Z584)-$E584),($E584*(1-$D$359))*$D584),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C584,MIN(-(SUM($F584:AA584)-$E584),($E584*(1-$D$359))*$D584),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C584,MIN(-(SUM($F584:AB584)-$E584),($E584*(1-$D$359))*$D584),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C584,MIN(-(SUM($F584:AC584)-$E584),($E584*(1-$D$359))*$D584),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C584,MIN(-(SUM($F584:AD584)-$E584),($E584*(1-$D$359))*$D584),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C584,MIN(-(SUM($F584:AE584)-$E584),($E584*(1-$D$359))*$D584),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C584,MIN(-(SUM($F584:AF584)-$E584),($E584*(1-$D$359))*$D584),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C584,MIN(-(SUM($F584:AG584)-$E584),($E584*(1-$D$359))*$D584),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C584,MIN(-(SUM($F584:AH584)-$E584),($E584*(1-$D$359))*$D584),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C584,MIN(-(SUM($F584:AI584)-$E584),($E584*(1-$D$359))*$D584),0)*AJ$355","v":0}]
[null,null,16,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C585,MIN(-(SUM(F585:$F585)-$E585),($E585*(1-$D$359))*$D585),0)*G$355","v":0},{"$f":"IF(H$357>=$C585,MIN(-(SUM($F585:G585)-$E585),($E585*(1-$D$359))*$D585),0)*H$355","v":0},{"$f":"IF(I$357>=$C585,MIN(-(SUM($F585:H585)-$E585),($E585*(1-$D$359))*$D585),0)*I$355","v":0},{"$f":"IF(J$357>=$C585,MIN(-(SUM($F585:I585)-$E585),($E585*(1-$D$359))*$D585),0)*J$355","v":0},{"$f":"IF(K$357>=$C585,MIN(-(SUM($F585:J585)-$E585),($E585*(1-$D$359))*$D585),0)*K$355","v":0},{"$f":"IF(L$357>=$C585,MIN(-(SUM($F585:K585)-$E585),($E585*(1-$D$359))*$D585),0)*L$355","v":0},{"$f":"IF(M$357>=$C585,MIN(-(SUM($F585:L585)-$E585),($E585*(1-$D$359))*$D585),0)*M$355","v":0},{"$f":"IF(N$357>=$C585,MIN(-(SUM($F585:M585)-$E585),($E585*(1-$D$359))*$D585),0)*N$355","v":0},{"$f":"IF(O$357>=$C585,MIN(-(SUM($F585:N585)-$E585),($E585*(1-$D$359))*$D585),0)*O$355","v":0},{"$f":"IF(P$357>=$C585,MIN(-(SUM($F585:O585)-$E585),($E585*(1-$D$359))*$D585),0)*P$355","v":0},{"$f":"IF(Q$357>=$C585,MIN(-(SUM($F585:P585)-$E585),($E585*(1-$D$359))*$D585),0)*Q$355","v":0},{"$f":"IF(R$357>=$C585,MIN(-(SUM($F585:Q585)-$E585),($E585*(1-$D$359))*$D585),0)*R$355","v":0},{"$f":"IF(S$357>=$C585,MIN(-(SUM($F585:R585)-$E585),($E585*(1-$D$359))*$D585),0)*S$355","v":0},{"$f":"IF(T$357>=$C585,MIN(-(SUM($F585:S585)-$E585),($E585*(1-$D$359))*$D585),0)*T$355","v":0},{"$f":"IF(U$357>=$C585,MIN(-(SUM($F585:T585)-$E585),($E585*(1-$D$359))*$D585),0)*U$355","v":0},{"$f":"IF(V$357>=$C585,MIN(-(SUM($F585:U585)-$E585),($E585*(1-$D$359))*$D585),0)*V$355","v":0},{"$f":"IF(W$357>=$C585,MIN(-(SUM($F585:V585)-$E585),($E585*(1-$D$359))*$D585),0)*W$355","v":0},{"$f":"IF(X$357>=$C585,MIN(-(SUM($F585:W585)-$E585),($E585*(1-$D$359))*$D585),0)*X$355","v":0},{"$f":"IF(Y$357>=$C585,MIN(-(SUM($F585:X585)-$E585),($E585*(1-$D$359))*$D585),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C585,MIN(-(SUM($F585:Y585)-$E585),($E585*(1-$D$359))*$D585),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C585,MIN(-(SUM($F585:Z585)-$E585),($E585*(1-$D$359))*$D585),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C585,MIN(-(SUM($F585:AA585)-$E585),($E585*(1-$D$359))*$D585),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C585,MIN(-(SUM($F585:AB585)-$E585),($E585*(1-$D$359))*$D585),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C585,MIN(-(SUM($F585:AC585)-$E585),($E585*(1-$D$359))*$D585),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C585,MIN(-(SUM($F585:AD585)-$E585),($E585*(1-$D$359))*$D585),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C585,MIN(-(SUM($F585:AE585)-$E585),($E585*(1-$D$359))*$D585),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C585,MIN(-(SUM($F585:AF585)-$E585),($E585*(1-$D$359))*$D585),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C585,MIN(-(SUM($F585:AG585)-$E585),($E585*(1-$D$359))*$D585),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C585,MIN(-(SUM($F585:AH585)-$E585),($E585*(1-$D$359))*$D585),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C585,MIN(-(SUM($F585:AI585)-$E585),($E585*(1-$D$359))*$D585),0)*AJ$355","v":0}]
[null,null,17,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C586,MIN(-(SUM(F586:$F586)-$E586),($E586*(1-$D$359))*$D586),0)*G$355","v":0},{"$f":"IF(H$357>=$C586,MIN(-(SUM($F586:G586)-$E586),($E586*(1-$D$359))*$D586),0)*H$355","v":0},{"$f":"IF(I$357>=$C586,MIN(-(SUM($F586:H586)-$E586),($E586*(1-$D$359))*$D586),0)*I$355","v":0},{"$f":"IF(J$357>=$C586,MIN(-(SUM($F586:I586)-$E586),($E586*(1-$D$359))*$D586),0)*J$355","v":0},{"$f":"IF(K$357>=$C586,MIN(-(SUM($F586:J586)-$E586),($E586*(1-$D$359))*$D586),0)*K$355","v":0},{"$f":"IF(L$357>=$C586,MIN(-(SUM($F586:K586)-$E586),($E586*(1-$D$359))*$D586),0)*L$355","v":0},{"$f":"IF(M$357>=$C586,MIN(-(SUM($F586:L586)-$E586),($E586*(1-$D$359))*$D586),0)*M$355","v":0},{"$f":"IF(N$357>=$C586,MIN(-(SUM($F586:M586)-$E586),($E586*(1-$D$359))*$D586),0)*N$355","v":0},{"$f":"IF(O$357>=$C586,MIN(-(SUM($F586:N586)-$E586),($E586*(1-$D$359))*$D586),0)*O$355","v":0},{"$f":"IF(P$357>=$C586,MIN(-(SUM($F586:O586)-$E586),($E586*(1-$D$359))*$D586),0)*P$355","v":0},{"$f":"IF(Q$357>=$C586,MIN(-(SUM($F586:P586)-$E586),($E586*(1-$D$359))*$D586),0)*Q$355","v":0},{"$f":"IF(R$357>=$C586,MIN(-(SUM($F586:Q586)-$E586),($E586*(1-$D$359))*$D586),0)*R$355","v":0},{"$f":"IF(S$357>=$C586,MIN(-(SUM($F586:R586)-$E586),($E586*(1-$D$359))*$D586),0)*S$355","v":0},{"$f":"IF(T$357>=$C586,MIN(-(SUM($F586:S586)-$E586),($E586*(1-$D$359))*$D586),0)*T$355","v":0},{"$f":"IF(U$357>=$C586,MIN(-(SUM($F586:T586)-$E586),($E586*(1-$D$359))*$D586),0)*U$355","v":0},{"$f":"IF(V$357>=$C586,MIN(-(SUM($F586:U586)-$E586),($E586*(1-$D$359))*$D586),0)*V$355","v":0},{"$f":"IF(W$357>=$C586,MIN(-(SUM($F586:V586)-$E586),($E586*(1-$D$359))*$D586),0)*W$355","v":0},{"$f":"IF(X$357>=$C586,MIN(-(SUM($F586:W586)-$E586),($E586*(1-$D$359))*$D586),0)*X$355","v":0},{"$f":"IF(Y$357>=$C586,MIN(-(SUM($F586:X586)-$E586),($E586*(1-$D$359))*$D586),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C586,MIN(-(SUM($F586:Y586)-$E586),($E586*(1-$D$359))*$D586),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C586,MIN(-(SUM($F586:Z586)-$E586),($E586*(1-$D$359))*$D586),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C586,MIN(-(SUM($F586:AA586)-$E586),($E586*(1-$D$359))*$D586),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C586,MIN(-(SUM($F586:AB586)-$E586),($E586*(1-$D$359))*$D586),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C586,MIN(-(SUM($F586:AC586)-$E586),($E586*(1-$D$359))*$D586),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C586,MIN(-(SUM($F586:AD586)-$E586),($E586*(1-$D$359))*$D586),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C586,MIN(-(SUM($F586:AE586)-$E586),($E586*(1-$D$359))*$D586),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C586,MIN(-(SUM($F586:AF586)-$E586),($E586*(1-$D$359))*$D586),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C586,MIN(-(SUM($F586:AG586)-$E586),($E586*(1-$D$359))*$D586),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C586,MIN(-(SUM($F586:AH586)-$E586),($E586*(1-$D$359))*$D586),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C586,MIN(-(SUM($F586:AI586)-$E586),($E586*(1-$D$359))*$D586),0)*AJ$355","v":0}]
[null,null,18,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C587,MIN(-(SUM(F587:$F587)-$E587),($E587*(1-$D$359))*$D587),0)*G$355","v":0},{"$f":"IF(H$357>=$C587,MIN(-(SUM($F587:G587)-$E587),($E587*(1-$D$359))*$D587),0)*H$355","v":0},{"$f":"IF(I$357>=$C587,MIN(-(SUM($F587:H587)-$E587),($E587*(1-$D$359))*$D587),0)*I$355","v":0},{"$f":"IF(J$357>=$C587,MIN(-(SUM($F587:I587)-$E587),($E587*(1-$D$359))*$D587),0)*J$355","v":0},{"$f":"IF(K$357>=$C587,MIN(-(SUM($F587:J587)-$E587),($E587*(1-$D$359))*$D587),0)*K$355","v":0},{"$f":"IF(L$357>=$C587,MIN(-(SUM($F587:K587)-$E587),($E587*(1-$D$359))*$D587),0)*L$355","v":0},{"$f":"IF(M$357>=$C587,MIN(-(SUM($F587:L587)-$E587),($E587*(1-$D$359))*$D587),0)*M$355","v":0},{"$f":"IF(N$357>=$C587,MIN(-(SUM($F587:M587)-$E587),($E587*(1-$D$359))*$D587),0)*N$355","v":0},{"$f":"IF(O$357>=$C587,MIN(-(SUM($F587:N587)-$E587),($E587*(1-$D$359))*$D587),0)*O$355","v":0},{"$f":"IF(P$357>=$C587,MIN(-(SUM($F587:O587)-$E587),($E587*(1-$D$359))*$D587),0)*P$355","v":0},{"$f":"IF(Q$357>=$C587,MIN(-(SUM($F587:P587)-$E587),($E587*(1-$D$359))*$D587),0)*Q$355","v":0},{"$f":"IF(R$357>=$C587,MIN(-(SUM($F587:Q587)-$E587),($E587*(1-$D$359))*$D587),0)*R$355","v":0},{"$f":"IF(S$357>=$C587,MIN(-(SUM($F587:R587)-$E587),($E587*(1-$D$359))*$D587),0)*S$355","v":0},{"$f":"IF(T$357>=$C587,MIN(-(SUM($F587:S587)-$E587),($E587*(1-$D$359))*$D587),0)*T$355","v":0},{"$f":"IF(U$357>=$C587,MIN(-(SUM($F587:T587)-$E587),($E587*(1-$D$359))*$D587),0)*U$355","v":0},{"$f":"IF(V$357>=$C587,MIN(-(SUM($F587:U587)-$E587),($E587*(1-$D$359))*$D587),0)*V$355","v":0},{"$f":"IF(W$357>=$C587,MIN(-(SUM($F587:V587)-$E587),($E587*(1-$D$359))*$D587),0)*W$355","v":0},{"$f":"IF(X$357>=$C587,MIN(-(SUM($F587:W587)-$E587),($E587*(1-$D$359))*$D587),0)*X$355","v":0},{"$f":"IF(Y$357>=$C587,MIN(-(SUM($F587:X587)-$E587),($E587*(1-$D$359))*$D587),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C587,MIN(-(SUM($F587:Y587)-$E587),($E587*(1-$D$359))*$D587),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C587,MIN(-(SUM($F587:Z587)-$E587),($E587*(1-$D$359))*$D587),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C587,MIN(-(SUM($F587:AA587)-$E587),($E587*(1-$D$359))*$D587),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C587,MIN(-(SUM($F587:AB587)-$E587),($E587*(1-$D$359))*$D587),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C587,MIN(-(SUM($F587:AC587)-$E587),($E587*(1-$D$359))*$D587),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C587,MIN(-(SUM($F587:AD587)-$E587),($E587*(1-$D$359))*$D587),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C587,MIN(-(SUM($F587:AE587)-$E587),($E587*(1-$D$359))*$D587),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C587,MIN(-(SUM($F587:AF587)-$E587),($E587*(1-$D$359))*$D587),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C587,MIN(-(SUM($F587:AG587)-$E587),($E587*(1-$D$359))*$D587),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C587,MIN(-(SUM($F587:AH587)-$E587),($E587*(1-$D$359))*$D587),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C587,MIN(-(SUM($F587:AI587)-$E587),($E587*(1-$D$359))*$D587),0)*AJ$355","v":0}]
[null,null,19,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C588,MIN(-(SUM(F588:$F588)-$E588),($E588*(1-$D$359))*$D588),0)*G$355","v":0},{"$f":"IF(H$357>=$C588,MIN(-(SUM($F588:G588)-$E588),($E588*(1-$D$359))*$D588),0)*H$355","v":0},{"$f":"IF(I$357>=$C588,MIN(-(SUM($F588:H588)-$E588),($E588*(1-$D$359))*$D588),0)*I$355","v":0},{"$f":"IF(J$357>=$C588,MIN(-(SUM($F588:I588)-$E588),($E588*(1-$D$359))*$D588),0)*J$355","v":0},{"$f":"IF(K$357>=$C588,MIN(-(SUM($F588:J588)-$E588),($E588*(1-$D$359))*$D588),0)*K$355","v":0},{"$f":"IF(L$357>=$C588,MIN(-(SUM($F588:K588)-$E588),($E588*(1-$D$359))*$D588),0)*L$355","v":0},{"$f":"IF(M$357>=$C588,MIN(-(SUM($F588:L588)-$E588),($E588*(1-$D$359))*$D588),0)*M$355","v":0},{"$f":"IF(N$357>=$C588,MIN(-(SUM($F588:M588)-$E588),($E588*(1-$D$359))*$D588),0)*N$355","v":0},{"$f":"IF(O$357>=$C588,MIN(-(SUM($F588:N588)-$E588),($E588*(1-$D$359))*$D588),0)*O$355","v":0},{"$f":"IF(P$357>=$C588,MIN(-(SUM($F588:O588)-$E588),($E588*(1-$D$359))*$D588),0)*P$355","v":0},{"$f":"IF(Q$357>=$C588,MIN(-(SUM($F588:P588)-$E588),($E588*(1-$D$359))*$D588),0)*Q$355","v":0},{"$f":"IF(R$357>=$C588,MIN(-(SUM($F588:Q588)-$E588),($E588*(1-$D$359))*$D588),0)*R$355","v":0},{"$f":"IF(S$357>=$C588,MIN(-(SUM($F588:R588)-$E588),($E588*(1-$D$359))*$D588),0)*S$355","v":0},{"$f":"IF(T$357>=$C588,MIN(-(SUM($F588:S588)-$E588),($E588*(1-$D$359))*$D588),0)*T$355","v":0},{"$f":"IF(U$357>=$C588,MIN(-(SUM($F588:T588)-$E588),($E588*(1-$D$359))*$D588),0)*U$355","v":0},{"$f":"IF(V$357>=$C588,MIN(-(SUM($F588:U588)-$E588),($E588*(1-$D$359))*$D588),0)*V$355","v":0},{"$f":"IF(W$357>=$C588,MIN(-(SUM($F588:V588)-$E588),($E588*(1-$D$359))*$D588),0)*W$355","v":0},{"$f":"IF(X$357>=$C588,MIN(-(SUM($F588:W588)-$E588),($E588*(1-$D$359))*$D588),0)*X$355","v":0},{"$f":"IF(Y$357>=$C588,MIN(-(SUM($F588:X588)-$E588),($E588*(1-$D$359))*$D588),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C588,MIN(-(SUM($F588:Y588)-$E588),($E588*(1-$D$359))*$D588),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C588,MIN(-(SUM($F588:Z588)-$E588),($E588*(1-$D$359))*$D588),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C588,MIN(-(SUM($F588:AA588)-$E588),($E588*(1-$D$359))*$D588),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C588,MIN(-(SUM($F588:AB588)-$E588),($E588*(1-$D$359))*$D588),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C588,MIN(-(SUM($F588:AC588)-$E588),($E588*(1-$D$359))*$D588),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C588,MIN(-(SUM($F588:AD588)-$E588),($E588*(1-$D$359))*$D588),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C588,MIN(-(SUM($F588:AE588)-$E588),($E588*(1-$D$359))*$D588),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C588,MIN(-(SUM($F588:AF588)-$E588),($E588*(1-$D$359))*$D588),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C588,MIN(-(SUM($F588:AG588)-$E588),($E588*(1-$D$359))*$D588),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C588,MIN(-(SUM($F588:AH588)-$E588),($E588*(1-$D$359))*$D588),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C588,MIN(-(SUM($F588:AI588)-$E588),($E588*(1-$D$359))*$D588),0)*AJ$355","v":0}]
[null,null,20,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C589,MIN(-(SUM(F589:$F589)-$E589),($E589*(1-$D$359))*$D589),0)*G$355","v":0},{"$f":"IF(H$357>=$C589,MIN(-(SUM($F589:G589)-$E589),($E589*(1-$D$359))*$D589),0)*H$355","v":0},{"$f":"IF(I$357>=$C589,MIN(-(SUM($F589:H589)-$E589),($E589*(1-$D$359))*$D589),0)*I$355","v":0},{"$f":"IF(J$357>=$C589,MIN(-(SUM($F589:I589)-$E589),($E589*(1-$D$359))*$D589),0)*J$355","v":0},{"$f":"IF(K$357>=$C589,MIN(-(SUM($F589:J589)-$E589),($E589*(1-$D$359))*$D589),0)*K$355","v":0},{"$f":"IF(L$357>=$C589,MIN(-(SUM($F589:K589)-$E589),($E589*(1-$D$359))*$D589),0)*L$355","v":0},{"$f":"IF(M$357>=$C589,MIN(-(SUM($F589:L589)-$E589),($E589*(1-$D$359))*$D589),0)*M$355","v":0},{"$f":"IF(N$357>=$C589,MIN(-(SUM($F589:M589)-$E589),($E589*(1-$D$359))*$D589),0)*N$355","v":0},{"$f":"IF(O$357>=$C589,MIN(-(SUM($F589:N589)-$E589),($E589*(1-$D$359))*$D589),0)*O$355","v":0},{"$f":"IF(P$357>=$C589,MIN(-(SUM($F589:O589)-$E589),($E589*(1-$D$359))*$D589),0)*P$355","v":0},{"$f":"IF(Q$357>=$C589,MIN(-(SUM($F589:P589)-$E589),($E589*(1-$D$359))*$D589),0)*Q$355","v":0},{"$f":"IF(R$357>=$C589,MIN(-(SUM($F589:Q589)-$E589),($E589*(1-$D$359))*$D589),0)*R$355","v":0},{"$f":"IF(S$357>=$C589,MIN(-(SUM($F589:R589)-$E589),($E589*(1-$D$359))*$D589),0)*S$355","v":0},{"$f":"IF(T$357>=$C589,MIN(-(SUM($F589:S589)-$E589),($E589*(1-$D$359))*$D589),0)*T$355","v":0},{"$f":"IF(U$357>=$C589,MIN(-(SUM($F589:T589)-$E589),($E589*(1-$D$359))*$D589),0)*U$355","v":0},{"$f":"IF(V$357>=$C589,MIN(-(SUM($F589:U589)-$E589),($E589*(1-$D$359))*$D589),0)*V$355","v":0},{"$f":"IF(W$357>=$C589,MIN(-(SUM($F589:V589)-$E589),($E589*(1-$D$359))*$D589),0)*W$355","v":0},{"$f":"IF(X$357>=$C589,MIN(-(SUM($F589:W589)-$E589),($E589*(1-$D$359))*$D589),0)*X$355","v":0},{"$f":"IF(Y$357>=$C589,MIN(-(SUM($F589:X589)-$E589),($E589*(1-$D$359))*$D589),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C589,MIN(-(SUM($F589:Y589)-$E589),($E589*(1-$D$359))*$D589),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C589,MIN(-(SUM($F589:Z589)-$E589),($E589*(1-$D$359))*$D589),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C589,MIN(-(SUM($F589:AA589)-$E589),($E589*(1-$D$359))*$D589),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C589,MIN(-(SUM($F589:AB589)-$E589),($E589*(1-$D$359))*$D589),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C589,MIN(-(SUM($F589:AC589)-$E589),($E589*(1-$D$359))*$D589),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C589,MIN(-(SUM($F589:AD589)-$E589),($E589*(1-$D$359))*$D589),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C589,MIN(-(SUM($F589:AE589)-$E589),($E589*(1-$D$359))*$D589),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C589,MIN(-(SUM($F589:AF589)-$E589),($E589*(1-$D$359))*$D589),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C589,MIN(-(SUM($F589:AG589)-$E589),($E589*(1-$D$359))*$D589),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C589,MIN(-(SUM($F589:AH589)-$E589),($E589*(1-$D$359))*$D589),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C589,MIN(-(SUM($F589:AI589)-$E589),($E589*(1-$D$359))*$D589),0)*AJ$355","v":0}]
[null,null,21,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C590,MIN(-(SUM(F590:$F590)-$E590),($E590*(1-$D$359))*$D590),0)*G$355","v":0},{"$f":"IF(H$357>=$C590,MIN(-(SUM($F590:G590)-$E590),($E590*(1-$D$359))*$D590),0)*H$355","v":0},{"$f":"IF(I$357>=$C590,MIN(-(SUM($F590:H590)-$E590),($E590*(1-$D$359))*$D590),0)*I$355","v":0},{"$f":"IF(J$357>=$C590,MIN(-(SUM($F590:I590)-$E590),($E590*(1-$D$359))*$D590),0)*J$355","v":0},{"$f":"IF(K$357>=$C590,MIN(-(SUM($F590:J590)-$E590),($E590*(1-$D$359))*$D590),0)*K$355","v":0},{"$f":"IF(L$357>=$C590,MIN(-(SUM($F590:K590)-$E590),($E590*(1-$D$359))*$D590),0)*L$355","v":0},{"$f":"IF(M$357>=$C590,MIN(-(SUM($F590:L590)-$E590),($E590*(1-$D$359))*$D590),0)*M$355","v":0},{"$f":"IF(N$357>=$C590,MIN(-(SUM($F590:M590)-$E590),($E590*(1-$D$359))*$D590),0)*N$355","v":0},{"$f":"IF(O$357>=$C590,MIN(-(SUM($F590:N590)-$E590),($E590*(1-$D$359))*$D590),0)*O$355","v":0},{"$f":"IF(P$357>=$C590,MIN(-(SUM($F590:O590)-$E590),($E590*(1-$D$359))*$D590),0)*P$355","v":0},{"$f":"IF(Q$357>=$C590,MIN(-(SUM($F590:P590)-$E590),($E590*(1-$D$359))*$D590),0)*Q$355","v":0},{"$f":"IF(R$357>=$C590,MIN(-(SUM($F590:Q590)-$E590),($E590*(1-$D$359))*$D590),0)*R$355","v":0},{"$f":"IF(S$357>=$C590,MIN(-(SUM($F590:R590)-$E590),($E590*(1-$D$359))*$D590),0)*S$355","v":0},{"$f":"IF(T$357>=$C590,MIN(-(SUM($F590:S590)-$E590),($E590*(1-$D$359))*$D590),0)*T$355","v":0},{"$f":"IF(U$357>=$C590,MIN(-(SUM($F590:T590)-$E590),($E590*(1-$D$359))*$D590),0)*U$355","v":0},{"$f":"IF(V$357>=$C590,MIN(-(SUM($F590:U590)-$E590),($E590*(1-$D$359))*$D590),0)*V$355","v":0},{"$f":"IF(W$357>=$C590,MIN(-(SUM($F590:V590)-$E590),($E590*(1-$D$359))*$D590),0)*W$355","v":0},{"$f":"IF(X$357>=$C590,MIN(-(SUM($F590:W590)-$E590),($E590*(1-$D$359))*$D590),0)*X$355","v":0},{"$f":"IF(Y$357>=$C590,MIN(-(SUM($F590:X590)-$E590),($E590*(1-$D$359))*$D590),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C590,MIN(-(SUM($F590:Y590)-$E590),($E590*(1-$D$359))*$D590),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C590,MIN(-(SUM($F590:Z590)-$E590),($E590*(1-$D$359))*$D590),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C590,MIN(-(SUM($F590:AA590)-$E590),($E590*(1-$D$359))*$D590),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C590,MIN(-(SUM($F590:AB590)-$E590),($E590*(1-$D$359))*$D590),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C590,MIN(-(SUM($F590:AC590)-$E590),($E590*(1-$D$359))*$D590),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C590,MIN(-(SUM($F590:AD590)-$E590),($E590*(1-$D$359))*$D590),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C590,MIN(-(SUM($F590:AE590)-$E590),($E590*(1-$D$359))*$D590),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C590,MIN(-(SUM($F590:AF590)-$E590),($E590*(1-$D$359))*$D590),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C590,MIN(-(SUM($F590:AG590)-$E590),($E590*(1-$D$359))*$D590),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C590,MIN(-(SUM($F590:AH590)-$E590),($E590*(1-$D$359))*$D590),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C590,MIN(-(SUM($F590:AI590)-$E590),($E590*(1-$D$359))*$D590),0)*AJ$355","v":0}]
[null,null,22,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C591,MIN(-(SUM(F591:$F591)-$E591),($E591*(1-$D$359))*$D591),0)*G$355","v":0},{"$f":"IF(H$357>=$C591,MIN(-(SUM($F591:G591)-$E591),($E591*(1-$D$359))*$D591),0)*H$355","v":0},{"$f":"IF(I$357>=$C591,MIN(-(SUM($F591:H591)-$E591),($E591*(1-$D$359))*$D591),0)*I$355","v":0},{"$f":"IF(J$357>=$C591,MIN(-(SUM($F591:I591)-$E591),($E591*(1-$D$359))*$D591),0)*J$355","v":0},{"$f":"IF(K$357>=$C591,MIN(-(SUM($F591:J591)-$E591),($E591*(1-$D$359))*$D591),0)*K$355","v":0},{"$f":"IF(L$357>=$C591,MIN(-(SUM($F591:K591)-$E591),($E591*(1-$D$359))*$D591),0)*L$355","v":0},{"$f":"IF(M$357>=$C591,MIN(-(SUM($F591:L591)-$E591),($E591*(1-$D$359))*$D591),0)*M$355","v":0},{"$f":"IF(N$357>=$C591,MIN(-(SUM($F591:M591)-$E591),($E591*(1-$D$359))*$D591),0)*N$355","v":0},{"$f":"IF(O$357>=$C591,MIN(-(SUM($F591:N591)-$E591),($E591*(1-$D$359))*$D591),0)*O$355","v":0},{"$f":"IF(P$357>=$C591,MIN(-(SUM($F591:O591)-$E591),($E591*(1-$D$359))*$D591),0)*P$355","v":0},{"$f":"IF(Q$357>=$C591,MIN(-(SUM($F591:P591)-$E591),($E591*(1-$D$359))*$D591),0)*Q$355","v":0},{"$f":"IF(R$357>=$C591,MIN(-(SUM($F591:Q591)-$E591),($E591*(1-$D$359))*$D591),0)*R$355","v":0},{"$f":"IF(S$357>=$C591,MIN(-(SUM($F591:R591)-$E591),($E591*(1-$D$359))*$D591),0)*S$355","v":0},{"$f":"IF(T$357>=$C591,MIN(-(SUM($F591:S591)-$E591),($E591*(1-$D$359))*$D591),0)*T$355","v":0},{"$f":"IF(U$357>=$C591,MIN(-(SUM($F591:T591)-$E591),($E591*(1-$D$359))*$D591),0)*U$355","v":0},{"$f":"IF(V$357>=$C591,MIN(-(SUM($F591:U591)-$E591),($E591*(1-$D$359))*$D591),0)*V$355","v":0},{"$f":"IF(W$357>=$C591,MIN(-(SUM($F591:V591)-$E591),($E591*(1-$D$359))*$D591),0)*W$355","v":0},{"$f":"IF(X$357>=$C591,MIN(-(SUM($F591:W591)-$E591),($E591*(1-$D$359))*$D591),0)*X$355","v":0},{"$f":"IF(Y$357>=$C591,MIN(-(SUM($F591:X591)-$E591),($E591*(1-$D$359))*$D591),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C591,MIN(-(SUM($F591:Y591)-$E591),($E591*(1-$D$359))*$D591),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C591,MIN(-(SUM($F591:Z591)-$E591),($E591*(1-$D$359))*$D591),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C591,MIN(-(SUM($F591:AA591)-$E591),($E591*(1-$D$359))*$D591),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C591,MIN(-(SUM($F591:AB591)-$E591),($E591*(1-$D$359))*$D591),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C591,MIN(-(SUM($F591:AC591)-$E591),($E591*(1-$D$359))*$D591),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C591,MIN(-(SUM($F591:AD591)-$E591),($E591*(1-$D$359))*$D591),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C591,MIN(-(SUM($F591:AE591)-$E591),($E591*(1-$D$359))*$D591),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C591,MIN(-(SUM($F591:AF591)-$E591),($E591*(1-$D$359))*$D591),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C591,MIN(-(SUM($F591:AG591)-$E591),($E591*(1-$D$359))*$D591),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C591,MIN(-(SUM($F591:AH591)-$E591),($E591*(1-$D$359))*$D591),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C591,MIN(-(SUM($F591:AI591)-$E591),($E591*(1-$D$359))*$D591),0)*AJ$355","v":0}]
[null,null,23,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C592,MIN(-(SUM(F592:$F592)-$E592),($E592*(1-$D$359))*$D592),0)*G$355","v":0},{"$f":"IF(H$357>=$C592,MIN(-(SUM($F592:G592)-$E592),($E592*(1-$D$359))*$D592),0)*H$355","v":0},{"$f":"IF(I$357>=$C592,MIN(-(SUM($F592:H592)-$E592),($E592*(1-$D$359))*$D592),0)*I$355","v":0},{"$f":"IF(J$357>=$C592,MIN(-(SUM($F592:I592)-$E592),($E592*(1-$D$359))*$D592),0)*J$355","v":0},{"$f":"IF(K$357>=$C592,MIN(-(SUM($F592:J592)-$E592),($E592*(1-$D$359))*$D592),0)*K$355","v":0},{"$f":"IF(L$357>=$C592,MIN(-(SUM($F592:K592)-$E592),($E592*(1-$D$359))*$D592),0)*L$355","v":0},{"$f":"IF(M$357>=$C592,MIN(-(SUM($F592:L592)-$E592),($E592*(1-$D$359))*$D592),0)*M$355","v":0},{"$f":"IF(N$357>=$C592,MIN(-(SUM($F592:M592)-$E592),($E592*(1-$D$359))*$D592),0)*N$355","v":0},{"$f":"IF(O$357>=$C592,MIN(-(SUM($F592:N592)-$E592),($E592*(1-$D$359))*$D592),0)*O$355","v":0},{"$f":"IF(P$357>=$C592,MIN(-(SUM($F592:O592)-$E592),($E592*(1-$D$359))*$D592),0)*P$355","v":0},{"$f":"IF(Q$357>=$C592,MIN(-(SUM($F592:P592)-$E592),($E592*(1-$D$359))*$D592),0)*Q$355","v":0},{"$f":"IF(R$357>=$C592,MIN(-(SUM($F592:Q592)-$E592),($E592*(1-$D$359))*$D592),0)*R$355","v":0},{"$f":"IF(S$357>=$C592,MIN(-(SUM($F592:R592)-$E592),($E592*(1-$D$359))*$D592),0)*S$355","v":0},{"$f":"IF(T$357>=$C592,MIN(-(SUM($F592:S592)-$E592),($E592*(1-$D$359))*$D592),0)*T$355","v":0},{"$f":"IF(U$357>=$C592,MIN(-(SUM($F592:T592)-$E592),($E592*(1-$D$359))*$D592),0)*U$355","v":0},{"$f":"IF(V$357>=$C592,MIN(-(SUM($F592:U592)-$E592),($E592*(1-$D$359))*$D592),0)*V$355","v":0},{"$f":"IF(W$357>=$C592,MIN(-(SUM($F592:V592)-$E592),($E592*(1-$D$359))*$D592),0)*W$355","v":0},{"$f":"IF(X$357>=$C592,MIN(-(SUM($F592:W592)-$E592),($E592*(1-$D$359))*$D592),0)*X$355","v":0},{"$f":"IF(Y$357>=$C592,MIN(-(SUM($F592:X592)-$E592),($E592*(1-$D$359))*$D592),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C592,MIN(-(SUM($F592:Y592)-$E592),($E592*(1-$D$359))*$D592),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C592,MIN(-(SUM($F592:Z592)-$E592),($E592*(1-$D$359))*$D592),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C592,MIN(-(SUM($F592:AA592)-$E592),($E592*(1-$D$359))*$D592),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C592,MIN(-(SUM($F592:AB592)-$E592),($E592*(1-$D$359))*$D592),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C592,MIN(-(SUM($F592:AC592)-$E592),($E592*(1-$D$359))*$D592),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C592,MIN(-(SUM($F592:AD592)-$E592),($E592*(1-$D$359))*$D592),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C592,MIN(-(SUM($F592:AE592)-$E592),($E592*(1-$D$359))*$D592),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C592,MIN(-(SUM($F592:AF592)-$E592),($E592*(1-$D$359))*$D592),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C592,MIN(-(SUM($F592:AG592)-$E592),($E592*(1-$D$359))*$D592),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C592,MIN(-(SUM($F592:AH592)-$E592),($E592*(1-$D$359))*$D592),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C592,MIN(-(SUM($F592:AI592)-$E592),($E592*(1-$D$359))*$D592),0)*AJ$355","v":0}]
[null,null,24,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C593,MIN(-(SUM(F593:$F593)-$E593),($E593*(1-$D$359))*$D593),0)*G$355","v":0},{"$f":"IF(H$357>=$C593,MIN(-(SUM($F593:G593)-$E593),($E593*(1-$D$359))*$D593),0)*H$355","v":0},{"$f":"IF(I$357>=$C593,MIN(-(SUM($F593:H593)-$E593),($E593*(1-$D$359))*$D593),0)*I$355","v":0},{"$f":"IF(J$357>=$C593,MIN(-(SUM($F593:I593)-$E593),($E593*(1-$D$359))*$D593),0)*J$355","v":0},{"$f":"IF(K$357>=$C593,MIN(-(SUM($F593:J593)-$E593),($E593*(1-$D$359))*$D593),0)*K$355","v":0},{"$f":"IF(L$357>=$C593,MIN(-(SUM($F593:K593)-$E593),($E593*(1-$D$359))*$D593),0)*L$355","v":0},{"$f":"IF(M$357>=$C593,MIN(-(SUM($F593:L593)-$E593),($E593*(1-$D$359))*$D593),0)*M$355","v":0},{"$f":"IF(N$357>=$C593,MIN(-(SUM($F593:M593)-$E593),($E593*(1-$D$359))*$D593),0)*N$355","v":0},{"$f":"IF(O$357>=$C593,MIN(-(SUM($F593:N593)-$E593),($E593*(1-$D$359))*$D593),0)*O$355","v":0},{"$f":"IF(P$357>=$C593,MIN(-(SUM($F593:O593)-$E593),($E593*(1-$D$359))*$D593),0)*P$355","v":0},{"$f":"IF(Q$357>=$C593,MIN(-(SUM($F593:P593)-$E593),($E593*(1-$D$359))*$D593),0)*Q$355","v":0},{"$f":"IF(R$357>=$C593,MIN(-(SUM($F593:Q593)-$E593),($E593*(1-$D$359))*$D593),0)*R$355","v":0},{"$f":"IF(S$357>=$C593,MIN(-(SUM($F593:R593)-$E593),($E593*(1-$D$359))*$D593),0)*S$355","v":0},{"$f":"IF(T$357>=$C593,MIN(-(SUM($F593:S593)-$E593),($E593*(1-$D$359))*$D593),0)*T$355","v":0},{"$f":"IF(U$357>=$C593,MIN(-(SUM($F593:T593)-$E593),($E593*(1-$D$359))*$D593),0)*U$355","v":0},{"$f":"IF(V$357>=$C593,MIN(-(SUM($F593:U593)-$E593),($E593*(1-$D$359))*$D593),0)*V$355","v":0},{"$f":"IF(W$357>=$C593,MIN(-(SUM($F593:V593)-$E593),($E593*(1-$D$359))*$D593),0)*W$355","v":0},{"$f":"IF(X$357>=$C593,MIN(-(SUM($F593:W593)-$E593),($E593*(1-$D$359))*$D593),0)*X$355","v":0},{"$f":"IF(Y$357>=$C593,MIN(-(SUM($F593:X593)-$E593),($E593*(1-$D$359))*$D593),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C593,MIN(-(SUM($F593:Y593)-$E593),($E593*(1-$D$359))*$D593),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C593,MIN(-(SUM($F593:Z593)-$E593),($E593*(1-$D$359))*$D593),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C593,MIN(-(SUM($F593:AA593)-$E593),($E593*(1-$D$359))*$D593),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C593,MIN(-(SUM($F593:AB593)-$E593),($E593*(1-$D$359))*$D593),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C593,MIN(-(SUM($F593:AC593)-$E593),($E593*(1-$D$359))*$D593),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C593,MIN(-(SUM($F593:AD593)-$E593),($E593*(1-$D$359))*$D593),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C593,MIN(-(SUM($F593:AE593)-$E593),($E593*(1-$D$359))*$D593),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C593,MIN(-(SUM($F593:AF593)-$E593),($E593*(1-$D$359))*$D593),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C593,MIN(-(SUM($F593:AG593)-$E593),($E593*(1-$D$359))*$D593),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C593,MIN(-(SUM($F593:AH593)-$E593),($E593*(1-$D$359))*$D593),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C593,MIN(-(SUM($F593:AI593)-$E593),($E593*(1-$D$359))*$D593),0)*AJ$355","v":0}]
[null,null,25,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C594,MIN(-(SUM(F594:$F594)-$E594),($E594*(1-$D$359))*$D594),0)*G$355","v":0},{"$f":"IF(H$357>=$C594,MIN(-(SUM($F594:G594)-$E594),($E594*(1-$D$359))*$D594),0)*H$355","v":0},{"$f":"IF(I$357>=$C594,MIN(-(SUM($F594:H594)-$E594),($E594*(1-$D$359))*$D594),0)*I$355","v":0},{"$f":"IF(J$357>=$C594,MIN(-(SUM($F594:I594)-$E594),($E594*(1-$D$359))*$D594),0)*J$355","v":0},{"$f":"IF(K$357>=$C594,MIN(-(SUM($F594:J594)-$E594),($E594*(1-$D$359))*$D594),0)*K$355","v":0},{"$f":"IF(L$357>=$C594,MIN(-(SUM($F594:K594)-$E594),($E594*(1-$D$359))*$D594),0)*L$355","v":0},{"$f":"IF(M$357>=$C594,MIN(-(SUM($F594:L594)-$E594),($E594*(1-$D$359))*$D594),0)*M$355","v":0},{"$f":"IF(N$357>=$C594,MIN(-(SUM($F594:M594)-$E594),($E594*(1-$D$359))*$D594),0)*N$355","v":0},{"$f":"IF(O$357>=$C594,MIN(-(SUM($F594:N594)-$E594),($E594*(1-$D$359))*$D594),0)*O$355","v":0},{"$f":"IF(P$357>=$C594,MIN(-(SUM($F594:O594)-$E594),($E594*(1-$D$359))*$D594),0)*P$355","v":0},{"$f":"IF(Q$357>=$C594,MIN(-(SUM($F594:P594)-$E594),($E594*(1-$D$359))*$D594),0)*Q$355","v":0},{"$f":"IF(R$357>=$C594,MIN(-(SUM($F594:Q594)-$E594),($E594*(1-$D$359))*$D594),0)*R$355","v":0},{"$f":"IF(S$357>=$C594,MIN(-(SUM($F594:R594)-$E594),($E594*(1-$D$359))*$D594),0)*S$355","v":0},{"$f":"IF(T$357>=$C594,MIN(-(SUM($F594:S594)-$E594),($E594*(1-$D$359))*$D594),0)*T$355","v":0},{"$f":"IF(U$357>=$C594,MIN(-(SUM($F594:T594)-$E594),($E594*(1-$D$359))*$D594),0)*U$355","v":0},{"$f":"IF(V$357>=$C594,MIN(-(SUM($F594:U594)-$E594),($E594*(1-$D$359))*$D594),0)*V$355","v":0},{"$f":"IF(W$357>=$C594,MIN(-(SUM($F594:V594)-$E594),($E594*(1-$D$359))*$D594),0)*W$355","v":0},{"$f":"IF(X$357>=$C594,MIN(-(SUM($F594:W594)-$E594),($E594*(1-$D$359))*$D594),0)*X$355","v":0},{"$f":"IF(Y$357>=$C594,MIN(-(SUM($F594:X594)-$E594),($E594*(1-$D$359))*$D594),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C594,MIN(-(SUM($F594:Y594)-$E594),($E594*(1-$D$359))*$D594),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C594,MIN(-(SUM($F594:Z594)-$E594),($E594*(1-$D$359))*$D594),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C594,MIN(-(SUM($F594:AA594)-$E594),($E594*(1-$D$359))*$D594),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C594,MIN(-(SUM($F594:AB594)-$E594),($E594*(1-$D$359))*$D594),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C594,MIN(-(SUM($F594:AC594)-$E594),($E594*(1-$D$359))*$D594),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C594,MIN(-(SUM($F594:AD594)-$E594),($E594*(1-$D$359))*$D594),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C594,MIN(-(SUM($F594:AE594)-$E594),($E594*(1-$D$359))*$D594),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C594,MIN(-(SUM($F594:AF594)-$E594),($E594*(1-$D$359))*$D594),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C594,MIN(-(SUM($F594:AG594)-$E594),($E594*(1-$D$359))*$D594),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C594,MIN(-(SUM($F594:AH594)-$E594),($E594*(1-$D$359))*$D594),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C594,MIN(-(SUM($F594:AI594)-$E594),($E594*(1-$D$359))*$D594),0)*AJ$355","v":0}]
[null,null,26,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C595,MIN(-(SUM(F595:$F595)-$E595),($E595*(1-$D$359))*$D595),0)*G$355","v":0},{"$f":"IF(H$357>=$C595,MIN(-(SUM($F595:G595)-$E595),($E595*(1-$D$359))*$D595),0)*H$355","v":0},{"$f":"IF(I$357>=$C595,MIN(-(SUM($F595:H595)-$E595),($E595*(1-$D$359))*$D595),0)*I$355","v":0},{"$f":"IF(J$357>=$C595,MIN(-(SUM($F595:I595)-$E595),($E595*(1-$D$359))*$D595),0)*J$355","v":0},{"$f":"IF(K$357>=$C595,MIN(-(SUM($F595:J595)-$E595),($E595*(1-$D$359))*$D595),0)*K$355","v":0},{"$f":"IF(L$357>=$C595,MIN(-(SUM($F595:K595)-$E595),($E595*(1-$D$359))*$D595),0)*L$355","v":0},{"$f":"IF(M$357>=$C595,MIN(-(SUM($F595:L595)-$E595),($E595*(1-$D$359))*$D595),0)*M$355","v":0},{"$f":"IF(N$357>=$C595,MIN(-(SUM($F595:M595)-$E595),($E595*(1-$D$359))*$D595),0)*N$355","v":0},{"$f":"IF(O$357>=$C595,MIN(-(SUM($F595:N595)-$E595),($E595*(1-$D$359))*$D595),0)*O$355","v":0},{"$f":"IF(P$357>=$C595,MIN(-(SUM($F595:O595)-$E595),($E595*(1-$D$359))*$D595),0)*P$355","v":0},{"$f":"IF(Q$357>=$C595,MIN(-(SUM($F595:P595)-$E595),($E595*(1-$D$359))*$D595),0)*Q$355","v":0},{"$f":"IF(R$357>=$C595,MIN(-(SUM($F595:Q595)-$E595),($E595*(1-$D$359))*$D595),0)*R$355","v":0},{"$f":"IF(S$357>=$C595,MIN(-(SUM($F595:R595)-$E595),($E595*(1-$D$359))*$D595),0)*S$355","v":0},{"$f":"IF(T$357>=$C595,MIN(-(SUM($F595:S595)-$E595),($E595*(1-$D$359))*$D595),0)*T$355","v":0},{"$f":"IF(U$357>=$C595,MIN(-(SUM($F595:T595)-$E595),($E595*(1-$D$359))*$D595),0)*U$355","v":0},{"$f":"IF(V$357>=$C595,MIN(-(SUM($F595:U595)-$E595),($E595*(1-$D$359))*$D595),0)*V$355","v":0},{"$f":"IF(W$357>=$C595,MIN(-(SUM($F595:V595)-$E595),($E595*(1-$D$359))*$D595),0)*W$355","v":0},{"$f":"IF(X$357>=$C595,MIN(-(SUM($F595:W595)-$E595),($E595*(1-$D$359))*$D595),0)*X$355","v":0},{"$f":"IF(Y$357>=$C595,MIN(-(SUM($F595:X595)-$E595),($E595*(1-$D$359))*$D595),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C595,MIN(-(SUM($F595:Y595)-$E595),($E595*(1-$D$359))*$D595),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C595,MIN(-(SUM($F595:Z595)-$E595),($E595*(1-$D$359))*$D595),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C595,MIN(-(SUM($F595:AA595)-$E595),($E595*(1-$D$359))*$D595),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C595,MIN(-(SUM($F595:AB595)-$E595),($E595*(1-$D$359))*$D595),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C595,MIN(-(SUM($F595:AC595)-$E595),($E595*(1-$D$359))*$D595),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C595,MIN(-(SUM($F595:AD595)-$E595),($E595*(1-$D$359))*$D595),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C595,MIN(-(SUM($F595:AE595)-$E595),($E595*(1-$D$359))*$D595),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C595,MIN(-(SUM($F595:AF595)-$E595),($E595*(1-$D$359))*$D595),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C595,MIN(-(SUM($F595:AG595)-$E595),($E595*(1-$D$359))*$D595),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C595,MIN(-(SUM($F595:AH595)-$E595),($E595*(1-$D$359))*$D595),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C595,MIN(-(SUM($F595:AI595)-$E595),($E595*(1-$D$359))*$D595),0)*AJ$355","v":0}]
[null,null,27,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C596,MIN(-(SUM(F596:$F596)-$E596),($E596*(1-$D$359))*$D596),0)*G$355","v":0},{"$f":"IF(H$357>=$C596,MIN(-(SUM($F596:G596)-$E596),($E596*(1-$D$359))*$D596),0)*H$355","v":0},{"$f":"IF(I$357>=$C596,MIN(-(SUM($F596:H596)-$E596),($E596*(1-$D$359))*$D596),0)*I$355","v":0},{"$f":"IF(J$357>=$C596,MIN(-(SUM($F596:I596)-$E596),($E596*(1-$D$359))*$D596),0)*J$355","v":0},{"$f":"IF(K$357>=$C596,MIN(-(SUM($F596:J596)-$E596),($E596*(1-$D$359))*$D596),0)*K$355","v":0},{"$f":"IF(L$357>=$C596,MIN(-(SUM($F596:K596)-$E596),($E596*(1-$D$359))*$D596),0)*L$355","v":0},{"$f":"IF(M$357>=$C596,MIN(-(SUM($F596:L596)-$E596),($E596*(1-$D$359))*$D596),0)*M$355","v":0},{"$f":"IF(N$357>=$C596,MIN(-(SUM($F596:M596)-$E596),($E596*(1-$D$359))*$D596),0)*N$355","v":0},{"$f":"IF(O$357>=$C596,MIN(-(SUM($F596:N596)-$E596),($E596*(1-$D$359))*$D596),0)*O$355","v":0},{"$f":"IF(P$357>=$C596,MIN(-(SUM($F596:O596)-$E596),($E596*(1-$D$359))*$D596),0)*P$355","v":0},{"$f":"IF(Q$357>=$C596,MIN(-(SUM($F596:P596)-$E596),($E596*(1-$D$359))*$D596),0)*Q$355","v":0},{"$f":"IF(R$357>=$C596,MIN(-(SUM($F596:Q596)-$E596),($E596*(1-$D$359))*$D596),0)*R$355","v":0},{"$f":"IF(S$357>=$C596,MIN(-(SUM($F596:R596)-$E596),($E596*(1-$D$359))*$D596),0)*S$355","v":0},{"$f":"IF(T$357>=$C596,MIN(-(SUM($F596:S596)-$E596),($E596*(1-$D$359))*$D596),0)*T$355","v":0},{"$f":"IF(U$357>=$C596,MIN(-(SUM($F596:T596)-$E596),($E596*(1-$D$359))*$D596),0)*U$355","v":0},{"$f":"IF(V$357>=$C596,MIN(-(SUM($F596:U596)-$E596),($E596*(1-$D$359))*$D596),0)*V$355","v":0},{"$f":"IF(W$357>=$C596,MIN(-(SUM($F596:V596)-$E596),($E596*(1-$D$359))*$D596),0)*W$355","v":0},{"$f":"IF(X$357>=$C596,MIN(-(SUM($F596:W596)-$E596),($E596*(1-$D$359))*$D596),0)*X$355","v":0},{"$f":"IF(Y$357>=$C596,MIN(-(SUM($F596:X596)-$E596),($E596*(1-$D$359))*$D596),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C596,MIN(-(SUM($F596:Y596)-$E596),($E596*(1-$D$359))*$D596),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C596,MIN(-(SUM($F596:Z596)-$E596),($E596*(1-$D$359))*$D596),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C596,MIN(-(SUM($F596:AA596)-$E596),($E596*(1-$D$359))*$D596),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C596,MIN(-(SUM($F596:AB596)-$E596),($E596*(1-$D$359))*$D596),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C596,MIN(-(SUM($F596:AC596)-$E596),($E596*(1-$D$359))*$D596),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C596,MIN(-(SUM($F596:AD596)-$E596),($E596*(1-$D$359))*$D596),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C596,MIN(-(SUM($F596:AE596)-$E596),($E596*(1-$D$359))*$D596),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C596,MIN(-(SUM($F596:AF596)-$E596),($E596*(1-$D$359))*$D596),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C596,MIN(-(SUM($F596:AG596)-$E596),($E596*(1-$D$359))*$D596),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C596,MIN(-(SUM($F596:AH596)-$E596),($E596*(1-$D$359))*$D596),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C596,MIN(-(SUM($F596:AI596)-$E596),($E596*(1-$D$359))*$D596),0)*AJ$355","v":0}]
[null,null,28,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C597,MIN(-(SUM(F597:$F597)-$E597),($E597*(1-$D$359))*$D597),0)*G$355","v":0},{"$f":"IF(H$357>=$C597,MIN(-(SUM($F597:G597)-$E597),($E597*(1-$D$359))*$D597),0)*H$355","v":0},{"$f":"IF(I$357>=$C597,MIN(-(SUM($F597:H597)-$E597),($E597*(1-$D$359))*$D597),0)*I$355","v":0},{"$f":"IF(J$357>=$C597,MIN(-(SUM($F597:I597)-$E597),($E597*(1-$D$359))*$D597),0)*J$355","v":0},{"$f":"IF(K$357>=$C597,MIN(-(SUM($F597:J597)-$E597),($E597*(1-$D$359))*$D597),0)*K$355","v":0},{"$f":"IF(L$357>=$C597,MIN(-(SUM($F597:K597)-$E597),($E597*(1-$D$359))*$D597),0)*L$355","v":0},{"$f":"IF(M$357>=$C597,MIN(-(SUM($F597:L597)-$E597),($E597*(1-$D$359))*$D597),0)*M$355","v":0},{"$f":"IF(N$357>=$C597,MIN(-(SUM($F597:M597)-$E597),($E597*(1-$D$359))*$D597),0)*N$355","v":0},{"$f":"IF(O$357>=$C597,MIN(-(SUM($F597:N597)-$E597),($E597*(1-$D$359))*$D597),0)*O$355","v":0},{"$f":"IF(P$357>=$C597,MIN(-(SUM($F597:O597)-$E597),($E597*(1-$D$359))*$D597),0)*P$355","v":0},{"$f":"IF(Q$357>=$C597,MIN(-(SUM($F597:P597)-$E597),($E597*(1-$D$359))*$D597),0)*Q$355","v":0},{"$f":"IF(R$357>=$C597,MIN(-(SUM($F597:Q597)-$E597),($E597*(1-$D$359))*$D597),0)*R$355","v":0},{"$f":"IF(S$357>=$C597,MIN(-(SUM($F597:R597)-$E597),($E597*(1-$D$359))*$D597),0)*S$355","v":0},{"$f":"IF(T$357>=$C597,MIN(-(SUM($F597:S597)-$E597),($E597*(1-$D$359))*$D597),0)*T$355","v":0},{"$f":"IF(U$357>=$C597,MIN(-(SUM($F597:T597)-$E597),($E597*(1-$D$359))*$D597),0)*U$355","v":0},{"$f":"IF(V$357>=$C597,MIN(-(SUM($F597:U597)-$E597),($E597*(1-$D$359))*$D597),0)*V$355","v":0},{"$f":"IF(W$357>=$C597,MIN(-(SUM($F597:V597)-$E597),($E597*(1-$D$359))*$D597),0)*W$355","v":0},{"$f":"IF(X$357>=$C597,MIN(-(SUM($F597:W597)-$E597),($E597*(1-$D$359))*$D597),0)*X$355","v":0},{"$f":"IF(Y$357>=$C597,MIN(-(SUM($F597:X597)-$E597),($E597*(1-$D$359))*$D597),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C597,MIN(-(SUM($F597:Y597)-$E597),($E597*(1-$D$359))*$D597),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C597,MIN(-(SUM($F597:Z597)-$E597),($E597*(1-$D$359))*$D597),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C597,MIN(-(SUM($F597:AA597)-$E597),($E597*(1-$D$359))*$D597),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C597,MIN(-(SUM($F597:AB597)-$E597),($E597*(1-$D$359))*$D597),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C597,MIN(-(SUM($F597:AC597)-$E597),($E597*(1-$D$359))*$D597),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C597,MIN(-(SUM($F597:AD597)-$E597),($E597*(1-$D$359))*$D597),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C597,MIN(-(SUM($F597:AE597)-$E597),($E597*(1-$D$359))*$D597),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C597,MIN(-(SUM($F597:AF597)-$E597),($E597*(1-$D$359))*$D597),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C597,MIN(-(SUM($F597:AG597)-$E597),($E597*(1-$D$359))*$D597),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C597,MIN(-(SUM($F597:AH597)-$E597),($E597*(1-$D$359))*$D597),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C597,MIN(-(SUM($F597:AI597)-$E597),($E597*(1-$D$359))*$D597),0)*AJ$355","v":0}]
[null,null,29,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C598,MIN(-(SUM(F598:$F598)-$E598),($E598*(1-$D$359))*$D598),0)*G$355","v":0},{"$f":"IF(H$357>=$C598,MIN(-(SUM($F598:G598)-$E598),($E598*(1-$D$359))*$D598),0)*H$355","v":0},{"$f":"IF(I$357>=$C598,MIN(-(SUM($F598:H598)-$E598),($E598*(1-$D$359))*$D598),0)*I$355","v":0},{"$f":"IF(J$357>=$C598,MIN(-(SUM($F598:I598)-$E598),($E598*(1-$D$359))*$D598),0)*J$355","v":0},{"$f":"IF(K$357>=$C598,MIN(-(SUM($F598:J598)-$E598),($E598*(1-$D$359))*$D598),0)*K$355","v":0},{"$f":"IF(L$357>=$C598,MIN(-(SUM($F598:K598)-$E598),($E598*(1-$D$359))*$D598),0)*L$355","v":0},{"$f":"IF(M$357>=$C598,MIN(-(SUM($F598:L598)-$E598),($E598*(1-$D$359))*$D598),0)*M$355","v":0},{"$f":"IF(N$357>=$C598,MIN(-(SUM($F598:M598)-$E598),($E598*(1-$D$359))*$D598),0)*N$355","v":0},{"$f":"IF(O$357>=$C598,MIN(-(SUM($F598:N598)-$E598),($E598*(1-$D$359))*$D598),0)*O$355","v":0},{"$f":"IF(P$357>=$C598,MIN(-(SUM($F598:O598)-$E598),($E598*(1-$D$359))*$D598),0)*P$355","v":0},{"$f":"IF(Q$357>=$C598,MIN(-(SUM($F598:P598)-$E598),($E598*(1-$D$359))*$D598),0)*Q$355","v":0},{"$f":"IF(R$357>=$C598,MIN(-(SUM($F598:Q598)-$E598),($E598*(1-$D$359))*$D598),0)*R$355","v":0},{"$f":"IF(S$357>=$C598,MIN(-(SUM($F598:R598)-$E598),($E598*(1-$D$359))*$D598),0)*S$355","v":0},{"$f":"IF(T$357>=$C598,MIN(-(SUM($F598:S598)-$E598),($E598*(1-$D$359))*$D598),0)*T$355","v":0},{"$f":"IF(U$357>=$C598,MIN(-(SUM($F598:T598)-$E598),($E598*(1-$D$359))*$D598),0)*U$355","v":0},{"$f":"IF(V$357>=$C598,MIN(-(SUM($F598:U598)-$E598),($E598*(1-$D$359))*$D598),0)*V$355","v":0},{"$f":"IF(W$357>=$C598,MIN(-(SUM($F598:V598)-$E598),($E598*(1-$D$359))*$D598),0)*W$355","v":0},{"$f":"IF(X$357>=$C598,MIN(-(SUM($F598:W598)-$E598),($E598*(1-$D$359))*$D598),0)*X$355","v":0},{"$f":"IF(Y$357>=$C598,MIN(-(SUM($F598:X598)-$E598),($E598*(1-$D$359))*$D598),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C598,MIN(-(SUM($F598:Y598)-$E598),($E598*(1-$D$359))*$D598),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C598,MIN(-(SUM($F598:Z598)-$E598),($E598*(1-$D$359))*$D598),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C598,MIN(-(SUM($F598:AA598)-$E598),($E598*(1-$D$359))*$D598),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C598,MIN(-(SUM($F598:AB598)-$E598),($E598*(1-$D$359))*$D598),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C598,MIN(-(SUM($F598:AC598)-$E598),($E598*(1-$D$359))*$D598),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C598,MIN(-(SUM($F598:AD598)-$E598),($E598*(1-$D$359))*$D598),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C598,MIN(-(SUM($F598:AE598)-$E598),($E598*(1-$D$359))*$D598),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C598,MIN(-(SUM($F598:AF598)-$E598),($E598*(1-$D$359))*$D598),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C598,MIN(-(SUM($F598:AG598)-$E598),($E598*(1-$D$359))*$D598),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C598,MIN(-(SUM($F598:AH598)-$E598),($E598*(1-$D$359))*$D598),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C598,MIN(-(SUM($F598:AI598)-$E598),($E598*(1-$D$359))*$D598),0)*AJ$355","v":0}]
[null,null,30,{"$f":"Inputs!$D$147","v":0},0,null,{"$f":"IF(G$357>=$C599,MIN(-(SUM(F599:$F599)-$E599),($E599*(1-$D$359))*$D599),0)*G$355","v":0},{"$f":"IF(H$357>=$C599,MIN(-(SUM($F599:G599)-$E599),($E599*(1-$D$359))*$D599),0)*H$355","v":0},{"$f":"IF(I$357>=$C599,MIN(-(SUM($F599:H599)-$E599),($E599*(1-$D$359))*$D599),0)*I$355","v":0},{"$f":"IF(J$357>=$C599,MIN(-(SUM($F599:I599)-$E599),($E599*(1-$D$359))*$D599),0)*J$355","v":0},{"$f":"IF(K$357>=$C599,MIN(-(SUM($F599:J599)-$E599),($E599*(1-$D$359))*$D599),0)*K$355","v":0},{"$f":"IF(L$357>=$C599,MIN(-(SUM($F599:K599)-$E599),($E599*(1-$D$359))*$D599),0)*L$355","v":0},{"$f":"IF(M$357>=$C599,MIN(-(SUM($F599:L599)-$E599),($E599*(1-$D$359))*$D599),0)*M$355","v":0},{"$f":"IF(N$357>=$C599,MIN(-(SUM($F599:M599)-$E599),($E599*(1-$D$359))*$D599),0)*N$355","v":0},{"$f":"IF(O$357>=$C599,MIN(-(SUM($F599:N599)-$E599),($E599*(1-$D$359))*$D599),0)*O$355","v":0},{"$f":"IF(P$357>=$C599,MIN(-(SUM($F599:O599)-$E599),($E599*(1-$D$359))*$D599),0)*P$355","v":0},{"$f":"IF(Q$357>=$C599,MIN(-(SUM($F599:P599)-$E599),($E599*(1-$D$359))*$D599),0)*Q$355","v":0},{"$f":"IF(R$357>=$C599,MIN(-(SUM($F599:Q599)-$E599),($E599*(1-$D$359))*$D599),0)*R$355","v":0},{"$f":"IF(S$357>=$C599,MIN(-(SUM($F599:R599)-$E599),($E599*(1-$D$359))*$D599),0)*S$355","v":0},{"$f":"IF(T$357>=$C599,MIN(-(SUM($F599:S599)-$E599),($E599*(1-$D$359))*$D599),0)*T$355","v":0},{"$f":"IF(U$357>=$C599,MIN(-(SUM($F599:T599)-$E599),($E599*(1-$D$359))*$D599),0)*U$355","v":0},{"$f":"IF(V$357>=$C599,MIN(-(SUM($F599:U599)-$E599),($E599*(1-$D$359))*$D599),0)*V$355","v":0},{"$f":"IF(W$357>=$C599,MIN(-(SUM($F599:V599)-$E599),($E599*(1-$D$359))*$D599),0)*W$355","v":0},{"$f":"IF(X$357>=$C599,MIN(-(SUM($F599:W599)-$E599),($E599*(1-$D$359))*$D599),0)*X$355","v":0},{"$f":"IF(Y$357>=$C599,MIN(-(SUM($F599:X599)-$E599),($E599*(1-$D$359))*$D599),0)*Y$355","v":0},{"$f":"IF(Z$357>=$C599,MIN(-(SUM($F599:Y599)-$E599),($E599*(1-$D$359))*$D599),0)*Z$355","v":0},{"$f":"IF(AA$357>=$C599,MIN(-(SUM($F599:Z599)-$E599),($E599*(1-$D$359))*$D599),0)*AA$355","v":0},{"$f":"IF(AB$357>=$C599,MIN(-(SUM($F599:AA599)-$E599),($E599*(1-$D$359))*$D599),0)*AB$355","v":0},{"$f":"IF(AC$357>=$C599,MIN(-(SUM($F599:AB599)-$E599),($E599*(1-$D$359))*$D599),0)*AC$355","v":0},{"$f":"IF(AD$357>=$C599,MIN(-(SUM($F599:AC599)-$E599),($E599*(1-$D$359))*$D599),0)*AD$355","v":0},{"$f":"IF(AE$357>=$C599,MIN(-(SUM($F599:AD599)-$E599),($E599*(1-$D$359))*$D599),0)*AE$355","v":0},{"$f":"IF(AF$357>=$C599,MIN(-(SUM($F599:AE599)-$E599),($E599*(1-$D$359))*$D599),0)*AF$355","v":0},{"$f":"IF(AG$357>=$C599,MIN(-(SUM($F599:AF599)-$E599),($E599*(1-$D$359))*$D599),0)*AG$355","v":0},{"$f":"IF(AH$357>=$C599,MIN(-(SUM($F599:AG599)-$E599),($E599*(1-$D$359))*$D599),0)*AH$355","v":0},{"$f":"IF(AI$357>=$C599,MIN(-(SUM($F599:AH599)-$E599),($E599*(1-$D$359))*$D599),0)*AI$355","v":0},{"$f":"IF(AJ$357>=$C599,MIN(-(SUM($F599:AI599)-$E599),($E599*(1-$D$359))*$D599),0)*AJ$355","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G570:G599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL483:AL599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR483:BR599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX483:CX599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED483:ED599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Equipamentos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Equipamentos divisível (b/f)",null,"$ 000s",null,{"$f":"F610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Equipamentos",null,"$ 000s",{"$f":"SUM(G608:AJ608)","v":0},{"$f":"G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G609:AJ609)","v":0},{"$f":"-G651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado Equipamentos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G607:G609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E253","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G616:AJ616)","v":1},{"$f":"Inputs!$D$148","v":0},{"$f":"TRANSPOSE(G608:AJ608)","v":0},null,{"$f":"IF(G$408>=$C621,MIN(-(SUM(F621:$F621)-$E621),($E621*(1-$D$410))*$D621),0)*G$406","v":0},{"$f":"IF(H$408>=$C621,MIN(-(SUM($F621:G621)-$E621),($E621*(1-$D$410))*$D621),0)*H$406","v":0},{"$f":"IF(I$408>=$C621,MIN(-(SUM($F621:H621)-$E621),($E621*(1-$D$410))*$D621),0)*I$406","v":0},{"$f":"IF(J$408>=$C621,MIN(-(SUM($F621:I621)-$E621),($E621*(1-$D$410))*$D621),0)*J$406","v":0},{"$f":"IF(K$408>=$C621,MIN(-(SUM($F621:J621)-$E621),($E621*(1-$D$410))*$D621),0)*K$406","v":0},{"$f":"IF(L$408>=$C621,MIN(-(SUM($F621:K621)-$E621),($E621*(1-$D$410))*$D621),0)*L$406","v":0},{"$f":"IF(M$408>=$C621,MIN(-(SUM($F621:L621)-$E621),($E621*(1-$D$410))*$D621),0)*M$406","v":0},{"$f":"IF(N$408>=$C621,MIN(-(SUM($F621:M621)-$E621),($E621*(1-$D$410))*$D621),0)*N$406","v":0},{"$f":"IF(O$408>=$C621,MIN(-(SUM($F621:N621)-$E621),($E621*(1-$D$410))*$D621),0)*O$406","v":0},{"$f":"IF(P$408>=$C621,MIN(-(SUM($F621:O621)-$E621),($E621*(1-$D$410))*$D621),0)*P$406","v":0},{"$f":"IF(Q$408>=$C621,MIN(-(SUM($F621:P621)-$E621),($E621*(1-$D$410))*$D621),0)*Q$406","v":0},{"$f":"IF(R$408>=$C621,MIN(-(SUM($F621:Q621)-$E621),($E621*(1-$D$410))*$D621),0)*R$406","v":0},{"$f":"IF(S$408>=$C621,MIN(-(SUM($F621:R621)-$E621),($E621*(1-$D$410))*$D621),0)*S$406","v":0},{"$f":"IF(T$408>=$C621,MIN(-(SUM($F621:S621)-$E621),($E621*(1-$D$410))*$D621),0)*T$406","v":0},{"$f":"IF(U$408>=$C621,MIN(-(SUM($F621:T621)-$E621),($E621*(1-$D$410))*$D621),0)*U$406","v":0},{"$f":"IF(V$408>=$C621,MIN(-(SUM($F621:U621)-$E621),($E621*(1-$D$410))*$D621),0)*V$406","v":0},{"$f":"IF(W$408>=$C621,MIN(-(SUM($F621:V621)-$E621),($E621*(1-$D$410))*$D621),0)*W$406","v":0},{"$f":"IF(X$408>=$C621,MIN(-(SUM($F621:W621)-$E621),($E621*(1-$D$410))*$D621),0)*X$406","v":0},{"$f":"IF(Y$408>=$C621,MIN(-(SUM($F621:X621)-$E621),($E621*(1-$D$410))*$D621),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C621,MIN(-(SUM($F621:Y621)-$E621),($E621*(1-$D$410))*$D621),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C621,MIN(-(SUM($F621:Z621)-$E621),($E621*(1-$D$410))*$D621),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C621,MIN(-(SUM($F621:AA621)-$E621),($E621*(1-$D$410))*$D621),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C621,MIN(-(SUM($F621:AB621)-$E621),($E621*(1-$D$410))*$D621),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C621,MIN(-(SUM($F621:AC621)-$E621),($E621*(1-$D$410))*$D621),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C621,MIN(-(SUM($F621:AD621)-$E621),($E621*(1-$D$410))*$D621),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C621,MIN(-(SUM($F621:AE621)-$E621),($E621*(1-$D$410))*$D621),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C621,MIN(-(SUM($F621:AF621)-$E621),($E621*(1-$D$410))*$D621),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C621,MIN(-(SUM($F621:AG621)-$E621),($E621*(1-$D$410))*$D621),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C621,MIN(-(SUM($F621:AH621)-$E621),($E621*(1-$D$410))*$D621),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C621,MIN(-(SUM($F621:AI621)-$E621),($E621*(1-$D$410))*$D621),0)*AJ$406","v":0}]
[null,null,2,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C622,MIN(-(SUM(F622:$F622)-$E622),($E622*(1-$D$410))*$D622),0)*G$406","v":0},{"$f":"IF(H$408>=$C622,MIN(-(SUM($F622:G622)-$E622),($E622*(1-$D$410))*$D622),0)*H$406","v":0},{"$f":"IF(I$408>=$C622,MIN(-(SUM($F622:H622)-$E622),($E622*(1-$D$410))*$D622),0)*I$406","v":0},{"$f":"IF(J$408>=$C622,MIN(-(SUM($F622:I622)-$E622),($E622*(1-$D$410))*$D622),0)*J$406","v":0},{"$f":"IF(K$408>=$C622,MIN(-(SUM($F622:J622)-$E622),($E622*(1-$D$410))*$D622),0)*K$406","v":0},{"$f":"IF(L$408>=$C622,MIN(-(SUM($F622:K622)-$E622),($E622*(1-$D$410))*$D622),0)*L$406","v":0},{"$f":"IF(M$408>=$C622,MIN(-(SUM($F622:L622)-$E622),($E622*(1-$D$410))*$D622),0)*M$406","v":0},{"$f":"IF(N$408>=$C622,MIN(-(SUM($F622:M622)-$E622),($E622*(1-$D$410))*$D622),0)*N$406","v":0},{"$f":"IF(O$408>=$C622,MIN(-(SUM($F622:N622)-$E622),($E622*(1-$D$410))*$D622),0)*O$406","v":0},{"$f":"IF(P$408>=$C622,MIN(-(SUM($F622:O622)-$E622),($E622*(1-$D$410))*$D622),0)*P$406","v":0},{"$f":"IF(Q$408>=$C622,MIN(-(SUM($F622:P622)-$E622),($E622*(1-$D$410))*$D622),0)*Q$406","v":0},{"$f":"IF(R$408>=$C622,MIN(-(SUM($F622:Q622)-$E622),($E622*(1-$D$410))*$D622),0)*R$406","v":0},{"$f":"IF(S$408>=$C622,MIN(-(SUM($F622:R622)-$E622),($E622*(1-$D$410))*$D622),0)*S$406","v":0},{"$f":"IF(T$408>=$C622,MIN(-(SUM($F622:S622)-$E622),($E622*(1-$D$410))*$D622),0)*T$406","v":0},{"$f":"IF(U$408>=$C622,MIN(-(SUM($F622:T622)-$E622),($E622*(1-$D$410))*$D622),0)*U$406","v":0},{"$f":"IF(V$408>=$C622,MIN(-(SUM($F622:U622)-$E622),($E622*(1-$D$410))*$D622),0)*V$406","v":0},{"$f":"IF(W$408>=$C622,MIN(-(SUM($F622:V622)-$E622),($E622*(1-$D$410))*$D622),0)*W$406","v":0},{"$f":"IF(X$408>=$C622,MIN(-(SUM($F622:W622)-$E622),($E622*(1-$D$410))*$D622),0)*X$406","v":0},{"$f":"IF(Y$408>=$C622,MIN(-(SUM($F622:X622)-$E622),($E622*(1-$D$410))*$D622),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C622,MIN(-(SUM($F622:Y622)-$E622),($E622*(1-$D$410))*$D622),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C622,MIN(-(SUM($F622:Z622)-$E622),($E622*(1-$D$410))*$D622),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C622,MIN(-(SUM($F622:AA622)-$E622),($E622*(1-$D$410))*$D622),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C622,MIN(-(SUM($F622:AB622)-$E622),($E622*(1-$D$410))*$D622),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C622,MIN(-(SUM($F622:AC622)-$E622),($E622*(1-$D$410))*$D622),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C622,MIN(-(SUM($F622:AD622)-$E622),($E622*(1-$D$410))*$D622),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C622,MIN(-(SUM($F622:AE622)-$E622),($E622*(1-$D$410))*$D622),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C622,MIN(-(SUM($F622:AF622)-$E622),($E622*(1-$D$410))*$D622),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C622,MIN(-(SUM($F622:AG622)-$E622),($E622*(1-$D$410))*$D622),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C622,MIN(-(SUM($F622:AH622)-$E622),($E622*(1-$D$410))*$D622),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C622,MIN(-(SUM($F622:AI622)-$E622),($E622*(1-$D$410))*$D622),0)*AJ$406","v":0}]
[null,null,3,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C623,MIN(-(SUM(F623:$F623)-$E623),($E623*(1-$D$410))*$D623),0)*G$406","v":0},{"$f":"IF(H$408>=$C623,MIN(-(SUM($F623:G623)-$E623),($E623*(1-$D$410))*$D623),0)*H$406","v":0},{"$f":"IF(I$408>=$C623,MIN(-(SUM($F623:H623)-$E623),($E623*(1-$D$410))*$D623),0)*I$406","v":0},{"$f":"IF(J$408>=$C623,MIN(-(SUM($F623:I623)-$E623),($E623*(1-$D$410))*$D623),0)*J$406","v":0},{"$f":"IF(K$408>=$C623,MIN(-(SUM($F623:J623)-$E623),($E623*(1-$D$410))*$D623),0)*K$406","v":0},{"$f":"IF(L$408>=$C623,MIN(-(SUM($F623:K623)-$E623),($E623*(1-$D$410))*$D623),0)*L$406","v":0},{"$f":"IF(M$408>=$C623,MIN(-(SUM($F623:L623)-$E623),($E623*(1-$D$410))*$D623),0)*M$406","v":0},{"$f":"IF(N$408>=$C623,MIN(-(SUM($F623:M623)-$E623),($E623*(1-$D$410))*$D623),0)*N$406","v":0},{"$f":"IF(O$408>=$C623,MIN(-(SUM($F623:N623)-$E623),($E623*(1-$D$410))*$D623),0)*O$406","v":0},{"$f":"IF(P$408>=$C623,MIN(-(SUM($F623:O623)-$E623),($E623*(1-$D$410))*$D623),0)*P$406","v":0},{"$f":"IF(Q$408>=$C623,MIN(-(SUM($F623:P623)-$E623),($E623*(1-$D$410))*$D623),0)*Q$406","v":0},{"$f":"IF(R$408>=$C623,MIN(-(SUM($F623:Q623)-$E623),($E623*(1-$D$410))*$D623),0)*R$406","v":0},{"$f":"IF(S$408>=$C623,MIN(-(SUM($F623:R623)-$E623),($E623*(1-$D$410))*$D623),0)*S$406","v":0},{"$f":"IF(T$408>=$C623,MIN(-(SUM($F623:S623)-$E623),($E623*(1-$D$410))*$D623),0)*T$406","v":0},{"$f":"IF(U$408>=$C623,MIN(-(SUM($F623:T623)-$E623),($E623*(1-$D$410))*$D623),0)*U$406","v":0},{"$f":"IF(V$408>=$C623,MIN(-(SUM($F623:U623)-$E623),($E623*(1-$D$410))*$D623),0)*V$406","v":0},{"$f":"IF(W$408>=$C623,MIN(-(SUM($F623:V623)-$E623),($E623*(1-$D$410))*$D623),0)*W$406","v":0},{"$f":"IF(X$408>=$C623,MIN(-(SUM($F623:W623)-$E623),($E623*(1-$D$410))*$D623),0)*X$406","v":0},{"$f":"IF(Y$408>=$C623,MIN(-(SUM($F623:X623)-$E623),($E623*(1-$D$410))*$D623),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C623,MIN(-(SUM($F623:Y623)-$E623),($E623*(1-$D$410))*$D623),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C623,MIN(-(SUM($F623:Z623)-$E623),($E623*(1-$D$410))*$D623),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C623,MIN(-(SUM($F623:AA623)-$E623),($E623*(1-$D$410))*$D623),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C623,MIN(-(SUM($F623:AB623)-$E623),($E623*(1-$D$410))*$D623),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C623,MIN(-(SUM($F623:AC623)-$E623),($E623*(1-$D$410))*$D623),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C623,MIN(-(SUM($F623:AD623)-$E623),($E623*(1-$D$410))*$D623),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C623,MIN(-(SUM($F623:AE623)-$E623),($E623*(1-$D$410))*$D623),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C623,MIN(-(SUM($F623:AF623)-$E623),($E623*(1-$D$410))*$D623),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C623,MIN(-(SUM($F623:AG623)-$E623),($E623*(1-$D$410))*$D623),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C623,MIN(-(SUM($F623:AH623)-$E623),($E623*(1-$D$410))*$D623),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C623,MIN(-(SUM($F623:AI623)-$E623),($E623*(1-$D$410))*$D623),0)*AJ$406","v":0}]
[null,null,4,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C624,MIN(-(SUM(F624:$F624)-$E624),($E624*(1-$D$410))*$D624),0)*G$406","v":0},{"$f":"IF(H$408>=$C624,MIN(-(SUM($F624:G624)-$E624),($E624*(1-$D$410))*$D624),0)*H$406","v":0},{"$f":"IF(I$408>=$C624,MIN(-(SUM($F624:H624)-$E624),($E624*(1-$D$410))*$D624),0)*I$406","v":0},{"$f":"IF(J$408>=$C624,MIN(-(SUM($F624:I624)-$E624),($E624*(1-$D$410))*$D624),0)*J$406","v":0},{"$f":"IF(K$408>=$C624,MIN(-(SUM($F624:J624)-$E624),($E624*(1-$D$410))*$D624),0)*K$406","v":0},{"$f":"IF(L$408>=$C624,MIN(-(SUM($F624:K624)-$E624),($E624*(1-$D$410))*$D624),0)*L$406","v":0},{"$f":"IF(M$408>=$C624,MIN(-(SUM($F624:L624)-$E624),($E624*(1-$D$410))*$D624),0)*M$406","v":0},{"$f":"IF(N$408>=$C624,MIN(-(SUM($F624:M624)-$E624),($E624*(1-$D$410))*$D624),0)*N$406","v":0},{"$f":"IF(O$408>=$C624,MIN(-(SUM($F624:N624)-$E624),($E624*(1-$D$410))*$D624),0)*O$406","v":0},{"$f":"IF(P$408>=$C624,MIN(-(SUM($F624:O624)-$E624),($E624*(1-$D$410))*$D624),0)*P$406","v":0},{"$f":"IF(Q$408>=$C624,MIN(-(SUM($F624:P624)-$E624),($E624*(1-$D$410))*$D624),0)*Q$406","v":0},{"$f":"IF(R$408>=$C624,MIN(-(SUM($F624:Q624)-$E624),($E624*(1-$D$410))*$D624),0)*R$406","v":0},{"$f":"IF(S$408>=$C624,MIN(-(SUM($F624:R624)-$E624),($E624*(1-$D$410))*$D624),0)*S$406","v":0},{"$f":"IF(T$408>=$C624,MIN(-(SUM($F624:S624)-$E624),($E624*(1-$D$410))*$D624),0)*T$406","v":0},{"$f":"IF(U$408>=$C624,MIN(-(SUM($F624:T624)-$E624),($E624*(1-$D$410))*$D624),0)*U$406","v":0},{"$f":"IF(V$408>=$C624,MIN(-(SUM($F624:U624)-$E624),($E624*(1-$D$410))*$D624),0)*V$406","v":0},{"$f":"IF(W$408>=$C624,MIN(-(SUM($F624:V624)-$E624),($E624*(1-$D$410))*$D624),0)*W$406","v":0},{"$f":"IF(X$408>=$C624,MIN(-(SUM($F624:W624)-$E624),($E624*(1-$D$410))*$D624),0)*X$406","v":0},{"$f":"IF(Y$408>=$C624,MIN(-(SUM($F624:X624)-$E624),($E624*(1-$D$410))*$D624),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C624,MIN(-(SUM($F624:Y624)-$E624),($E624*(1-$D$410))*$D624),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C624,MIN(-(SUM($F624:Z624)-$E624),($E624*(1-$D$410))*$D624),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C624,MIN(-(SUM($F624:AA624)-$E624),($E624*(1-$D$410))*$D624),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C624,MIN(-(SUM($F624:AB624)-$E624),($E624*(1-$D$410))*$D624),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C624,MIN(-(SUM($F624:AC624)-$E624),($E624*(1-$D$410))*$D624),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C624,MIN(-(SUM($F624:AD624)-$E624),($E624*(1-$D$410))*$D624),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C624,MIN(-(SUM($F624:AE624)-$E624),($E624*(1-$D$410))*$D624),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C624,MIN(-(SUM($F624:AF624)-$E624),($E624*(1-$D$410))*$D624),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C624,MIN(-(SUM($F624:AG624)-$E624),($E624*(1-$D$410))*$D624),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C624,MIN(-(SUM($F624:AH624)-$E624),($E624*(1-$D$410))*$D624),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C624,MIN(-(SUM($F624:AI624)-$E624),($E624*(1-$D$410))*$D624),0)*AJ$406","v":0}]
[null,null,5,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C625,MIN(-(SUM(F625:$F625)-$E625),($E625*(1-$D$410))*$D625),0)*G$406","v":0},{"$f":"IF(H$408>=$C625,MIN(-(SUM($F625:G625)-$E625),($E625*(1-$D$410))*$D625),0)*H$406","v":0},{"$f":"IF(I$408>=$C625,MIN(-(SUM($F625:H625)-$E625),($E625*(1-$D$410))*$D625),0)*I$406","v":0},{"$f":"IF(J$408>=$C625,MIN(-(SUM($F625:I625)-$E625),($E625*(1-$D$410))*$D625),0)*J$406","v":0},{"$f":"IF(K$408>=$C625,MIN(-(SUM($F625:J625)-$E625),($E625*(1-$D$410))*$D625),0)*K$406","v":0},{"$f":"IF(L$408>=$C625,MIN(-(SUM($F625:K625)-$E625),($E625*(1-$D$410))*$D625),0)*L$406","v":0},{"$f":"IF(M$408>=$C625,MIN(-(SUM($F625:L625)-$E625),($E625*(1-$D$410))*$D625),0)*M$406","v":0},{"$f":"IF(N$408>=$C625,MIN(-(SUM($F625:M625)-$E625),($E625*(1-$D$410))*$D625),0)*N$406","v":0},{"$f":"IF(O$408>=$C625,MIN(-(SUM($F625:N625)-$E625),($E625*(1-$D$410))*$D625),0)*O$406","v":0},{"$f":"IF(P$408>=$C625,MIN(-(SUM($F625:O625)-$E625),($E625*(1-$D$410))*$D625),0)*P$406","v":0},{"$f":"IF(Q$408>=$C625,MIN(-(SUM($F625:P625)-$E625),($E625*(1-$D$410))*$D625),0)*Q$406","v":0},{"$f":"IF(R$408>=$C625,MIN(-(SUM($F625:Q625)-$E625),($E625*(1-$D$410))*$D625),0)*R$406","v":0},{"$f":"IF(S$408>=$C625,MIN(-(SUM($F625:R625)-$E625),($E625*(1-$D$410))*$D625),0)*S$406","v":0},{"$f":"IF(T$408>=$C625,MIN(-(SUM($F625:S625)-$E625),($E625*(1-$D$410))*$D625),0)*T$406","v":0},{"$f":"IF(U$408>=$C625,MIN(-(SUM($F625:T625)-$E625),($E625*(1-$D$410))*$D625),0)*U$406","v":0},{"$f":"IF(V$408>=$C625,MIN(-(SUM($F625:U625)-$E625),($E625*(1-$D$410))*$D625),0)*V$406","v":0},{"$f":"IF(W$408>=$C625,MIN(-(SUM($F625:V625)-$E625),($E625*(1-$D$410))*$D625),0)*W$406","v":0},{"$f":"IF(X$408>=$C625,MIN(-(SUM($F625:W625)-$E625),($E625*(1-$D$410))*$D625),0)*X$406","v":0},{"$f":"IF(Y$408>=$C625,MIN(-(SUM($F625:X625)-$E625),($E625*(1-$D$410))*$D625),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C625,MIN(-(SUM($F625:Y625)-$E625),($E625*(1-$D$410))*$D625),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C625,MIN(-(SUM($F625:Z625)-$E625),($E625*(1-$D$410))*$D625),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C625,MIN(-(SUM($F625:AA625)-$E625),($E625*(1-$D$410))*$D625),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C625,MIN(-(SUM($F625:AB625)-$E625),($E625*(1-$D$410))*$D625),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C625,MIN(-(SUM($F625:AC625)-$E625),($E625*(1-$D$410))*$D625),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C625,MIN(-(SUM($F625:AD625)-$E625),($E625*(1-$D$410))*$D625),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C625,MIN(-(SUM($F625:AE625)-$E625),($E625*(1-$D$410))*$D625),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C625,MIN(-(SUM($F625:AF625)-$E625),($E625*(1-$D$410))*$D625),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C625,MIN(-(SUM($F625:AG625)-$E625),($E625*(1-$D$410))*$D625),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C625,MIN(-(SUM($F625:AH625)-$E625),($E625*(1-$D$410))*$D625),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C625,MIN(-(SUM($F625:AI625)-$E625),($E625*(1-$D$410))*$D625),0)*AJ$406","v":0}]
[null,null,6,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C626,MIN(-(SUM(F626:$F626)-$E626),($E626*(1-$D$410))*$D626),0)*G$406","v":0},{"$f":"IF(H$408>=$C626,MIN(-(SUM($F626:G626)-$E626),($E626*(1-$D$410))*$D626),0)*H$406","v":0},{"$f":"IF(I$408>=$C626,MIN(-(SUM($F626:H626)-$E626),($E626*(1-$D$410))*$D626),0)*I$406","v":0},{"$f":"IF(J$408>=$C626,MIN(-(SUM($F626:I626)-$E626),($E626*(1-$D$410))*$D626),0)*J$406","v":0},{"$f":"IF(K$408>=$C626,MIN(-(SUM($F626:J626)-$E626),($E626*(1-$D$410))*$D626),0)*K$406","v":0},{"$f":"IF(L$408>=$C626,MIN(-(SUM($F626:K626)-$E626),($E626*(1-$D$410))*$D626),0)*L$406","v":0},{"$f":"IF(M$408>=$C626,MIN(-(SUM($F626:L626)-$E626),($E626*(1-$D$410))*$D626),0)*M$406","v":0},{"$f":"IF(N$408>=$C626,MIN(-(SUM($F626:M626)-$E626),($E626*(1-$D$410))*$D626),0)*N$406","v":0},{"$f":"IF(O$408>=$C626,MIN(-(SUM($F626:N626)-$E626),($E626*(1-$D$410))*$D626),0)*O$406","v":0},{"$f":"IF(P$408>=$C626,MIN(-(SUM($F626:O626)-$E626),($E626*(1-$D$410))*$D626),0)*P$406","v":0},{"$f":"IF(Q$408>=$C626,MIN(-(SUM($F626:P626)-$E626),($E626*(1-$D$410))*$D626),0)*Q$406","v":0},{"$f":"IF(R$408>=$C626,MIN(-(SUM($F626:Q626)-$E626),($E626*(1-$D$410))*$D626),0)*R$406","v":0},{"$f":"IF(S$408>=$C626,MIN(-(SUM($F626:R626)-$E626),($E626*(1-$D$410))*$D626),0)*S$406","v":0},{"$f":"IF(T$408>=$C626,MIN(-(SUM($F626:S626)-$E626),($E626*(1-$D$410))*$D626),0)*T$406","v":0},{"$f":"IF(U$408>=$C626,MIN(-(SUM($F626:T626)-$E626),($E626*(1-$D$410))*$D626),0)*U$406","v":0},{"$f":"IF(V$408>=$C626,MIN(-(SUM($F626:U626)-$E626),($E626*(1-$D$410))*$D626),0)*V$406","v":0},{"$f":"IF(W$408>=$C626,MIN(-(SUM($F626:V626)-$E626),($E626*(1-$D$410))*$D626),0)*W$406","v":0},{"$f":"IF(X$408>=$C626,MIN(-(SUM($F626:W626)-$E626),($E626*(1-$D$410))*$D626),0)*X$406","v":0},{"$f":"IF(Y$408>=$C626,MIN(-(SUM($F626:X626)-$E626),($E626*(1-$D$410))*$D626),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C626,MIN(-(SUM($F626:Y626)-$E626),($E626*(1-$D$410))*$D626),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C626,MIN(-(SUM($F626:Z626)-$E626),($E626*(1-$D$410))*$D626),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C626,MIN(-(SUM($F626:AA626)-$E626),($E626*(1-$D$410))*$D626),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C626,MIN(-(SUM($F626:AB626)-$E626),($E626*(1-$D$410))*$D626),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C626,MIN(-(SUM($F626:AC626)-$E626),($E626*(1-$D$410))*$D626),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C626,MIN(-(SUM($F626:AD626)-$E626),($E626*(1-$D$410))*$D626),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C626,MIN(-(SUM($F626:AE626)-$E626),($E626*(1-$D$410))*$D626),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C626,MIN(-(SUM($F626:AF626)-$E626),($E626*(1-$D$410))*$D626),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C626,MIN(-(SUM($F626:AG626)-$E626),($E626*(1-$D$410))*$D626),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C626,MIN(-(SUM($F626:AH626)-$E626),($E626*(1-$D$410))*$D626),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C626,MIN(-(SUM($F626:AI626)-$E626),($E626*(1-$D$410))*$D626),0)*AJ$406","v":0}]
[null,null,7,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C627,MIN(-(SUM(F627:$F627)-$E627),($E627*(1-$D$410))*$D627),0)*G$406","v":0},{"$f":"IF(H$408>=$C627,MIN(-(SUM($F627:G627)-$E627),($E627*(1-$D$410))*$D627),0)*H$406","v":0},{"$f":"IF(I$408>=$C627,MIN(-(SUM($F627:H627)-$E627),($E627*(1-$D$410))*$D627),0)*I$406","v":0},{"$f":"IF(J$408>=$C627,MIN(-(SUM($F627:I627)-$E627),($E627*(1-$D$410))*$D627),0)*J$406","v":0},{"$f":"IF(K$408>=$C627,MIN(-(SUM($F627:J627)-$E627),($E627*(1-$D$410))*$D627),0)*K$406","v":0},{"$f":"IF(L$408>=$C627,MIN(-(SUM($F627:K627)-$E627),($E627*(1-$D$410))*$D627),0)*L$406","v":0},{"$f":"IF(M$408>=$C627,MIN(-(SUM($F627:L627)-$E627),($E627*(1-$D$410))*$D627),0)*M$406","v":0},{"$f":"IF(N$408>=$C627,MIN(-(SUM($F627:M627)-$E627),($E627*(1-$D$410))*$D627),0)*N$406","v":0},{"$f":"IF(O$408>=$C627,MIN(-(SUM($F627:N627)-$E627),($E627*(1-$D$410))*$D627),0)*O$406","v":0},{"$f":"IF(P$408>=$C627,MIN(-(SUM($F627:O627)-$E627),($E627*(1-$D$410))*$D627),0)*P$406","v":0},{"$f":"IF(Q$408>=$C627,MIN(-(SUM($F627:P627)-$E627),($E627*(1-$D$410))*$D627),0)*Q$406","v":0},{"$f":"IF(R$408>=$C627,MIN(-(SUM($F627:Q627)-$E627),($E627*(1-$D$410))*$D627),0)*R$406","v":0},{"$f":"IF(S$408>=$C627,MIN(-(SUM($F627:R627)-$E627),($E627*(1-$D$410))*$D627),0)*S$406","v":0},{"$f":"IF(T$408>=$C627,MIN(-(SUM($F627:S627)-$E627),($E627*(1-$D$410))*$D627),0)*T$406","v":0},{"$f":"IF(U$408>=$C627,MIN(-(SUM($F627:T627)-$E627),($E627*(1-$D$410))*$D627),0)*U$406","v":0},{"$f":"IF(V$408>=$C627,MIN(-(SUM($F627:U627)-$E627),($E627*(1-$D$410))*$D627),0)*V$406","v":0},{"$f":"IF(W$408>=$C627,MIN(-(SUM($F627:V627)-$E627),($E627*(1-$D$410))*$D627),0)*W$406","v":0},{"$f":"IF(X$408>=$C627,MIN(-(SUM($F627:W627)-$E627),($E627*(1-$D$410))*$D627),0)*X$406","v":0},{"$f":"IF(Y$408>=$C627,MIN(-(SUM($F627:X627)-$E627),($E627*(1-$D$410))*$D627),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C627,MIN(-(SUM($F627:Y627)-$E627),($E627*(1-$D$410))*$D627),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C627,MIN(-(SUM($F627:Z627)-$E627),($E627*(1-$D$410))*$D627),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C627,MIN(-(SUM($F627:AA627)-$E627),($E627*(1-$D$410))*$D627),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C627,MIN(-(SUM($F627:AB627)-$E627),($E627*(1-$D$410))*$D627),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C627,MIN(-(SUM($F627:AC627)-$E627),($E627*(1-$D$410))*$D627),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C627,MIN(-(SUM($F627:AD627)-$E627),($E627*(1-$D$410))*$D627),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C627,MIN(-(SUM($F627:AE627)-$E627),($E627*(1-$D$410))*$D627),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C627,MIN(-(SUM($F627:AF627)-$E627),($E627*(1-$D$410))*$D627),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C627,MIN(-(SUM($F627:AG627)-$E627),($E627*(1-$D$410))*$D627),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C627,MIN(-(SUM($F627:AH627)-$E627),($E627*(1-$D$410))*$D627),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C627,MIN(-(SUM($F627:AI627)-$E627),($E627*(1-$D$410))*$D627),0)*AJ$406","v":0}]
[null,null,8,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C628,MIN(-(SUM(F628:$F628)-$E628),($E628*(1-$D$410))*$D628),0)*G$406","v":0},{"$f":"IF(H$408>=$C628,MIN(-(SUM($F628:G628)-$E628),($E628*(1-$D$410))*$D628),0)*H$406","v":0},{"$f":"IF(I$408>=$C628,MIN(-(SUM($F628:H628)-$E628),($E628*(1-$D$410))*$D628),0)*I$406","v":0},{"$f":"IF(J$408>=$C628,MIN(-(SUM($F628:I628)-$E628),($E628*(1-$D$410))*$D628),0)*J$406","v":0},{"$f":"IF(K$408>=$C628,MIN(-(SUM($F628:J628)-$E628),($E628*(1-$D$410))*$D628),0)*K$406","v":0},{"$f":"IF(L$408>=$C628,MIN(-(SUM($F628:K628)-$E628),($E628*(1-$D$410))*$D628),0)*L$406","v":0},{"$f":"IF(M$408>=$C628,MIN(-(SUM($F628:L628)-$E628),($E628*(1-$D$410))*$D628),0)*M$406","v":0},{"$f":"IF(N$408>=$C628,MIN(-(SUM($F628:M628)-$E628),($E628*(1-$D$410))*$D628),0)*N$406","v":0},{"$f":"IF(O$408>=$C628,MIN(-(SUM($F628:N628)-$E628),($E628*(1-$D$410))*$D628),0)*O$406","v":0},{"$f":"IF(P$408>=$C628,MIN(-(SUM($F628:O628)-$E628),($E628*(1-$D$410))*$D628),0)*P$406","v":0},{"$f":"IF(Q$408>=$C628,MIN(-(SUM($F628:P628)-$E628),($E628*(1-$D$410))*$D628),0)*Q$406","v":0},{"$f":"IF(R$408>=$C628,MIN(-(SUM($F628:Q628)-$E628),($E628*(1-$D$410))*$D628),0)*R$406","v":0},{"$f":"IF(S$408>=$C628,MIN(-(SUM($F628:R628)-$E628),($E628*(1-$D$410))*$D628),0)*S$406","v":0},{"$f":"IF(T$408>=$C628,MIN(-(SUM($F628:S628)-$E628),($E628*(1-$D$410))*$D628),0)*T$406","v":0},{"$f":"IF(U$408>=$C628,MIN(-(SUM($F628:T628)-$E628),($E628*(1-$D$410))*$D628),0)*U$406","v":0},{"$f":"IF(V$408>=$C628,MIN(-(SUM($F628:U628)-$E628),($E628*(1-$D$410))*$D628),0)*V$406","v":0},{"$f":"IF(W$408>=$C628,MIN(-(SUM($F628:V628)-$E628),($E628*(1-$D$410))*$D628),0)*W$406","v":0},{"$f":"IF(X$408>=$C628,MIN(-(SUM($F628:W628)-$E628),($E628*(1-$D$410))*$D628),0)*X$406","v":0},{"$f":"IF(Y$408>=$C628,MIN(-(SUM($F628:X628)-$E628),($E628*(1-$D$410))*$D628),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C628,MIN(-(SUM($F628:Y628)-$E628),($E628*(1-$D$410))*$D628),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C628,MIN(-(SUM($F628:Z628)-$E628),($E628*(1-$D$410))*$D628),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C628,MIN(-(SUM($F628:AA628)-$E628),($E628*(1-$D$410))*$D628),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C628,MIN(-(SUM($F628:AB628)-$E628),($E628*(1-$D$410))*$D628),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C628,MIN(-(SUM($F628:AC628)-$E628),($E628*(1-$D$410))*$D628),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C628,MIN(-(SUM($F628:AD628)-$E628),($E628*(1-$D$410))*$D628),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C628,MIN(-(SUM($F628:AE628)-$E628),($E628*(1-$D$410))*$D628),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C628,MIN(-(SUM($F628:AF628)-$E628),($E628*(1-$D$410))*$D628),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C628,MIN(-(SUM($F628:AG628)-$E628),($E628*(1-$D$410))*$D628),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C628,MIN(-(SUM($F628:AH628)-$E628),($E628*(1-$D$410))*$D628),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C628,MIN(-(SUM($F628:AI628)-$E628),($E628*(1-$D$410))*$D628),0)*AJ$406","v":0}]
[null,null,9,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C629,MIN(-(SUM(F629:$F629)-$E629),($E629*(1-$D$410))*$D629),0)*G$406","v":0},{"$f":"IF(H$408>=$C629,MIN(-(SUM($F629:G629)-$E629),($E629*(1-$D$410))*$D629),0)*H$406","v":0},{"$f":"IF(I$408>=$C629,MIN(-(SUM($F629:H629)-$E629),($E629*(1-$D$410))*$D629),0)*I$406","v":0},{"$f":"IF(J$408>=$C629,MIN(-(SUM($F629:I629)-$E629),($E629*(1-$D$410))*$D629),0)*J$406","v":0},{"$f":"IF(K$408>=$C629,MIN(-(SUM($F629:J629)-$E629),($E629*(1-$D$410))*$D629),0)*K$406","v":0},{"$f":"IF(L$408>=$C629,MIN(-(SUM($F629:K629)-$E629),($E629*(1-$D$410))*$D629),0)*L$406","v":0},{"$f":"IF(M$408>=$C629,MIN(-(SUM($F629:L629)-$E629),($E629*(1-$D$410))*$D629),0)*M$406","v":0},{"$f":"IF(N$408>=$C629,MIN(-(SUM($F629:M629)-$E629),($E629*(1-$D$410))*$D629),0)*N$406","v":0},{"$f":"IF(O$408>=$C629,MIN(-(SUM($F629:N629)-$E629),($E629*(1-$D$410))*$D629),0)*O$406","v":0},{"$f":"IF(P$408>=$C629,MIN(-(SUM($F629:O629)-$E629),($E629*(1-$D$410))*$D629),0)*P$406","v":0},{"$f":"IF(Q$408>=$C629,MIN(-(SUM($F629:P629)-$E629),($E629*(1-$D$410))*$D629),0)*Q$406","v":0},{"$f":"IF(R$408>=$C629,MIN(-(SUM($F629:Q629)-$E629),($E629*(1-$D$410))*$D629),0)*R$406","v":0},{"$f":"IF(S$408>=$C629,MIN(-(SUM($F629:R629)-$E629),($E629*(1-$D$410))*$D629),0)*S$406","v":0},{"$f":"IF(T$408>=$C629,MIN(-(SUM($F629:S629)-$E629),($E629*(1-$D$410))*$D629),0)*T$406","v":0},{"$f":"IF(U$408>=$C629,MIN(-(SUM($F629:T629)-$E629),($E629*(1-$D$410))*$D629),0)*U$406","v":0},{"$f":"IF(V$408>=$C629,MIN(-(SUM($F629:U629)-$E629),($E629*(1-$D$410))*$D629),0)*V$406","v":0},{"$f":"IF(W$408>=$C629,MIN(-(SUM($F629:V629)-$E629),($E629*(1-$D$410))*$D629),0)*W$406","v":0},{"$f":"IF(X$408>=$C629,MIN(-(SUM($F629:W629)-$E629),($E629*(1-$D$410))*$D629),0)*X$406","v":0},{"$f":"IF(Y$408>=$C629,MIN(-(SUM($F629:X629)-$E629),($E629*(1-$D$410))*$D629),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C629,MIN(-(SUM($F629:Y629)-$E629),($E629*(1-$D$410))*$D629),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C629,MIN(-(SUM($F629:Z629)-$E629),($E629*(1-$D$410))*$D629),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C629,MIN(-(SUM($F629:AA629)-$E629),($E629*(1-$D$410))*$D629),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C629,MIN(-(SUM($F629:AB629)-$E629),($E629*(1-$D$410))*$D629),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C629,MIN(-(SUM($F629:AC629)-$E629),($E629*(1-$D$410))*$D629),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C629,MIN(-(SUM($F629:AD629)-$E629),($E629*(1-$D$410))*$D629),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C629,MIN(-(SUM($F629:AE629)-$E629),($E629*(1-$D$410))*$D629),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C629,MIN(-(SUM($F629:AF629)-$E629),($E629*(1-$D$410))*$D629),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C629,MIN(-(SUM($F629:AG629)-$E629),($E629*(1-$D$410))*$D629),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C629,MIN(-(SUM($F629:AH629)-$E629),($E629*(1-$D$410))*$D629),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C629,MIN(-(SUM($F629:AI629)-$E629),($E629*(1-$D$410))*$D629),0)*AJ$406","v":0}]
[null,null,10,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C630,MIN(-(SUM(F630:$F630)-$E630),($E630*(1-$D$410))*$D630),0)*G$406","v":0},{"$f":"IF(H$408>=$C630,MIN(-(SUM($F630:G630)-$E630),($E630*(1-$D$410))*$D630),0)*H$406","v":0},{"$f":"IF(I$408>=$C630,MIN(-(SUM($F630:H630)-$E630),($E630*(1-$D$410))*$D630),0)*I$406","v":0},{"$f":"IF(J$408>=$C630,MIN(-(SUM($F630:I630)-$E630),($E630*(1-$D$410))*$D630),0)*J$406","v":0},{"$f":"IF(K$408>=$C630,MIN(-(SUM($F630:J630)-$E630),($E630*(1-$D$410))*$D630),0)*K$406","v":0},{"$f":"IF(L$408>=$C630,MIN(-(SUM($F630:K630)-$E630),($E630*(1-$D$410))*$D630),0)*L$406","v":0},{"$f":"IF(M$408>=$C630,MIN(-(SUM($F630:L630)-$E630),($E630*(1-$D$410))*$D630),0)*M$406","v":0},{"$f":"IF(N$408>=$C630,MIN(-(SUM($F630:M630)-$E630),($E630*(1-$D$410))*$D630),0)*N$406","v":0},{"$f":"IF(O$408>=$C630,MIN(-(SUM($F630:N630)-$E630),($E630*(1-$D$410))*$D630),0)*O$406","v":0},{"$f":"IF(P$408>=$C630,MIN(-(SUM($F630:O630)-$E630),($E630*(1-$D$410))*$D630),0)*P$406","v":0},{"$f":"IF(Q$408>=$C630,MIN(-(SUM($F630:P630)-$E630),($E630*(1-$D$410))*$D630),0)*Q$406","v":0},{"$f":"IF(R$408>=$C630,MIN(-(SUM($F630:Q630)-$E630),($E630*(1-$D$410))*$D630),0)*R$406","v":0},{"$f":"IF(S$408>=$C630,MIN(-(SUM($F630:R630)-$E630),($E630*(1-$D$410))*$D630),0)*S$406","v":0},{"$f":"IF(T$408>=$C630,MIN(-(SUM($F630:S630)-$E630),($E630*(1-$D$410))*$D630),0)*T$406","v":0},{"$f":"IF(U$408>=$C630,MIN(-(SUM($F630:T630)-$E630),($E630*(1-$D$410))*$D630),0)*U$406","v":0},{"$f":"IF(V$408>=$C630,MIN(-(SUM($F630:U630)-$E630),($E630*(1-$D$410))*$D630),0)*V$406","v":0},{"$f":"IF(W$408>=$C630,MIN(-(SUM($F630:V630)-$E630),($E630*(1-$D$410))*$D630),0)*W$406","v":0},{"$f":"IF(X$408>=$C630,MIN(-(SUM($F630:W630)-$E630),($E630*(1-$D$410))*$D630),0)*X$406","v":0},{"$f":"IF(Y$408>=$C630,MIN(-(SUM($F630:X630)-$E630),($E630*(1-$D$410))*$D630),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C630,MIN(-(SUM($F630:Y630)-$E630),($E630*(1-$D$410))*$D630),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C630,MIN(-(SUM($F630:Z630)-$E630),($E630*(1-$D$410))*$D630),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C630,MIN(-(SUM($F630:AA630)-$E630),($E630*(1-$D$410))*$D630),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C630,MIN(-(SUM($F630:AB630)-$E630),($E630*(1-$D$410))*$D630),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C630,MIN(-(SUM($F630:AC630)-$E630),($E630*(1-$D$410))*$D630),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C630,MIN(-(SUM($F630:AD630)-$E630),($E630*(1-$D$410))*$D630),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C630,MIN(-(SUM($F630:AE630)-$E630),($E630*(1-$D$410))*$D630),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C630,MIN(-(SUM($F630:AF630)-$E630),($E630*(1-$D$410))*$D630),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C630,MIN(-(SUM($F630:AG630)-$E630),($E630*(1-$D$410))*$D630),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C630,MIN(-(SUM($F630:AH630)-$E630),($E630*(1-$D$410))*$D630),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C630,MIN(-(SUM($F630:AI630)-$E630),($E630*(1-$D$410))*$D630),0)*AJ$406","v":0}]
[null,null,11,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C631,MIN(-(SUM(F631:$F631)-$E631),($E631*(1-$D$410))*$D631),0)*G$406","v":0},{"$f":"IF(H$408>=$C631,MIN(-(SUM($F631:G631)-$E631),($E631*(1-$D$410))*$D631),0)*H$406","v":0},{"$f":"IF(I$408>=$C631,MIN(-(SUM($F631:H631)-$E631),($E631*(1-$D$410))*$D631),0)*I$406","v":0},{"$f":"IF(J$408>=$C631,MIN(-(SUM($F631:I631)-$E631),($E631*(1-$D$410))*$D631),0)*J$406","v":0},{"$f":"IF(K$408>=$C631,MIN(-(SUM($F631:J631)-$E631),($E631*(1-$D$410))*$D631),0)*K$406","v":0},{"$f":"IF(L$408>=$C631,MIN(-(SUM($F631:K631)-$E631),($E631*(1-$D$410))*$D631),0)*L$406","v":0},{"$f":"IF(M$408>=$C631,MIN(-(SUM($F631:L631)-$E631),($E631*(1-$D$410))*$D631),0)*M$406","v":0},{"$f":"IF(N$408>=$C631,MIN(-(SUM($F631:M631)-$E631),($E631*(1-$D$410))*$D631),0)*N$406","v":0},{"$f":"IF(O$408>=$C631,MIN(-(SUM($F631:N631)-$E631),($E631*(1-$D$410))*$D631),0)*O$406","v":0},{"$f":"IF(P$408>=$C631,MIN(-(SUM($F631:O631)-$E631),($E631*(1-$D$410))*$D631),0)*P$406","v":0},{"$f":"IF(Q$408>=$C631,MIN(-(SUM($F631:P631)-$E631),($E631*(1-$D$410))*$D631),0)*Q$406","v":0},{"$f":"IF(R$408>=$C631,MIN(-(SUM($F631:Q631)-$E631),($E631*(1-$D$410))*$D631),0)*R$406","v":0},{"$f":"IF(S$408>=$C631,MIN(-(SUM($F631:R631)-$E631),($E631*(1-$D$410))*$D631),0)*S$406","v":0},{"$f":"IF(T$408>=$C631,MIN(-(SUM($F631:S631)-$E631),($E631*(1-$D$410))*$D631),0)*T$406","v":0},{"$f":"IF(U$408>=$C631,MIN(-(SUM($F631:T631)-$E631),($E631*(1-$D$410))*$D631),0)*U$406","v":0},{"$f":"IF(V$408>=$C631,MIN(-(SUM($F631:U631)-$E631),($E631*(1-$D$410))*$D631),0)*V$406","v":0},{"$f":"IF(W$408>=$C631,MIN(-(SUM($F631:V631)-$E631),($E631*(1-$D$410))*$D631),0)*W$406","v":0},{"$f":"IF(X$408>=$C631,MIN(-(SUM($F631:W631)-$E631),($E631*(1-$D$410))*$D631),0)*X$406","v":0},{"$f":"IF(Y$408>=$C631,MIN(-(SUM($F631:X631)-$E631),($E631*(1-$D$410))*$D631),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C631,MIN(-(SUM($F631:Y631)-$E631),($E631*(1-$D$410))*$D631),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C631,MIN(-(SUM($F631:Z631)-$E631),($E631*(1-$D$410))*$D631),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C631,MIN(-(SUM($F631:AA631)-$E631),($E631*(1-$D$410))*$D631),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C631,MIN(-(SUM($F631:AB631)-$E631),($E631*(1-$D$410))*$D631),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C631,MIN(-(SUM($F631:AC631)-$E631),($E631*(1-$D$410))*$D631),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C631,MIN(-(SUM($F631:AD631)-$E631),($E631*(1-$D$410))*$D631),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C631,MIN(-(SUM($F631:AE631)-$E631),($E631*(1-$D$410))*$D631),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C631,MIN(-(SUM($F631:AF631)-$E631),($E631*(1-$D$410))*$D631),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C631,MIN(-(SUM($F631:AG631)-$E631),($E631*(1-$D$410))*$D631),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C631,MIN(-(SUM($F631:AH631)-$E631),($E631*(1-$D$410))*$D631),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C631,MIN(-(SUM($F631:AI631)-$E631),($E631*(1-$D$410))*$D631),0)*AJ$406","v":0}]
[null,null,12,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C632,MIN(-(SUM(F632:$F632)-$E632),($E632*(1-$D$410))*$D632),0)*G$406","v":0},{"$f":"IF(H$408>=$C632,MIN(-(SUM($F632:G632)-$E632),($E632*(1-$D$410))*$D632),0)*H$406","v":0},{"$f":"IF(I$408>=$C632,MIN(-(SUM($F632:H632)-$E632),($E632*(1-$D$410))*$D632),0)*I$406","v":0},{"$f":"IF(J$408>=$C632,MIN(-(SUM($F632:I632)-$E632),($E632*(1-$D$410))*$D632),0)*J$406","v":0},{"$f":"IF(K$408>=$C632,MIN(-(SUM($F632:J632)-$E632),($E632*(1-$D$410))*$D632),0)*K$406","v":0},{"$f":"IF(L$408>=$C632,MIN(-(SUM($F632:K632)-$E632),($E632*(1-$D$410))*$D632),0)*L$406","v":0},{"$f":"IF(M$408>=$C632,MIN(-(SUM($F632:L632)-$E632),($E632*(1-$D$410))*$D632),0)*M$406","v":0},{"$f":"IF(N$408>=$C632,MIN(-(SUM($F632:M632)-$E632),($E632*(1-$D$410))*$D632),0)*N$406","v":0},{"$f":"IF(O$408>=$C632,MIN(-(SUM($F632:N632)-$E632),($E632*(1-$D$410))*$D632),0)*O$406","v":0},{"$f":"IF(P$408>=$C632,MIN(-(SUM($F632:O632)-$E632),($E632*(1-$D$410))*$D632),0)*P$406","v":0},{"$f":"IF(Q$408>=$C632,MIN(-(SUM($F632:P632)-$E632),($E632*(1-$D$410))*$D632),0)*Q$406","v":0},{"$f":"IF(R$408>=$C632,MIN(-(SUM($F632:Q632)-$E632),($E632*(1-$D$410))*$D632),0)*R$406","v":0},{"$f":"IF(S$408>=$C632,MIN(-(SUM($F632:R632)-$E632),($E632*(1-$D$410))*$D632),0)*S$406","v":0},{"$f":"IF(T$408>=$C632,MIN(-(SUM($F632:S632)-$E632),($E632*(1-$D$410))*$D632),0)*T$406","v":0},{"$f":"IF(U$408>=$C632,MIN(-(SUM($F632:T632)-$E632),($E632*(1-$D$410))*$D632),0)*U$406","v":0},{"$f":"IF(V$408>=$C632,MIN(-(SUM($F632:U632)-$E632),($E632*(1-$D$410))*$D632),0)*V$406","v":0},{"$f":"IF(W$408>=$C632,MIN(-(SUM($F632:V632)-$E632),($E632*(1-$D$410))*$D632),0)*W$406","v":0},{"$f":"IF(X$408>=$C632,MIN(-(SUM($F632:W632)-$E632),($E632*(1-$D$410))*$D632),0)*X$406","v":0},{"$f":"IF(Y$408>=$C632,MIN(-(SUM($F632:X632)-$E632),($E632*(1-$D$410))*$D632),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C632,MIN(-(SUM($F632:Y632)-$E632),($E632*(1-$D$410))*$D632),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C632,MIN(-(SUM($F632:Z632)-$E632),($E632*(1-$D$410))*$D632),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C632,MIN(-(SUM($F632:AA632)-$E632),($E632*(1-$D$410))*$D632),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C632,MIN(-(SUM($F632:AB632)-$E632),($E632*(1-$D$410))*$D632),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C632,MIN(-(SUM($F632:AC632)-$E632),($E632*(1-$D$410))*$D632),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C632,MIN(-(SUM($F632:AD632)-$E632),($E632*(1-$D$410))*$D632),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C632,MIN(-(SUM($F632:AE632)-$E632),($E632*(1-$D$410))*$D632),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C632,MIN(-(SUM($F632:AF632)-$E632),($E632*(1-$D$410))*$D632),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C632,MIN(-(SUM($F632:AG632)-$E632),($E632*(1-$D$410))*$D632),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C632,MIN(-(SUM($F632:AH632)-$E632),($E632*(1-$D$410))*$D632),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C632,MIN(-(SUM($F632:AI632)-$E632),($E632*(1-$D$410))*$D632),0)*AJ$406","v":0}]
[null,null,13,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C633,MIN(-(SUM(F633:$F633)-$E633),($E633*(1-$D$410))*$D633),0)*G$406","v":0},{"$f":"IF(H$408>=$C633,MIN(-(SUM($F633:G633)-$E633),($E633*(1-$D$410))*$D633),0)*H$406","v":0},{"$f":"IF(I$408>=$C633,MIN(-(SUM($F633:H633)-$E633),($E633*(1-$D$410))*$D633),0)*I$406","v":0},{"$f":"IF(J$408>=$C633,MIN(-(SUM($F633:I633)-$E633),($E633*(1-$D$410))*$D633),0)*J$406","v":0},{"$f":"IF(K$408>=$C633,MIN(-(SUM($F633:J633)-$E633),($E633*(1-$D$410))*$D633),0)*K$406","v":0},{"$f":"IF(L$408>=$C633,MIN(-(SUM($F633:K633)-$E633),($E633*(1-$D$410))*$D633),0)*L$406","v":0},{"$f":"IF(M$408>=$C633,MIN(-(SUM($F633:L633)-$E633),($E633*(1-$D$410))*$D633),0)*M$406","v":0},{"$f":"IF(N$408>=$C633,MIN(-(SUM($F633:M633)-$E633),($E633*(1-$D$410))*$D633),0)*N$406","v":0},{"$f":"IF(O$408>=$C633,MIN(-(SUM($F633:N633)-$E633),($E633*(1-$D$410))*$D633),0)*O$406","v":0},{"$f":"IF(P$408>=$C633,MIN(-(SUM($F633:O633)-$E633),($E633*(1-$D$410))*$D633),0)*P$406","v":0},{"$f":"IF(Q$408>=$C633,MIN(-(SUM($F633:P633)-$E633),($E633*(1-$D$410))*$D633),0)*Q$406","v":0},{"$f":"IF(R$408>=$C633,MIN(-(SUM($F633:Q633)-$E633),($E633*(1-$D$410))*$D633),0)*R$406","v":0},{"$f":"IF(S$408>=$C633,MIN(-(SUM($F633:R633)-$E633),($E633*(1-$D$410))*$D633),0)*S$406","v":0},{"$f":"IF(T$408>=$C633,MIN(-(SUM($F633:S633)-$E633),($E633*(1-$D$410))*$D633),0)*T$406","v":0},{"$f":"IF(U$408>=$C633,MIN(-(SUM($F633:T633)-$E633),($E633*(1-$D$410))*$D633),0)*U$406","v":0},{"$f":"IF(V$408>=$C633,MIN(-(SUM($F633:U633)-$E633),($E633*(1-$D$410))*$D633),0)*V$406","v":0},{"$f":"IF(W$408>=$C633,MIN(-(SUM($F633:V633)-$E633),($E633*(1-$D$410))*$D633),0)*W$406","v":0},{"$f":"IF(X$408>=$C633,MIN(-(SUM($F633:W633)-$E633),($E633*(1-$D$410))*$D633),0)*X$406","v":0},{"$f":"IF(Y$408>=$C633,MIN(-(SUM($F633:X633)-$E633),($E633*(1-$D$410))*$D633),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C633,MIN(-(SUM($F633:Y633)-$E633),($E633*(1-$D$410))*$D633),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C633,MIN(-(SUM($F633:Z633)-$E633),($E633*(1-$D$410))*$D633),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C633,MIN(-(SUM($F633:AA633)-$E633),($E633*(1-$D$410))*$D633),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C633,MIN(-(SUM($F633:AB633)-$E633),($E633*(1-$D$410))*$D633),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C633,MIN(-(SUM($F633:AC633)-$E633),($E633*(1-$D$410))*$D633),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C633,MIN(-(SUM($F633:AD633)-$E633),($E633*(1-$D$410))*$D633),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C633,MIN(-(SUM($F633:AE633)-$E633),($E633*(1-$D$410))*$D633),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C633,MIN(-(SUM($F633:AF633)-$E633),($E633*(1-$D$410))*$D633),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C633,MIN(-(SUM($F633:AG633)-$E633),($E633*(1-$D$410))*$D633),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C633,MIN(-(SUM($F633:AH633)-$E633),($E633*(1-$D$410))*$D633),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C633,MIN(-(SUM($F633:AI633)-$E633),($E633*(1-$D$410))*$D633),0)*AJ$406","v":0}]
[null,null,14,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C634,MIN(-(SUM(F634:$F634)-$E634),($E634*(1-$D$410))*$D634),0)*G$406","v":0},{"$f":"IF(H$408>=$C634,MIN(-(SUM($F634:G634)-$E634),($E634*(1-$D$410))*$D634),0)*H$406","v":0},{"$f":"IF(I$408>=$C634,MIN(-(SUM($F634:H634)-$E634),($E634*(1-$D$410))*$D634),0)*I$406","v":0},{"$f":"IF(J$408>=$C634,MIN(-(SUM($F634:I634)-$E634),($E634*(1-$D$410))*$D634),0)*J$406","v":0},{"$f":"IF(K$408>=$C634,MIN(-(SUM($F634:J634)-$E634),($E634*(1-$D$410))*$D634),0)*K$406","v":0},{"$f":"IF(L$408>=$C634,MIN(-(SUM($F634:K634)-$E634),($E634*(1-$D$410))*$D634),0)*L$406","v":0},{"$f":"IF(M$408>=$C634,MIN(-(SUM($F634:L634)-$E634),($E634*(1-$D$410))*$D634),0)*M$406","v":0},{"$f":"IF(N$408>=$C634,MIN(-(SUM($F634:M634)-$E634),($E634*(1-$D$410))*$D634),0)*N$406","v":0},{"$f":"IF(O$408>=$C634,MIN(-(SUM($F634:N634)-$E634),($E634*(1-$D$410))*$D634),0)*O$406","v":0},{"$f":"IF(P$408>=$C634,MIN(-(SUM($F634:O634)-$E634),($E634*(1-$D$410))*$D634),0)*P$406","v":0},{"$f":"IF(Q$408>=$C634,MIN(-(SUM($F634:P634)-$E634),($E634*(1-$D$410))*$D634),0)*Q$406","v":0},{"$f":"IF(R$408>=$C634,MIN(-(SUM($F634:Q634)-$E634),($E634*(1-$D$410))*$D634),0)*R$406","v":0},{"$f":"IF(S$408>=$C634,MIN(-(SUM($F634:R634)-$E634),($E634*(1-$D$410))*$D634),0)*S$406","v":0},{"$f":"IF(T$408>=$C634,MIN(-(SUM($F634:S634)-$E634),($E634*(1-$D$410))*$D634),0)*T$406","v":0},{"$f":"IF(U$408>=$C634,MIN(-(SUM($F634:T634)-$E634),($E634*(1-$D$410))*$D634),0)*U$406","v":0},{"$f":"IF(V$408>=$C634,MIN(-(SUM($F634:U634)-$E634),($E634*(1-$D$410))*$D634),0)*V$406","v":0},{"$f":"IF(W$408>=$C634,MIN(-(SUM($F634:V634)-$E634),($E634*(1-$D$410))*$D634),0)*W$406","v":0},{"$f":"IF(X$408>=$C634,MIN(-(SUM($F634:W634)-$E634),($E634*(1-$D$410))*$D634),0)*X$406","v":0},{"$f":"IF(Y$408>=$C634,MIN(-(SUM($F634:X634)-$E634),($E634*(1-$D$410))*$D634),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C634,MIN(-(SUM($F634:Y634)-$E634),($E634*(1-$D$410))*$D634),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C634,MIN(-(SUM($F634:Z634)-$E634),($E634*(1-$D$410))*$D634),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C634,MIN(-(SUM($F634:AA634)-$E634),($E634*(1-$D$410))*$D634),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C634,MIN(-(SUM($F634:AB634)-$E634),($E634*(1-$D$410))*$D634),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C634,MIN(-(SUM($F634:AC634)-$E634),($E634*(1-$D$410))*$D634),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C634,MIN(-(SUM($F634:AD634)-$E634),($E634*(1-$D$410))*$D634),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C634,MIN(-(SUM($F634:AE634)-$E634),($E634*(1-$D$410))*$D634),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C634,MIN(-(SUM($F634:AF634)-$E634),($E634*(1-$D$410))*$D634),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C634,MIN(-(SUM($F634:AG634)-$E634),($E634*(1-$D$410))*$D634),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C634,MIN(-(SUM($F634:AH634)-$E634),($E634*(1-$D$410))*$D634),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C634,MIN(-(SUM($F634:AI634)-$E634),($E634*(1-$D$410))*$D634),0)*AJ$406","v":0}]
[null,null,15,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C635,MIN(-(SUM(F635:$F635)-$E635),($E635*(1-$D$410))*$D635),0)*G$406","v":0},{"$f":"IF(H$408>=$C635,MIN(-(SUM($F635:G635)-$E635),($E635*(1-$D$410))*$D635),0)*H$406","v":0},{"$f":"IF(I$408>=$C635,MIN(-(SUM($F635:H635)-$E635),($E635*(1-$D$410))*$D635),0)*I$406","v":0},{"$f":"IF(J$408>=$C635,MIN(-(SUM($F635:I635)-$E635),($E635*(1-$D$410))*$D635),0)*J$406","v":0},{"$f":"IF(K$408>=$C635,MIN(-(SUM($F635:J635)-$E635),($E635*(1-$D$410))*$D635),0)*K$406","v":0},{"$f":"IF(L$408>=$C635,MIN(-(SUM($F635:K635)-$E635),($E635*(1-$D$410))*$D635),0)*L$406","v":0},{"$f":"IF(M$408>=$C635,MIN(-(SUM($F635:L635)-$E635),($E635*(1-$D$410))*$D635),0)*M$406","v":0},{"$f":"IF(N$408>=$C635,MIN(-(SUM($F635:M635)-$E635),($E635*(1-$D$410))*$D635),0)*N$406","v":0},{"$f":"IF(O$408>=$C635,MIN(-(SUM($F635:N635)-$E635),($E635*(1-$D$410))*$D635),0)*O$406","v":0},{"$f":"IF(P$408>=$C635,MIN(-(SUM($F635:O635)-$E635),($E635*(1-$D$410))*$D635),0)*P$406","v":0},{"$f":"IF(Q$408>=$C635,MIN(-(SUM($F635:P635)-$E635),($E635*(1-$D$410))*$D635),0)*Q$406","v":0},{"$f":"IF(R$408>=$C635,MIN(-(SUM($F635:Q635)-$E635),($E635*(1-$D$410))*$D635),0)*R$406","v":0},{"$f":"IF(S$408>=$C635,MIN(-(SUM($F635:R635)-$E635),($E635*(1-$D$410))*$D635),0)*S$406","v":0},{"$f":"IF(T$408>=$C635,MIN(-(SUM($F635:S635)-$E635),($E635*(1-$D$410))*$D635),0)*T$406","v":0},{"$f":"IF(U$408>=$C635,MIN(-(SUM($F635:T635)-$E635),($E635*(1-$D$410))*$D635),0)*U$406","v":0},{"$f":"IF(V$408>=$C635,MIN(-(SUM($F635:U635)-$E635),($E635*(1-$D$410))*$D635),0)*V$406","v":0},{"$f":"IF(W$408>=$C635,MIN(-(SUM($F635:V635)-$E635),($E635*(1-$D$410))*$D635),0)*W$406","v":0},{"$f":"IF(X$408>=$C635,MIN(-(SUM($F635:W635)-$E635),($E635*(1-$D$410))*$D635),0)*X$406","v":0},{"$f":"IF(Y$408>=$C635,MIN(-(SUM($F635:X635)-$E635),($E635*(1-$D$410))*$D635),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C635,MIN(-(SUM($F635:Y635)-$E635),($E635*(1-$D$410))*$D635),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C635,MIN(-(SUM($F635:Z635)-$E635),($E635*(1-$D$410))*$D635),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C635,MIN(-(SUM($F635:AA635)-$E635),($E635*(1-$D$410))*$D635),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C635,MIN(-(SUM($F635:AB635)-$E635),($E635*(1-$D$410))*$D635),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C635,MIN(-(SUM($F635:AC635)-$E635),($E635*(1-$D$410))*$D635),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C635,MIN(-(SUM($F635:AD635)-$E635),($E635*(1-$D$410))*$D635),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C635,MIN(-(SUM($F635:AE635)-$E635),($E635*(1-$D$410))*$D635),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C635,MIN(-(SUM($F635:AF635)-$E635),($E635*(1-$D$410))*$D635),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C635,MIN(-(SUM($F635:AG635)-$E635),($E635*(1-$D$410))*$D635),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C635,MIN(-(SUM($F635:AH635)-$E635),($E635*(1-$D$410))*$D635),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C635,MIN(-(SUM($F635:AI635)-$E635),($E635*(1-$D$410))*$D635),0)*AJ$406","v":0}]
[null,null,16,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C636,MIN(-(SUM(F636:$F636)-$E636),($E636*(1-$D$410))*$D636),0)*G$406","v":0},{"$f":"IF(H$408>=$C636,MIN(-(SUM($F636:G636)-$E636),($E636*(1-$D$410))*$D636),0)*H$406","v":0},{"$f":"IF(I$408>=$C636,MIN(-(SUM($F636:H636)-$E636),($E636*(1-$D$410))*$D636),0)*I$406","v":0},{"$f":"IF(J$408>=$C636,MIN(-(SUM($F636:I636)-$E636),($E636*(1-$D$410))*$D636),0)*J$406","v":0},{"$f":"IF(K$408>=$C636,MIN(-(SUM($F636:J636)-$E636),($E636*(1-$D$410))*$D636),0)*K$406","v":0},{"$f":"IF(L$408>=$C636,MIN(-(SUM($F636:K636)-$E636),($E636*(1-$D$410))*$D636),0)*L$406","v":0},{"$f":"IF(M$408>=$C636,MIN(-(SUM($F636:L636)-$E636),($E636*(1-$D$410))*$D636),0)*M$406","v":0},{"$f":"IF(N$408>=$C636,MIN(-(SUM($F636:M636)-$E636),($E636*(1-$D$410))*$D636),0)*N$406","v":0},{"$f":"IF(O$408>=$C636,MIN(-(SUM($F636:N636)-$E636),($E636*(1-$D$410))*$D636),0)*O$406","v":0},{"$f":"IF(P$408>=$C636,MIN(-(SUM($F636:O636)-$E636),($E636*(1-$D$410))*$D636),0)*P$406","v":0},{"$f":"IF(Q$408>=$C636,MIN(-(SUM($F636:P636)-$E636),($E636*(1-$D$410))*$D636),0)*Q$406","v":0},{"$f":"IF(R$408>=$C636,MIN(-(SUM($F636:Q636)-$E636),($E636*(1-$D$410))*$D636),0)*R$406","v":0},{"$f":"IF(S$408>=$C636,MIN(-(SUM($F636:R636)-$E636),($E636*(1-$D$410))*$D636),0)*S$406","v":0},{"$f":"IF(T$408>=$C636,MIN(-(SUM($F636:S636)-$E636),($E636*(1-$D$410))*$D636),0)*T$406","v":0},{"$f":"IF(U$408>=$C636,MIN(-(SUM($F636:T636)-$E636),($E636*(1-$D$410))*$D636),0)*U$406","v":0},{"$f":"IF(V$408>=$C636,MIN(-(SUM($F636:U636)-$E636),($E636*(1-$D$410))*$D636),0)*V$406","v":0},{"$f":"IF(W$408>=$C636,MIN(-(SUM($F636:V636)-$E636),($E636*(1-$D$410))*$D636),0)*W$406","v":0},{"$f":"IF(X$408>=$C636,MIN(-(SUM($F636:W636)-$E636),($E636*(1-$D$410))*$D636),0)*X$406","v":0},{"$f":"IF(Y$408>=$C636,MIN(-(SUM($F636:X636)-$E636),($E636*(1-$D$410))*$D636),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C636,MIN(-(SUM($F636:Y636)-$E636),($E636*(1-$D$410))*$D636),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C636,MIN(-(SUM($F636:Z636)-$E636),($E636*(1-$D$410))*$D636),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C636,MIN(-(SUM($F636:AA636)-$E636),($E636*(1-$D$410))*$D636),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C636,MIN(-(SUM($F636:AB636)-$E636),($E636*(1-$D$410))*$D636),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C636,MIN(-(SUM($F636:AC636)-$E636),($E636*(1-$D$410))*$D636),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C636,MIN(-(SUM($F636:AD636)-$E636),($E636*(1-$D$410))*$D636),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C636,MIN(-(SUM($F636:AE636)-$E636),($E636*(1-$D$410))*$D636),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C636,MIN(-(SUM($F636:AF636)-$E636),($E636*(1-$D$410))*$D636),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C636,MIN(-(SUM($F636:AG636)-$E636),($E636*(1-$D$410))*$D636),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C636,MIN(-(SUM($F636:AH636)-$E636),($E636*(1-$D$410))*$D636),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C636,MIN(-(SUM($F636:AI636)-$E636),($E636*(1-$D$410))*$D636),0)*AJ$406","v":0}]
[null,null,17,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C637,MIN(-(SUM(F637:$F637)-$E637),($E637*(1-$D$410))*$D637),0)*G$406","v":0},{"$f":"IF(H$408>=$C637,MIN(-(SUM($F637:G637)-$E637),($E637*(1-$D$410))*$D637),0)*H$406","v":0},{"$f":"IF(I$408>=$C637,MIN(-(SUM($F637:H637)-$E637),($E637*(1-$D$410))*$D637),0)*I$406","v":0},{"$f":"IF(J$408>=$C637,MIN(-(SUM($F637:I637)-$E637),($E637*(1-$D$410))*$D637),0)*J$406","v":0},{"$f":"IF(K$408>=$C637,MIN(-(SUM($F637:J637)-$E637),($E637*(1-$D$410))*$D637),0)*K$406","v":0},{"$f":"IF(L$408>=$C637,MIN(-(SUM($F637:K637)-$E637),($E637*(1-$D$410))*$D637),0)*L$406","v":0},{"$f":"IF(M$408>=$C637,MIN(-(SUM($F637:L637)-$E637),($E637*(1-$D$410))*$D637),0)*M$406","v":0},{"$f":"IF(N$408>=$C637,MIN(-(SUM($F637:M637)-$E637),($E637*(1-$D$410))*$D637),0)*N$406","v":0},{"$f":"IF(O$408>=$C637,MIN(-(SUM($F637:N637)-$E637),($E637*(1-$D$410))*$D637),0)*O$406","v":0},{"$f":"IF(P$408>=$C637,MIN(-(SUM($F637:O637)-$E637),($E637*(1-$D$410))*$D637),0)*P$406","v":0},{"$f":"IF(Q$408>=$C637,MIN(-(SUM($F637:P637)-$E637),($E637*(1-$D$410))*$D637),0)*Q$406","v":0},{"$f":"IF(R$408>=$C637,MIN(-(SUM($F637:Q637)-$E637),($E637*(1-$D$410))*$D637),0)*R$406","v":0},{"$f":"IF(S$408>=$C637,MIN(-(SUM($F637:R637)-$E637),($E637*(1-$D$410))*$D637),0)*S$406","v":0},{"$f":"IF(T$408>=$C637,MIN(-(SUM($F637:S637)-$E637),($E637*(1-$D$410))*$D637),0)*T$406","v":0},{"$f":"IF(U$408>=$C637,MIN(-(SUM($F637:T637)-$E637),($E637*(1-$D$410))*$D637),0)*U$406","v":0},{"$f":"IF(V$408>=$C637,MIN(-(SUM($F637:U637)-$E637),($E637*(1-$D$410))*$D637),0)*V$406","v":0},{"$f":"IF(W$408>=$C637,MIN(-(SUM($F637:V637)-$E637),($E637*(1-$D$410))*$D637),0)*W$406","v":0},{"$f":"IF(X$408>=$C637,MIN(-(SUM($F637:W637)-$E637),($E637*(1-$D$410))*$D637),0)*X$406","v":0},{"$f":"IF(Y$408>=$C637,MIN(-(SUM($F637:X637)-$E637),($E637*(1-$D$410))*$D637),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C637,MIN(-(SUM($F637:Y637)-$E637),($E637*(1-$D$410))*$D637),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C637,MIN(-(SUM($F637:Z637)-$E637),($E637*(1-$D$410))*$D637),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C637,MIN(-(SUM($F637:AA637)-$E637),($E637*(1-$D$410))*$D637),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C637,MIN(-(SUM($F637:AB637)-$E637),($E637*(1-$D$410))*$D637),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C637,MIN(-(SUM($F637:AC637)-$E637),($E637*(1-$D$410))*$D637),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C637,MIN(-(SUM($F637:AD637)-$E637),($E637*(1-$D$410))*$D637),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C637,MIN(-(SUM($F637:AE637)-$E637),($E637*(1-$D$410))*$D637),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C637,MIN(-(SUM($F637:AF637)-$E637),($E637*(1-$D$410))*$D637),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C637,MIN(-(SUM($F637:AG637)-$E637),($E637*(1-$D$410))*$D637),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C637,MIN(-(SUM($F637:AH637)-$E637),($E637*(1-$D$410))*$D637),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C637,MIN(-(SUM($F637:AI637)-$E637),($E637*(1-$D$410))*$D637),0)*AJ$406","v":0}]
[null,null,18,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C638,MIN(-(SUM(F638:$F638)-$E638),($E638*(1-$D$410))*$D638),0)*G$406","v":0},{"$f":"IF(H$408>=$C638,MIN(-(SUM($F638:G638)-$E638),($E638*(1-$D$410))*$D638),0)*H$406","v":0},{"$f":"IF(I$408>=$C638,MIN(-(SUM($F638:H638)-$E638),($E638*(1-$D$410))*$D638),0)*I$406","v":0},{"$f":"IF(J$408>=$C638,MIN(-(SUM($F638:I638)-$E638),($E638*(1-$D$410))*$D638),0)*J$406","v":0},{"$f":"IF(K$408>=$C638,MIN(-(SUM($F638:J638)-$E638),($E638*(1-$D$410))*$D638),0)*K$406","v":0},{"$f":"IF(L$408>=$C638,MIN(-(SUM($F638:K638)-$E638),($E638*(1-$D$410))*$D638),0)*L$406","v":0},{"$f":"IF(M$408>=$C638,MIN(-(SUM($F638:L638)-$E638),($E638*(1-$D$410))*$D638),0)*M$406","v":0},{"$f":"IF(N$408>=$C638,MIN(-(SUM($F638:M638)-$E638),($E638*(1-$D$410))*$D638),0)*N$406","v":0},{"$f":"IF(O$408>=$C638,MIN(-(SUM($F638:N638)-$E638),($E638*(1-$D$410))*$D638),0)*O$406","v":0},{"$f":"IF(P$408>=$C638,MIN(-(SUM($F638:O638)-$E638),($E638*(1-$D$410))*$D638),0)*P$406","v":0},{"$f":"IF(Q$408>=$C638,MIN(-(SUM($F638:P638)-$E638),($E638*(1-$D$410))*$D638),0)*Q$406","v":0},{"$f":"IF(R$408>=$C638,MIN(-(SUM($F638:Q638)-$E638),($E638*(1-$D$410))*$D638),0)*R$406","v":0},{"$f":"IF(S$408>=$C638,MIN(-(SUM($F638:R638)-$E638),($E638*(1-$D$410))*$D638),0)*S$406","v":0},{"$f":"IF(T$408>=$C638,MIN(-(SUM($F638:S638)-$E638),($E638*(1-$D$410))*$D638),0)*T$406","v":0},{"$f":"IF(U$408>=$C638,MIN(-(SUM($F638:T638)-$E638),($E638*(1-$D$410))*$D638),0)*U$406","v":0},{"$f":"IF(V$408>=$C638,MIN(-(SUM($F638:U638)-$E638),($E638*(1-$D$410))*$D638),0)*V$406","v":0},{"$f":"IF(W$408>=$C638,MIN(-(SUM($F638:V638)-$E638),($E638*(1-$D$410))*$D638),0)*W$406","v":0},{"$f":"IF(X$408>=$C638,MIN(-(SUM($F638:W638)-$E638),($E638*(1-$D$410))*$D638),0)*X$406","v":0},{"$f":"IF(Y$408>=$C638,MIN(-(SUM($F638:X638)-$E638),($E638*(1-$D$410))*$D638),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C638,MIN(-(SUM($F638:Y638)-$E638),($E638*(1-$D$410))*$D638),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C638,MIN(-(SUM($F638:Z638)-$E638),($E638*(1-$D$410))*$D638),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C638,MIN(-(SUM($F638:AA638)-$E638),($E638*(1-$D$410))*$D638),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C638,MIN(-(SUM($F638:AB638)-$E638),($E638*(1-$D$410))*$D638),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C638,MIN(-(SUM($F638:AC638)-$E638),($E638*(1-$D$410))*$D638),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C638,MIN(-(SUM($F638:AD638)-$E638),($E638*(1-$D$410))*$D638),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C638,MIN(-(SUM($F638:AE638)-$E638),($E638*(1-$D$410))*$D638),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C638,MIN(-(SUM($F638:AF638)-$E638),($E638*(1-$D$410))*$D638),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C638,MIN(-(SUM($F638:AG638)-$E638),($E638*(1-$D$410))*$D638),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C638,MIN(-(SUM($F638:AH638)-$E638),($E638*(1-$D$410))*$D638),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C638,MIN(-(SUM($F638:AI638)-$E638),($E638*(1-$D$410))*$D638),0)*AJ$406","v":0}]
[null,null,19,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C639,MIN(-(SUM(F639:$F639)-$E639),($E639*(1-$D$410))*$D639),0)*G$406","v":0},{"$f":"IF(H$408>=$C639,MIN(-(SUM($F639:G639)-$E639),($E639*(1-$D$410))*$D639),0)*H$406","v":0},{"$f":"IF(I$408>=$C639,MIN(-(SUM($F639:H639)-$E639),($E639*(1-$D$410))*$D639),0)*I$406","v":0},{"$f":"IF(J$408>=$C639,MIN(-(SUM($F639:I639)-$E639),($E639*(1-$D$410))*$D639),0)*J$406","v":0},{"$f":"IF(K$408>=$C639,MIN(-(SUM($F639:J639)-$E639),($E639*(1-$D$410))*$D639),0)*K$406","v":0},{"$f":"IF(L$408>=$C639,MIN(-(SUM($F639:K639)-$E639),($E639*(1-$D$410))*$D639),0)*L$406","v":0},{"$f":"IF(M$408>=$C639,MIN(-(SUM($F639:L639)-$E639),($E639*(1-$D$410))*$D639),0)*M$406","v":0},{"$f":"IF(N$408>=$C639,MIN(-(SUM($F639:M639)-$E639),($E639*(1-$D$410))*$D639),0)*N$406","v":0},{"$f":"IF(O$408>=$C639,MIN(-(SUM($F639:N639)-$E639),($E639*(1-$D$410))*$D639),0)*O$406","v":0},{"$f":"IF(P$408>=$C639,MIN(-(SUM($F639:O639)-$E639),($E639*(1-$D$410))*$D639),0)*P$406","v":0},{"$f":"IF(Q$408>=$C639,MIN(-(SUM($F639:P639)-$E639),($E639*(1-$D$410))*$D639),0)*Q$406","v":0},{"$f":"IF(R$408>=$C639,MIN(-(SUM($F639:Q639)-$E639),($E639*(1-$D$410))*$D639),0)*R$406","v":0},{"$f":"IF(S$408>=$C639,MIN(-(SUM($F639:R639)-$E639),($E639*(1-$D$410))*$D639),0)*S$406","v":0},{"$f":"IF(T$408>=$C639,MIN(-(SUM($F639:S639)-$E639),($E639*(1-$D$410))*$D639),0)*T$406","v":0},{"$f":"IF(U$408>=$C639,MIN(-(SUM($F639:T639)-$E639),($E639*(1-$D$410))*$D639),0)*U$406","v":0},{"$f":"IF(V$408>=$C639,MIN(-(SUM($F639:U639)-$E639),($E639*(1-$D$410))*$D639),0)*V$406","v":0},{"$f":"IF(W$408>=$C639,MIN(-(SUM($F639:V639)-$E639),($E639*(1-$D$410))*$D639),0)*W$406","v":0},{"$f":"IF(X$408>=$C639,MIN(-(SUM($F639:W639)-$E639),($E639*(1-$D$410))*$D639),0)*X$406","v":0},{"$f":"IF(Y$408>=$C639,MIN(-(SUM($F639:X639)-$E639),($E639*(1-$D$410))*$D639),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C639,MIN(-(SUM($F639:Y639)-$E639),($E639*(1-$D$410))*$D639),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C639,MIN(-(SUM($F639:Z639)-$E639),($E639*(1-$D$410))*$D639),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C639,MIN(-(SUM($F639:AA639)-$E639),($E639*(1-$D$410))*$D639),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C639,MIN(-(SUM($F639:AB639)-$E639),($E639*(1-$D$410))*$D639),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C639,MIN(-(SUM($F639:AC639)-$E639),($E639*(1-$D$410))*$D639),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C639,MIN(-(SUM($F639:AD639)-$E639),($E639*(1-$D$410))*$D639),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C639,MIN(-(SUM($F639:AE639)-$E639),($E639*(1-$D$410))*$D639),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C639,MIN(-(SUM($F639:AF639)-$E639),($E639*(1-$D$410))*$D639),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C639,MIN(-(SUM($F639:AG639)-$E639),($E639*(1-$D$410))*$D639),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C639,MIN(-(SUM($F639:AH639)-$E639),($E639*(1-$D$410))*$D639),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C639,MIN(-(SUM($F639:AI639)-$E639),($E639*(1-$D$410))*$D639),0)*AJ$406","v":0}]
[null,null,20,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C640,MIN(-(SUM(F640:$F640)-$E640),($E640*(1-$D$410))*$D640),0)*G$406","v":0},{"$f":"IF(H$408>=$C640,MIN(-(SUM($F640:G640)-$E640),($E640*(1-$D$410))*$D640),0)*H$406","v":0},{"$f":"IF(I$408>=$C640,MIN(-(SUM($F640:H640)-$E640),($E640*(1-$D$410))*$D640),0)*I$406","v":0},{"$f":"IF(J$408>=$C640,MIN(-(SUM($F640:I640)-$E640),($E640*(1-$D$410))*$D640),0)*J$406","v":0},{"$f":"IF(K$408>=$C640,MIN(-(SUM($F640:J640)-$E640),($E640*(1-$D$410))*$D640),0)*K$406","v":0},{"$f":"IF(L$408>=$C640,MIN(-(SUM($F640:K640)-$E640),($E640*(1-$D$410))*$D640),0)*L$406","v":0},{"$f":"IF(M$408>=$C640,MIN(-(SUM($F640:L640)-$E640),($E640*(1-$D$410))*$D640),0)*M$406","v":0},{"$f":"IF(N$408>=$C640,MIN(-(SUM($F640:M640)-$E640),($E640*(1-$D$410))*$D640),0)*N$406","v":0},{"$f":"IF(O$408>=$C640,MIN(-(SUM($F640:N640)-$E640),($E640*(1-$D$410))*$D640),0)*O$406","v":0},{"$f":"IF(P$408>=$C640,MIN(-(SUM($F640:O640)-$E640),($E640*(1-$D$410))*$D640),0)*P$406","v":0},{"$f":"IF(Q$408>=$C640,MIN(-(SUM($F640:P640)-$E640),($E640*(1-$D$410))*$D640),0)*Q$406","v":0},{"$f":"IF(R$408>=$C640,MIN(-(SUM($F640:Q640)-$E640),($E640*(1-$D$410))*$D640),0)*R$406","v":0},{"$f":"IF(S$408>=$C640,MIN(-(SUM($F640:R640)-$E640),($E640*(1-$D$410))*$D640),0)*S$406","v":0},{"$f":"IF(T$408>=$C640,MIN(-(SUM($F640:S640)-$E640),($E640*(1-$D$410))*$D640),0)*T$406","v":0},{"$f":"IF(U$408>=$C640,MIN(-(SUM($F640:T640)-$E640),($E640*(1-$D$410))*$D640),0)*U$406","v":0},{"$f":"IF(V$408>=$C640,MIN(-(SUM($F640:U640)-$E640),($E640*(1-$D$410))*$D640),0)*V$406","v":0},{"$f":"IF(W$408>=$C640,MIN(-(SUM($F640:V640)-$E640),($E640*(1-$D$410))*$D640),0)*W$406","v":0},{"$f":"IF(X$408>=$C640,MIN(-(SUM($F640:W640)-$E640),($E640*(1-$D$410))*$D640),0)*X$406","v":0},{"$f":"IF(Y$408>=$C640,MIN(-(SUM($F640:X640)-$E640),($E640*(1-$D$410))*$D640),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C640,MIN(-(SUM($F640:Y640)-$E640),($E640*(1-$D$410))*$D640),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C640,MIN(-(SUM($F640:Z640)-$E640),($E640*(1-$D$410))*$D640),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C640,MIN(-(SUM($F640:AA640)-$E640),($E640*(1-$D$410))*$D640),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C640,MIN(-(SUM($F640:AB640)-$E640),($E640*(1-$D$410))*$D640),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C640,MIN(-(SUM($F640:AC640)-$E640),($E640*(1-$D$410))*$D640),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C640,MIN(-(SUM($F640:AD640)-$E640),($E640*(1-$D$410))*$D640),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C640,MIN(-(SUM($F640:AE640)-$E640),($E640*(1-$D$410))*$D640),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C640,MIN(-(SUM($F640:AF640)-$E640),($E640*(1-$D$410))*$D640),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C640,MIN(-(SUM($F640:AG640)-$E640),($E640*(1-$D$410))*$D640),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C640,MIN(-(SUM($F640:AH640)-$E640),($E640*(1-$D$410))*$D640),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C640,MIN(-(SUM($F640:AI640)-$E640),($E640*(1-$D$410))*$D640),0)*AJ$406","v":0}]
[null,null,21,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C641,MIN(-(SUM(F641:$F641)-$E641),($E641*(1-$D$410))*$D641),0)*G$406","v":0},{"$f":"IF(H$408>=$C641,MIN(-(SUM($F641:G641)-$E641),($E641*(1-$D$410))*$D641),0)*H$406","v":0},{"$f":"IF(I$408>=$C641,MIN(-(SUM($F641:H641)-$E641),($E641*(1-$D$410))*$D641),0)*I$406","v":0},{"$f":"IF(J$408>=$C641,MIN(-(SUM($F641:I641)-$E641),($E641*(1-$D$410))*$D641),0)*J$406","v":0},{"$f":"IF(K$408>=$C641,MIN(-(SUM($F641:J641)-$E641),($E641*(1-$D$410))*$D641),0)*K$406","v":0},{"$f":"IF(L$408>=$C641,MIN(-(SUM($F641:K641)-$E641),($E641*(1-$D$410))*$D641),0)*L$406","v":0},{"$f":"IF(M$408>=$C641,MIN(-(SUM($F641:L641)-$E641),($E641*(1-$D$410))*$D641),0)*M$406","v":0},{"$f":"IF(N$408>=$C641,MIN(-(SUM($F641:M641)-$E641),($E641*(1-$D$410))*$D641),0)*N$406","v":0},{"$f":"IF(O$408>=$C641,MIN(-(SUM($F641:N641)-$E641),($E641*(1-$D$410))*$D641),0)*O$406","v":0},{"$f":"IF(P$408>=$C641,MIN(-(SUM($F641:O641)-$E641),($E641*(1-$D$410))*$D641),0)*P$406","v":0},{"$f":"IF(Q$408>=$C641,MIN(-(SUM($F641:P641)-$E641),($E641*(1-$D$410))*$D641),0)*Q$406","v":0},{"$f":"IF(R$408>=$C641,MIN(-(SUM($F641:Q641)-$E641),($E641*(1-$D$410))*$D641),0)*R$406","v":0},{"$f":"IF(S$408>=$C641,MIN(-(SUM($F641:R641)-$E641),($E641*(1-$D$410))*$D641),0)*S$406","v":0},{"$f":"IF(T$408>=$C641,MIN(-(SUM($F641:S641)-$E641),($E641*(1-$D$410))*$D641),0)*T$406","v":0},{"$f":"IF(U$408>=$C641,MIN(-(SUM($F641:T641)-$E641),($E641*(1-$D$410))*$D641),0)*U$406","v":0},{"$f":"IF(V$408>=$C641,MIN(-(SUM($F641:U641)-$E641),($E641*(1-$D$410))*$D641),0)*V$406","v":0},{"$f":"IF(W$408>=$C641,MIN(-(SUM($F641:V641)-$E641),($E641*(1-$D$410))*$D641),0)*W$406","v":0},{"$f":"IF(X$408>=$C641,MIN(-(SUM($F641:W641)-$E641),($E641*(1-$D$410))*$D641),0)*X$406","v":0},{"$f":"IF(Y$408>=$C641,MIN(-(SUM($F641:X641)-$E641),($E641*(1-$D$410))*$D641),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C641,MIN(-(SUM($F641:Y641)-$E641),($E641*(1-$D$410))*$D641),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C641,MIN(-(SUM($F641:Z641)-$E641),($E641*(1-$D$410))*$D641),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C641,MIN(-(SUM($F641:AA641)-$E641),($E641*(1-$D$410))*$D641),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C641,MIN(-(SUM($F641:AB641)-$E641),($E641*(1-$D$410))*$D641),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C641,MIN(-(SUM($F641:AC641)-$E641),($E641*(1-$D$410))*$D641),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C641,MIN(-(SUM($F641:AD641)-$E641),($E641*(1-$D$410))*$D641),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C641,MIN(-(SUM($F641:AE641)-$E641),($E641*(1-$D$410))*$D641),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C641,MIN(-(SUM($F641:AF641)-$E641),($E641*(1-$D$410))*$D641),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C641,MIN(-(SUM($F641:AG641)-$E641),($E641*(1-$D$410))*$D641),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C641,MIN(-(SUM($F641:AH641)-$E641),($E641*(1-$D$410))*$D641),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C641,MIN(-(SUM($F641:AI641)-$E641),($E641*(1-$D$410))*$D641),0)*AJ$406","v":0}]
[null,null,22,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C642,MIN(-(SUM(F642:$F642)-$E642),($E642*(1-$D$410))*$D642),0)*G$406","v":0},{"$f":"IF(H$408>=$C642,MIN(-(SUM($F642:G642)-$E642),($E642*(1-$D$410))*$D642),0)*H$406","v":0},{"$f":"IF(I$408>=$C642,MIN(-(SUM($F642:H642)-$E642),($E642*(1-$D$410))*$D642),0)*I$406","v":0},{"$f":"IF(J$408>=$C642,MIN(-(SUM($F642:I642)-$E642),($E642*(1-$D$410))*$D642),0)*J$406","v":0},{"$f":"IF(K$408>=$C642,MIN(-(SUM($F642:J642)-$E642),($E642*(1-$D$410))*$D642),0)*K$406","v":0},{"$f":"IF(L$408>=$C642,MIN(-(SUM($F642:K642)-$E642),($E642*(1-$D$410))*$D642),0)*L$406","v":0},{"$f":"IF(M$408>=$C642,MIN(-(SUM($F642:L642)-$E642),($E642*(1-$D$410))*$D642),0)*M$406","v":0},{"$f":"IF(N$408>=$C642,MIN(-(SUM($F642:M642)-$E642),($E642*(1-$D$410))*$D642),0)*N$406","v":0},{"$f":"IF(O$408>=$C642,MIN(-(SUM($F642:N642)-$E642),($E642*(1-$D$410))*$D642),0)*O$406","v":0},{"$f":"IF(P$408>=$C642,MIN(-(SUM($F642:O642)-$E642),($E642*(1-$D$410))*$D642),0)*P$406","v":0},{"$f":"IF(Q$408>=$C642,MIN(-(SUM($F642:P642)-$E642),($E642*(1-$D$410))*$D642),0)*Q$406","v":0},{"$f":"IF(R$408>=$C642,MIN(-(SUM($F642:Q642)-$E642),($E642*(1-$D$410))*$D642),0)*R$406","v":0},{"$f":"IF(S$408>=$C642,MIN(-(SUM($F642:R642)-$E642),($E642*(1-$D$410))*$D642),0)*S$406","v":0},{"$f":"IF(T$408>=$C642,MIN(-(SUM($F642:S642)-$E642),($E642*(1-$D$410))*$D642),0)*T$406","v":0},{"$f":"IF(U$408>=$C642,MIN(-(SUM($F642:T642)-$E642),($E642*(1-$D$410))*$D642),0)*U$406","v":0},{"$f":"IF(V$408>=$C642,MIN(-(SUM($F642:U642)-$E642),($E642*(1-$D$410))*$D642),0)*V$406","v":0},{"$f":"IF(W$408>=$C642,MIN(-(SUM($F642:V642)-$E642),($E642*(1-$D$410))*$D642),0)*W$406","v":0},{"$f":"IF(X$408>=$C642,MIN(-(SUM($F642:W642)-$E642),($E642*(1-$D$410))*$D642),0)*X$406","v":0},{"$f":"IF(Y$408>=$C642,MIN(-(SUM($F642:X642)-$E642),($E642*(1-$D$410))*$D642),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C642,MIN(-(SUM($F642:Y642)-$E642),($E642*(1-$D$410))*$D642),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C642,MIN(-(SUM($F642:Z642)-$E642),($E642*(1-$D$410))*$D642),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C642,MIN(-(SUM($F642:AA642)-$E642),($E642*(1-$D$410))*$D642),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C642,MIN(-(SUM($F642:AB642)-$E642),($E642*(1-$D$410))*$D642),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C642,MIN(-(SUM($F642:AC642)-$E642),($E642*(1-$D$410))*$D642),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C642,MIN(-(SUM($F642:AD642)-$E642),($E642*(1-$D$410))*$D642),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C642,MIN(-(SUM($F642:AE642)-$E642),($E642*(1-$D$410))*$D642),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C642,MIN(-(SUM($F642:AF642)-$E642),($E642*(1-$D$410))*$D642),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C642,MIN(-(SUM($F642:AG642)-$E642),($E642*(1-$D$410))*$D642),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C642,MIN(-(SUM($F642:AH642)-$E642),($E642*(1-$D$410))*$D642),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C642,MIN(-(SUM($F642:AI642)-$E642),($E642*(1-$D$410))*$D642),0)*AJ$406","v":0}]
[null,null,23,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C643,MIN(-(SUM(F643:$F643)-$E643),($E643*(1-$D$410))*$D643),0)*G$406","v":0},{"$f":"IF(H$408>=$C643,MIN(-(SUM($F643:G643)-$E643),($E643*(1-$D$410))*$D643),0)*H$406","v":0},{"$f":"IF(I$408>=$C643,MIN(-(SUM($F643:H643)-$E643),($E643*(1-$D$410))*$D643),0)*I$406","v":0},{"$f":"IF(J$408>=$C643,MIN(-(SUM($F643:I643)-$E643),($E643*(1-$D$410))*$D643),0)*J$406","v":0},{"$f":"IF(K$408>=$C643,MIN(-(SUM($F643:J643)-$E643),($E643*(1-$D$410))*$D643),0)*K$406","v":0},{"$f":"IF(L$408>=$C643,MIN(-(SUM($F643:K643)-$E643),($E643*(1-$D$410))*$D643),0)*L$406","v":0},{"$f":"IF(M$408>=$C643,MIN(-(SUM($F643:L643)-$E643),($E643*(1-$D$410))*$D643),0)*M$406","v":0},{"$f":"IF(N$408>=$C643,MIN(-(SUM($F643:M643)-$E643),($E643*(1-$D$410))*$D643),0)*N$406","v":0},{"$f":"IF(O$408>=$C643,MIN(-(SUM($F643:N643)-$E643),($E643*(1-$D$410))*$D643),0)*O$406","v":0},{"$f":"IF(P$408>=$C643,MIN(-(SUM($F643:O643)-$E643),($E643*(1-$D$410))*$D643),0)*P$406","v":0},{"$f":"IF(Q$408>=$C643,MIN(-(SUM($F643:P643)-$E643),($E643*(1-$D$410))*$D643),0)*Q$406","v":0},{"$f":"IF(R$408>=$C643,MIN(-(SUM($F643:Q643)-$E643),($E643*(1-$D$410))*$D643),0)*R$406","v":0},{"$f":"IF(S$408>=$C643,MIN(-(SUM($F643:R643)-$E643),($E643*(1-$D$410))*$D643),0)*S$406","v":0},{"$f":"IF(T$408>=$C643,MIN(-(SUM($F643:S643)-$E643),($E643*(1-$D$410))*$D643),0)*T$406","v":0},{"$f":"IF(U$408>=$C643,MIN(-(SUM($F643:T643)-$E643),($E643*(1-$D$410))*$D643),0)*U$406","v":0},{"$f":"IF(V$408>=$C643,MIN(-(SUM($F643:U643)-$E643),($E643*(1-$D$410))*$D643),0)*V$406","v":0},{"$f":"IF(W$408>=$C643,MIN(-(SUM($F643:V643)-$E643),($E643*(1-$D$410))*$D643),0)*W$406","v":0},{"$f":"IF(X$408>=$C643,MIN(-(SUM($F643:W643)-$E643),($E643*(1-$D$410))*$D643),0)*X$406","v":0},{"$f":"IF(Y$408>=$C643,MIN(-(SUM($F643:X643)-$E643),($E643*(1-$D$410))*$D643),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C643,MIN(-(SUM($F643:Y643)-$E643),($E643*(1-$D$410))*$D643),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C643,MIN(-(SUM($F643:Z643)-$E643),($E643*(1-$D$410))*$D643),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C643,MIN(-(SUM($F643:AA643)-$E643),($E643*(1-$D$410))*$D643),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C643,MIN(-(SUM($F643:AB643)-$E643),($E643*(1-$D$410))*$D643),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C643,MIN(-(SUM($F643:AC643)-$E643),($E643*(1-$D$410))*$D643),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C643,MIN(-(SUM($F643:AD643)-$E643),($E643*(1-$D$410))*$D643),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C643,MIN(-(SUM($F643:AE643)-$E643),($E643*(1-$D$410))*$D643),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C643,MIN(-(SUM($F643:AF643)-$E643),($E643*(1-$D$410))*$D643),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C643,MIN(-(SUM($F643:AG643)-$E643),($E643*(1-$D$410))*$D643),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C643,MIN(-(SUM($F643:AH643)-$E643),($E643*(1-$D$410))*$D643),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C643,MIN(-(SUM($F643:AI643)-$E643),($E643*(1-$D$410))*$D643),0)*AJ$406","v":0}]
[null,null,24,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C644,MIN(-(SUM(F644:$F644)-$E644),($E644*(1-$D$410))*$D644),0)*G$406","v":0},{"$f":"IF(H$408>=$C644,MIN(-(SUM($F644:G644)-$E644),($E644*(1-$D$410))*$D644),0)*H$406","v":0},{"$f":"IF(I$408>=$C644,MIN(-(SUM($F644:H644)-$E644),($E644*(1-$D$410))*$D644),0)*I$406","v":0},{"$f":"IF(J$408>=$C644,MIN(-(SUM($F644:I644)-$E644),($E644*(1-$D$410))*$D644),0)*J$406","v":0},{"$f":"IF(K$408>=$C644,MIN(-(SUM($F644:J644)-$E644),($E644*(1-$D$410))*$D644),0)*K$406","v":0},{"$f":"IF(L$408>=$C644,MIN(-(SUM($F644:K644)-$E644),($E644*(1-$D$410))*$D644),0)*L$406","v":0},{"$f":"IF(M$408>=$C644,MIN(-(SUM($F644:L644)-$E644),($E644*(1-$D$410))*$D644),0)*M$406","v":0},{"$f":"IF(N$408>=$C644,MIN(-(SUM($F644:M644)-$E644),($E644*(1-$D$410))*$D644),0)*N$406","v":0},{"$f":"IF(O$408>=$C644,MIN(-(SUM($F644:N644)-$E644),($E644*(1-$D$410))*$D644),0)*O$406","v":0},{"$f":"IF(P$408>=$C644,MIN(-(SUM($F644:O644)-$E644),($E644*(1-$D$410))*$D644),0)*P$406","v":0},{"$f":"IF(Q$408>=$C644,MIN(-(SUM($F644:P644)-$E644),($E644*(1-$D$410))*$D644),0)*Q$406","v":0},{"$f":"IF(R$408>=$C644,MIN(-(SUM($F644:Q644)-$E644),($E644*(1-$D$410))*$D644),0)*R$406","v":0},{"$f":"IF(S$408>=$C644,MIN(-(SUM($F644:R644)-$E644),($E644*(1-$D$410))*$D644),0)*S$406","v":0},{"$f":"IF(T$408>=$C644,MIN(-(SUM($F644:S644)-$E644),($E644*(1-$D$410))*$D644),0)*T$406","v":0},{"$f":"IF(U$408>=$C644,MIN(-(SUM($F644:T644)-$E644),($E644*(1-$D$410))*$D644),0)*U$406","v":0},{"$f":"IF(V$408>=$C644,MIN(-(SUM($F644:U644)-$E644),($E644*(1-$D$410))*$D644),0)*V$406","v":0},{"$f":"IF(W$408>=$C644,MIN(-(SUM($F644:V644)-$E644),($E644*(1-$D$410))*$D644),0)*W$406","v":0},{"$f":"IF(X$408>=$C644,MIN(-(SUM($F644:W644)-$E644),($E644*(1-$D$410))*$D644),0)*X$406","v":0},{"$f":"IF(Y$408>=$C644,MIN(-(SUM($F644:X644)-$E644),($E644*(1-$D$410))*$D644),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C644,MIN(-(SUM($F644:Y644)-$E644),($E644*(1-$D$410))*$D644),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C644,MIN(-(SUM($F644:Z644)-$E644),($E644*(1-$D$410))*$D644),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C644,MIN(-(SUM($F644:AA644)-$E644),($E644*(1-$D$410))*$D644),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C644,MIN(-(SUM($F644:AB644)-$E644),($E644*(1-$D$410))*$D644),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C644,MIN(-(SUM($F644:AC644)-$E644),($E644*(1-$D$410))*$D644),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C644,MIN(-(SUM($F644:AD644)-$E644),($E644*(1-$D$410))*$D644),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C644,MIN(-(SUM($F644:AE644)-$E644),($E644*(1-$D$410))*$D644),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C644,MIN(-(SUM($F644:AF644)-$E644),($E644*(1-$D$410))*$D644),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C644,MIN(-(SUM($F644:AG644)-$E644),($E644*(1-$D$410))*$D644),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C644,MIN(-(SUM($F644:AH644)-$E644),($E644*(1-$D$410))*$D644),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C644,MIN(-(SUM($F644:AI644)-$E644),($E644*(1-$D$410))*$D644),0)*AJ$406","v":0}]
[null,null,25,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C645,MIN(-(SUM(F645:$F645)-$E645),($E645*(1-$D$410))*$D645),0)*G$406","v":0},{"$f":"IF(H$408>=$C645,MIN(-(SUM($F645:G645)-$E645),($E645*(1-$D$410))*$D645),0)*H$406","v":0},{"$f":"IF(I$408>=$C645,MIN(-(SUM($F645:H645)-$E645),($E645*(1-$D$410))*$D645),0)*I$406","v":0},{"$f":"IF(J$408>=$C645,MIN(-(SUM($F645:I645)-$E645),($E645*(1-$D$410))*$D645),0)*J$406","v":0},{"$f":"IF(K$408>=$C645,MIN(-(SUM($F645:J645)-$E645),($E645*(1-$D$410))*$D645),0)*K$406","v":0},{"$f":"IF(L$408>=$C645,MIN(-(SUM($F645:K645)-$E645),($E645*(1-$D$410))*$D645),0)*L$406","v":0},{"$f":"IF(M$408>=$C645,MIN(-(SUM($F645:L645)-$E645),($E645*(1-$D$410))*$D645),0)*M$406","v":0},{"$f":"IF(N$408>=$C645,MIN(-(SUM($F645:M645)-$E645),($E645*(1-$D$410))*$D645),0)*N$406","v":0},{"$f":"IF(O$408>=$C645,MIN(-(SUM($F645:N645)-$E645),($E645*(1-$D$410))*$D645),0)*O$406","v":0},{"$f":"IF(P$408>=$C645,MIN(-(SUM($F645:O645)-$E645),($E645*(1-$D$410))*$D645),0)*P$406","v":0},{"$f":"IF(Q$408>=$C645,MIN(-(SUM($F645:P645)-$E645),($E645*(1-$D$410))*$D645),0)*Q$406","v":0},{"$f":"IF(R$408>=$C645,MIN(-(SUM($F645:Q645)-$E645),($E645*(1-$D$410))*$D645),0)*R$406","v":0},{"$f":"IF(S$408>=$C645,MIN(-(SUM($F645:R645)-$E645),($E645*(1-$D$410))*$D645),0)*S$406","v":0},{"$f":"IF(T$408>=$C645,MIN(-(SUM($F645:S645)-$E645),($E645*(1-$D$410))*$D645),0)*T$406","v":0},{"$f":"IF(U$408>=$C645,MIN(-(SUM($F645:T645)-$E645),($E645*(1-$D$410))*$D645),0)*U$406","v":0},{"$f":"IF(V$408>=$C645,MIN(-(SUM($F645:U645)-$E645),($E645*(1-$D$410))*$D645),0)*V$406","v":0},{"$f":"IF(W$408>=$C645,MIN(-(SUM($F645:V645)-$E645),($E645*(1-$D$410))*$D645),0)*W$406","v":0},{"$f":"IF(X$408>=$C645,MIN(-(SUM($F645:W645)-$E645),($E645*(1-$D$410))*$D645),0)*X$406","v":0},{"$f":"IF(Y$408>=$C645,MIN(-(SUM($F645:X645)-$E645),($E645*(1-$D$410))*$D645),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C645,MIN(-(SUM($F645:Y645)-$E645),($E645*(1-$D$410))*$D645),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C645,MIN(-(SUM($F645:Z645)-$E645),($E645*(1-$D$410))*$D645),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C645,MIN(-(SUM($F645:AA645)-$E645),($E645*(1-$D$410))*$D645),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C645,MIN(-(SUM($F645:AB645)-$E645),($E645*(1-$D$410))*$D645),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C645,MIN(-(SUM($F645:AC645)-$E645),($E645*(1-$D$410))*$D645),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C645,MIN(-(SUM($F645:AD645)-$E645),($E645*(1-$D$410))*$D645),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C645,MIN(-(SUM($F645:AE645)-$E645),($E645*(1-$D$410))*$D645),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C645,MIN(-(SUM($F645:AF645)-$E645),($E645*(1-$D$410))*$D645),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C645,MIN(-(SUM($F645:AG645)-$E645),($E645*(1-$D$410))*$D645),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C645,MIN(-(SUM($F645:AH645)-$E645),($E645*(1-$D$410))*$D645),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C645,MIN(-(SUM($F645:AI645)-$E645),($E645*(1-$D$410))*$D645),0)*AJ$406","v":0}]
[null,null,26,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C646,MIN(-(SUM(F646:$F646)-$E646),($E646*(1-$D$410))*$D646),0)*G$406","v":0},{"$f":"IF(H$408>=$C646,MIN(-(SUM($F646:G646)-$E646),($E646*(1-$D$410))*$D646),0)*H$406","v":0},{"$f":"IF(I$408>=$C646,MIN(-(SUM($F646:H646)-$E646),($E646*(1-$D$410))*$D646),0)*I$406","v":0},{"$f":"IF(J$408>=$C646,MIN(-(SUM($F646:I646)-$E646),($E646*(1-$D$410))*$D646),0)*J$406","v":0},{"$f":"IF(K$408>=$C646,MIN(-(SUM($F646:J646)-$E646),($E646*(1-$D$410))*$D646),0)*K$406","v":0},{"$f":"IF(L$408>=$C646,MIN(-(SUM($F646:K646)-$E646),($E646*(1-$D$410))*$D646),0)*L$406","v":0},{"$f":"IF(M$408>=$C646,MIN(-(SUM($F646:L646)-$E646),($E646*(1-$D$410))*$D646),0)*M$406","v":0},{"$f":"IF(N$408>=$C646,MIN(-(SUM($F646:M646)-$E646),($E646*(1-$D$410))*$D646),0)*N$406","v":0},{"$f":"IF(O$408>=$C646,MIN(-(SUM($F646:N646)-$E646),($E646*(1-$D$410))*$D646),0)*O$406","v":0},{"$f":"IF(P$408>=$C646,MIN(-(SUM($F646:O646)-$E646),($E646*(1-$D$410))*$D646),0)*P$406","v":0},{"$f":"IF(Q$408>=$C646,MIN(-(SUM($F646:P646)-$E646),($E646*(1-$D$410))*$D646),0)*Q$406","v":0},{"$f":"IF(R$408>=$C646,MIN(-(SUM($F646:Q646)-$E646),($E646*(1-$D$410))*$D646),0)*R$406","v":0},{"$f":"IF(S$408>=$C646,MIN(-(SUM($F646:R646)-$E646),($E646*(1-$D$410))*$D646),0)*S$406","v":0},{"$f":"IF(T$408>=$C646,MIN(-(SUM($F646:S646)-$E646),($E646*(1-$D$410))*$D646),0)*T$406","v":0},{"$f":"IF(U$408>=$C646,MIN(-(SUM($F646:T646)-$E646),($E646*(1-$D$410))*$D646),0)*U$406","v":0},{"$f":"IF(V$408>=$C646,MIN(-(SUM($F646:U646)-$E646),($E646*(1-$D$410))*$D646),0)*V$406","v":0},{"$f":"IF(W$408>=$C646,MIN(-(SUM($F646:V646)-$E646),($E646*(1-$D$410))*$D646),0)*W$406","v":0},{"$f":"IF(X$408>=$C646,MIN(-(SUM($F646:W646)-$E646),($E646*(1-$D$410))*$D646),0)*X$406","v":0},{"$f":"IF(Y$408>=$C646,MIN(-(SUM($F646:X646)-$E646),($E646*(1-$D$410))*$D646),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C646,MIN(-(SUM($F646:Y646)-$E646),($E646*(1-$D$410))*$D646),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C646,MIN(-(SUM($F646:Z646)-$E646),($E646*(1-$D$410))*$D646),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C646,MIN(-(SUM($F646:AA646)-$E646),($E646*(1-$D$410))*$D646),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C646,MIN(-(SUM($F646:AB646)-$E646),($E646*(1-$D$410))*$D646),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C646,MIN(-(SUM($F646:AC646)-$E646),($E646*(1-$D$410))*$D646),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C646,MIN(-(SUM($F646:AD646)-$E646),($E646*(1-$D$410))*$D646),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C646,MIN(-(SUM($F646:AE646)-$E646),($E646*(1-$D$410))*$D646),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C646,MIN(-(SUM($F646:AF646)-$E646),($E646*(1-$D$410))*$D646),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C646,MIN(-(SUM($F646:AG646)-$E646),($E646*(1-$D$410))*$D646),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C646,MIN(-(SUM($F646:AH646)-$E646),($E646*(1-$D$410))*$D646),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C646,MIN(-(SUM($F646:AI646)-$E646),($E646*(1-$D$410))*$D646),0)*AJ$406","v":0}]
[null,null,27,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C647,MIN(-(SUM(F647:$F647)-$E647),($E647*(1-$D$410))*$D647),0)*G$406","v":0},{"$f":"IF(H$408>=$C647,MIN(-(SUM($F647:G647)-$E647),($E647*(1-$D$410))*$D647),0)*H$406","v":0},{"$f":"IF(I$408>=$C647,MIN(-(SUM($F647:H647)-$E647),($E647*(1-$D$410))*$D647),0)*I$406","v":0},{"$f":"IF(J$408>=$C647,MIN(-(SUM($F647:I647)-$E647),($E647*(1-$D$410))*$D647),0)*J$406","v":0},{"$f":"IF(K$408>=$C647,MIN(-(SUM($F647:J647)-$E647),($E647*(1-$D$410))*$D647),0)*K$406","v":0},{"$f":"IF(L$408>=$C647,MIN(-(SUM($F647:K647)-$E647),($E647*(1-$D$410))*$D647),0)*L$406","v":0},{"$f":"IF(M$408>=$C647,MIN(-(SUM($F647:L647)-$E647),($E647*(1-$D$410))*$D647),0)*M$406","v":0},{"$f":"IF(N$408>=$C647,MIN(-(SUM($F647:M647)-$E647),($E647*(1-$D$410))*$D647),0)*N$406","v":0},{"$f":"IF(O$408>=$C647,MIN(-(SUM($F647:N647)-$E647),($E647*(1-$D$410))*$D647),0)*O$406","v":0},{"$f":"IF(P$408>=$C647,MIN(-(SUM($F647:O647)-$E647),($E647*(1-$D$410))*$D647),0)*P$406","v":0},{"$f":"IF(Q$408>=$C647,MIN(-(SUM($F647:P647)-$E647),($E647*(1-$D$410))*$D647),0)*Q$406","v":0},{"$f":"IF(R$408>=$C647,MIN(-(SUM($F647:Q647)-$E647),($E647*(1-$D$410))*$D647),0)*R$406","v":0},{"$f":"IF(S$408>=$C647,MIN(-(SUM($F647:R647)-$E647),($E647*(1-$D$410))*$D647),0)*S$406","v":0},{"$f":"IF(T$408>=$C647,MIN(-(SUM($F647:S647)-$E647),($E647*(1-$D$410))*$D647),0)*T$406","v":0},{"$f":"IF(U$408>=$C647,MIN(-(SUM($F647:T647)-$E647),($E647*(1-$D$410))*$D647),0)*U$406","v":0},{"$f":"IF(V$408>=$C647,MIN(-(SUM($F647:U647)-$E647),($E647*(1-$D$410))*$D647),0)*V$406","v":0},{"$f":"IF(W$408>=$C647,MIN(-(SUM($F647:V647)-$E647),($E647*(1-$D$410))*$D647),0)*W$406","v":0},{"$f":"IF(X$408>=$C647,MIN(-(SUM($F647:W647)-$E647),($E647*(1-$D$410))*$D647),0)*X$406","v":0},{"$f":"IF(Y$408>=$C647,MIN(-(SUM($F647:X647)-$E647),($E647*(1-$D$410))*$D647),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C647,MIN(-(SUM($F647:Y647)-$E647),($E647*(1-$D$410))*$D647),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C647,MIN(-(SUM($F647:Z647)-$E647),($E647*(1-$D$410))*$D647),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C647,MIN(-(SUM($F647:AA647)-$E647),($E647*(1-$D$410))*$D647),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C647,MIN(-(SUM($F647:AB647)-$E647),($E647*(1-$D$410))*$D647),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C647,MIN(-(SUM($F647:AC647)-$E647),($E647*(1-$D$410))*$D647),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C647,MIN(-(SUM($F647:AD647)-$E647),($E647*(1-$D$410))*$D647),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C647,MIN(-(SUM($F647:AE647)-$E647),($E647*(1-$D$410))*$D647),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C647,MIN(-(SUM($F647:AF647)-$E647),($E647*(1-$D$410))*$D647),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C647,MIN(-(SUM($F647:AG647)-$E647),($E647*(1-$D$410))*$D647),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C647,MIN(-(SUM($F647:AH647)-$E647),($E647*(1-$D$410))*$D647),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C647,MIN(-(SUM($F647:AI647)-$E647),($E647*(1-$D$410))*$D647),0)*AJ$406","v":0}]
[null,null,28,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C648,MIN(-(SUM(F648:$F648)-$E648),($E648*(1-$D$410))*$D648),0)*G$406","v":0},{"$f":"IF(H$408>=$C648,MIN(-(SUM($F648:G648)-$E648),($E648*(1-$D$410))*$D648),0)*H$406","v":0},{"$f":"IF(I$408>=$C648,MIN(-(SUM($F648:H648)-$E648),($E648*(1-$D$410))*$D648),0)*I$406","v":0},{"$f":"IF(J$408>=$C648,MIN(-(SUM($F648:I648)-$E648),($E648*(1-$D$410))*$D648),0)*J$406","v":0},{"$f":"IF(K$408>=$C648,MIN(-(SUM($F648:J648)-$E648),($E648*(1-$D$410))*$D648),0)*K$406","v":0},{"$f":"IF(L$408>=$C648,MIN(-(SUM($F648:K648)-$E648),($E648*(1-$D$410))*$D648),0)*L$406","v":0},{"$f":"IF(M$408>=$C648,MIN(-(SUM($F648:L648)-$E648),($E648*(1-$D$410))*$D648),0)*M$406","v":0},{"$f":"IF(N$408>=$C648,MIN(-(SUM($F648:M648)-$E648),($E648*(1-$D$410))*$D648),0)*N$406","v":0},{"$f":"IF(O$408>=$C648,MIN(-(SUM($F648:N648)-$E648),($E648*(1-$D$410))*$D648),0)*O$406","v":0},{"$f":"IF(P$408>=$C648,MIN(-(SUM($F648:O648)-$E648),($E648*(1-$D$410))*$D648),0)*P$406","v":0},{"$f":"IF(Q$408>=$C648,MIN(-(SUM($F648:P648)-$E648),($E648*(1-$D$410))*$D648),0)*Q$406","v":0},{"$f":"IF(R$408>=$C648,MIN(-(SUM($F648:Q648)-$E648),($E648*(1-$D$410))*$D648),0)*R$406","v":0},{"$f":"IF(S$408>=$C648,MIN(-(SUM($F648:R648)-$E648),($E648*(1-$D$410))*$D648),0)*S$406","v":0},{"$f":"IF(T$408>=$C648,MIN(-(SUM($F648:S648)-$E648),($E648*(1-$D$410))*$D648),0)*T$406","v":0},{"$f":"IF(U$408>=$C648,MIN(-(SUM($F648:T648)-$E648),($E648*(1-$D$410))*$D648),0)*U$406","v":0},{"$f":"IF(V$408>=$C648,MIN(-(SUM($F648:U648)-$E648),($E648*(1-$D$410))*$D648),0)*V$406","v":0},{"$f":"IF(W$408>=$C648,MIN(-(SUM($F648:V648)-$E648),($E648*(1-$D$410))*$D648),0)*W$406","v":0},{"$f":"IF(X$408>=$C648,MIN(-(SUM($F648:W648)-$E648),($E648*(1-$D$410))*$D648),0)*X$406","v":0},{"$f":"IF(Y$408>=$C648,MIN(-(SUM($F648:X648)-$E648),($E648*(1-$D$410))*$D648),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C648,MIN(-(SUM($F648:Y648)-$E648),($E648*(1-$D$410))*$D648),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C648,MIN(-(SUM($F648:Z648)-$E648),($E648*(1-$D$410))*$D648),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C648,MIN(-(SUM($F648:AA648)-$E648),($E648*(1-$D$410))*$D648),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C648,MIN(-(SUM($F648:AB648)-$E648),($E648*(1-$D$410))*$D648),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C648,MIN(-(SUM($F648:AC648)-$E648),($E648*(1-$D$410))*$D648),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C648,MIN(-(SUM($F648:AD648)-$E648),($E648*(1-$D$410))*$D648),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C648,MIN(-(SUM($F648:AE648)-$E648),($E648*(1-$D$410))*$D648),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C648,MIN(-(SUM($F648:AF648)-$E648),($E648*(1-$D$410))*$D648),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C648,MIN(-(SUM($F648:AG648)-$E648),($E648*(1-$D$410))*$D648),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C648,MIN(-(SUM($F648:AH648)-$E648),($E648*(1-$D$410))*$D648),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C648,MIN(-(SUM($F648:AI648)-$E648),($E648*(1-$D$410))*$D648),0)*AJ$406","v":0}]
[null,null,29,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C649,MIN(-(SUM(F649:$F649)-$E649),($E649*(1-$D$410))*$D649),0)*G$406","v":0},{"$f":"IF(H$408>=$C649,MIN(-(SUM($F649:G649)-$E649),($E649*(1-$D$410))*$D649),0)*H$406","v":0},{"$f":"IF(I$408>=$C649,MIN(-(SUM($F649:H649)-$E649),($E649*(1-$D$410))*$D649),0)*I$406","v":0},{"$f":"IF(J$408>=$C649,MIN(-(SUM($F649:I649)-$E649),($E649*(1-$D$410))*$D649),0)*J$406","v":0},{"$f":"IF(K$408>=$C649,MIN(-(SUM($F649:J649)-$E649),($E649*(1-$D$410))*$D649),0)*K$406","v":0},{"$f":"IF(L$408>=$C649,MIN(-(SUM($F649:K649)-$E649),($E649*(1-$D$410))*$D649),0)*L$406","v":0},{"$f":"IF(M$408>=$C649,MIN(-(SUM($F649:L649)-$E649),($E649*(1-$D$410))*$D649),0)*M$406","v":0},{"$f":"IF(N$408>=$C649,MIN(-(SUM($F649:M649)-$E649),($E649*(1-$D$410))*$D649),0)*N$406","v":0},{"$f":"IF(O$408>=$C649,MIN(-(SUM($F649:N649)-$E649),($E649*(1-$D$410))*$D649),0)*O$406","v":0},{"$f":"IF(P$408>=$C649,MIN(-(SUM($F649:O649)-$E649),($E649*(1-$D$410))*$D649),0)*P$406","v":0},{"$f":"IF(Q$408>=$C649,MIN(-(SUM($F649:P649)-$E649),($E649*(1-$D$410))*$D649),0)*Q$406","v":0},{"$f":"IF(R$408>=$C649,MIN(-(SUM($F649:Q649)-$E649),($E649*(1-$D$410))*$D649),0)*R$406","v":0},{"$f":"IF(S$408>=$C649,MIN(-(SUM($F649:R649)-$E649),($E649*(1-$D$410))*$D649),0)*S$406","v":0},{"$f":"IF(T$408>=$C649,MIN(-(SUM($F649:S649)-$E649),($E649*(1-$D$410))*$D649),0)*T$406","v":0},{"$f":"IF(U$408>=$C649,MIN(-(SUM($F649:T649)-$E649),($E649*(1-$D$410))*$D649),0)*U$406","v":0},{"$f":"IF(V$408>=$C649,MIN(-(SUM($F649:U649)-$E649),($E649*(1-$D$410))*$D649),0)*V$406","v":0},{"$f":"IF(W$408>=$C649,MIN(-(SUM($F649:V649)-$E649),($E649*(1-$D$410))*$D649),0)*W$406","v":0},{"$f":"IF(X$408>=$C649,MIN(-(SUM($F649:W649)-$E649),($E649*(1-$D$410))*$D649),0)*X$406","v":0},{"$f":"IF(Y$408>=$C649,MIN(-(SUM($F649:X649)-$E649),($E649*(1-$D$410))*$D649),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C649,MIN(-(SUM($F649:Y649)-$E649),($E649*(1-$D$410))*$D649),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C649,MIN(-(SUM($F649:Z649)-$E649),($E649*(1-$D$410))*$D649),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C649,MIN(-(SUM($F649:AA649)-$E649),($E649*(1-$D$410))*$D649),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C649,MIN(-(SUM($F649:AB649)-$E649),($E649*(1-$D$410))*$D649),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C649,MIN(-(SUM($F649:AC649)-$E649),($E649*(1-$D$410))*$D649),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C649,MIN(-(SUM($F649:AD649)-$E649),($E649*(1-$D$410))*$D649),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C649,MIN(-(SUM($F649:AE649)-$E649),($E649*(1-$D$410))*$D649),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C649,MIN(-(SUM($F649:AF649)-$E649),($E649*(1-$D$410))*$D649),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C649,MIN(-(SUM($F649:AG649)-$E649),($E649*(1-$D$410))*$D649),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C649,MIN(-(SUM($F649:AH649)-$E649),($E649*(1-$D$410))*$D649),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C649,MIN(-(SUM($F649:AI649)-$E649),($E649*(1-$D$410))*$D649),0)*AJ$406","v":0}]
[null,null,30,{"$f":"Inputs!$D$148","v":0},0,null,{"$f":"IF(G$408>=$C650,MIN(-(SUM(F650:$F650)-$E650),($E650*(1-$D$410))*$D650),0)*G$406","v":0},{"$f":"IF(H$408>=$C650,MIN(-(SUM($F650:G650)-$E650),($E650*(1-$D$410))*$D650),0)*H$406","v":0},{"$f":"IF(I$408>=$C650,MIN(-(SUM($F650:H650)-$E650),($E650*(1-$D$410))*$D650),0)*I$406","v":0},{"$f":"IF(J$408>=$C650,MIN(-(SUM($F650:I650)-$E650),($E650*(1-$D$410))*$D650),0)*J$406","v":0},{"$f":"IF(K$408>=$C650,MIN(-(SUM($F650:J650)-$E650),($E650*(1-$D$410))*$D650),0)*K$406","v":0},{"$f":"IF(L$408>=$C650,MIN(-(SUM($F650:K650)-$E650),($E650*(1-$D$410))*$D650),0)*L$406","v":0},{"$f":"IF(M$408>=$C650,MIN(-(SUM($F650:L650)-$E650),($E650*(1-$D$410))*$D650),0)*M$406","v":0},{"$f":"IF(N$408>=$C650,MIN(-(SUM($F650:M650)-$E650),($E650*(1-$D$410))*$D650),0)*N$406","v":0},{"$f":"IF(O$408>=$C650,MIN(-(SUM($F650:N650)-$E650),($E650*(1-$D$410))*$D650),0)*O$406","v":0},{"$f":"IF(P$408>=$C650,MIN(-(SUM($F650:O650)-$E650),($E650*(1-$D$410))*$D650),0)*P$406","v":0},{"$f":"IF(Q$408>=$C650,MIN(-(SUM($F650:P650)-$E650),($E650*(1-$D$410))*$D650),0)*Q$406","v":0},{"$f":"IF(R$408>=$C650,MIN(-(SUM($F650:Q650)-$E650),($E650*(1-$D$410))*$D650),0)*R$406","v":0},{"$f":"IF(S$408>=$C650,MIN(-(SUM($F650:R650)-$E650),($E650*(1-$D$410))*$D650),0)*S$406","v":0},{"$f":"IF(T$408>=$C650,MIN(-(SUM($F650:S650)-$E650),($E650*(1-$D$410))*$D650),0)*T$406","v":0},{"$f":"IF(U$408>=$C650,MIN(-(SUM($F650:T650)-$E650),($E650*(1-$D$410))*$D650),0)*U$406","v":0},{"$f":"IF(V$408>=$C650,MIN(-(SUM($F650:U650)-$E650),($E650*(1-$D$410))*$D650),0)*V$406","v":0},{"$f":"IF(W$408>=$C650,MIN(-(SUM($F650:V650)-$E650),($E650*(1-$D$410))*$D650),0)*W$406","v":0},{"$f":"IF(X$408>=$C650,MIN(-(SUM($F650:W650)-$E650),($E650*(1-$D$410))*$D650),0)*X$406","v":0},{"$f":"IF(Y$408>=$C650,MIN(-(SUM($F650:X650)-$E650),($E650*(1-$D$410))*$D650),0)*Y$406","v":0},{"$f":"IF(Z$408>=$C650,MIN(-(SUM($F650:Y650)-$E650),($E650*(1-$D$410))*$D650),0)*Z$406","v":0},{"$f":"IF(AA$408>=$C650,MIN(-(SUM($F650:Z650)-$E650),($E650*(1-$D$410))*$D650),0)*AA$406","v":0},{"$f":"IF(AB$408>=$C650,MIN(-(SUM($F650:AA650)-$E650),($E650*(1-$D$410))*$D650),0)*AB$406","v":0},{"$f":"IF(AC$408>=$C650,MIN(-(SUM($F650:AB650)-$E650),($E650*(1-$D$410))*$D650),0)*AC$406","v":0},{"$f":"IF(AD$408>=$C650,MIN(-(SUM($F650:AC650)-$E650),($E650*(1-$D$410))*$D650),0)*AD$406","v":0},{"$f":"IF(AE$408>=$C650,MIN(-(SUM($F650:AD650)-$E650),($E650*(1-$D$410))*$D650),0)*AE$406","v":0},{"$f":"IF(AF$408>=$C650,MIN(-(SUM($F650:AE650)-$E650),($E650*(1-$D$410))*$D650),0)*AF$406","v":0},{"$f":"IF(AG$408>=$C650,MIN(-(SUM($F650:AF650)-$E650),($E650*(1-$D$410))*$D650),0)*AG$406","v":0},{"$f":"IF(AH$408>=$C650,MIN(-(SUM($F650:AG650)-$E650),($E650*(1-$D$410))*$D650),0)*AH$406","v":0},{"$f":"IF(AI$408>=$C650,MIN(-(SUM($F650:AH650)-$E650),($E650*(1-$D$410))*$D650),0)*AI$406","v":0},{"$f":"IF(AJ$408>=$C650,MIN(-(SUM($F650:AI650)-$E650),($E650*(1-$D$410))*$D650),0)*AJ$406","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G621:G650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL536:AL650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR536:BR650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX536:CX650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED536:ED650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Adicionais"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Adicionais divisível (b/f)",null,"$ 000s",null,{"$f":"F661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Adicionais",null,"$ 000s",{"$f":"SUM(G659:AJ659)","v":0},{"$f":"G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G660:AJ660)","v":0},{"$f":"-G702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado Adicionais divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G658:G660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,"Flag de Operação",null,null,null,{"$f":"IF(G$3>=Model_Start,IF(G$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(H$3>=Model_Start,IF(H$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(I$3>=Model_Start,IF(I$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(J$3>=Model_Start,IF(J$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(K$3>=Model_Start,IF(K$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(L$3>=Model_Start,IF(L$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(M$3>=Model_Start,IF(M$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(N$3>=Model_Start,IF(N$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(O$3>=Model_Start,IF(O$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(P$3>=Model_Start,IF(P$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Q$3>=Model_Start,IF(Q$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(R$3>=Model_Start,IF(R$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(S$3>=Model_Start,IF(S$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(T$3>=Model_Start,IF(T$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(U$3>=Model_Start,IF(U$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(V$3>=Model_Start,IF(V$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(W$3>=Model_Start,IF(W$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(X$3>=Model_Start,IF(X$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Y$3>=Model_Start,IF(Y$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(Z$3>=Model_Start,IF(Z$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AA$3>=Model_Start,IF(AA$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AB$3>=Model_Start,IF(AB$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AC$3>=Model_Start,IF(AC$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AD$3>=Model_Start,IF(AD$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AE$3>=Model_Start,IF(AE$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AF$3>=Model_Start,IF(AF$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AG$3>=Model_Start,IF(AG$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AH$3>=Model_Start,IF(AH$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AI$3>=Model_Start,IF(AI$3<=Inputs!$E$8,1,0),0)","v":1},{"$f":"IF(AJ$3>=Model_Start,IF(AJ$3<=Inputs!$E$8,1,0),0)","v":1}]
[]
[null,null,"Counter",null,"Counter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,{"$f":"Inputs!$E$145","v":"Valor residual"},{"$f":"Inputs!E308","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G667:AJ667)","v":1},{"$f":"Inputs!$D$149","v":0},{"$f":"TRANSPOSE(G659:AJ659)","v":0},null,{"$f":"IF(G$459>=$C672,MIN(-(SUM(F672:$F672)-$E672),($E672*(1-$D$461))*$D672),0)*G$457","v":0},{"$f":"IF(H$459>=$C672,MIN(-(SUM($F672:G672)-$E672),($E672*(1-$D$461))*$D672),0)*H$457","v":0},{"$f":"IF(I$459>=$C672,MIN(-(SUM($F672:H672)-$E672),($E672*(1-$D$461))*$D672),0)*I$457","v":0},{"$f":"IF(J$459>=$C672,MIN(-(SUM($F672:I672)-$E672),($E672*(1-$D$461))*$D672),0)*J$457","v":0},{"$f":"IF(K$459>=$C672,MIN(-(SUM($F672:J672)-$E672),($E672*(1-$D$461))*$D672),0)*K$457","v":0},{"$f":"IF(L$459>=$C672,MIN(-(SUM($F672:K672)-$E672),($E672*(1-$D$461))*$D672),0)*L$457","v":0},{"$f":"IF(M$459>=$C672,MIN(-(SUM($F672:L672)-$E672),($E672*(1-$D$461))*$D672),0)*M$457","v":0},{"$f":"IF(N$459>=$C672,MIN(-(SUM($F672:M672)-$E672),($E672*(1-$D$461))*$D672),0)*N$457","v":0},{"$f":"IF(O$459>=$C672,MIN(-(SUM($F672:N672)-$E672),($E672*(1-$D$461))*$D672),0)*O$457","v":0},{"$f":"IF(P$459>=$C672,MIN(-(SUM($F672:O672)-$E672),($E672*(1-$D$461))*$D672),0)*P$457","v":0},{"$f":"IF(Q$459>=$C672,MIN(-(SUM($F672:P672)-$E672),($E672*(1-$D$461))*$D672),0)*Q$457","v":0},{"$f":"IF(R$459>=$C672,MIN(-(SUM($F672:Q672)-$E672),($E672*(1-$D$461))*$D672),0)*R$457","v":0},{"$f":"IF(S$459>=$C672,MIN(-(SUM($F672:R672)-$E672),($E672*(1-$D$461))*$D672),0)*S$457","v":0},{"$f":"IF(T$459>=$C672,MIN(-(SUM($F672:S672)-$E672),($E672*(1-$D$461))*$D672),0)*T$457","v":0},{"$f":"IF(U$459>=$C672,MIN(-(SUM($F672:T672)-$E672),($E672*(1-$D$461))*$D672),0)*U$457","v":0},{"$f":"IF(V$459>=$C672,MIN(-(SUM($F672:U672)-$E672),($E672*(1-$D$461))*$D672),0)*V$457","v":0},{"$f":"IF(W$459>=$C672,MIN(-(SUM($F672:V672)-$E672),($E672*(1-$D$461))*$D672),0)*W$457","v":0},{"$f":"IF(X$459>=$C672,MIN(-(SUM($F672:W672)-$E672),($E672*(1-$D$461))*$D672),0)*X$457","v":0},{"$f":"IF(Y$459>=$C672,MIN(-(SUM($F672:X672)-$E672),($E672*(1-$D$461))*$D672),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C672,MIN(-(SUM($F672:Y672)-$E672),($E672*(1-$D$461))*$D672),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C672,MIN(-(SUM($F672:Z672)-$E672),($E672*(1-$D$461))*$D672),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C672,MIN(-(SUM($F672:AA672)-$E672),($E672*(1-$D$461))*$D672),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C672,MIN(-(SUM($F672:AB672)-$E672),($E672*(1-$D$461))*$D672),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C672,MIN(-(SUM($F672:AC672)-$E672),($E672*(1-$D$461))*$D672),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C672,MIN(-(SUM($F672:AD672)-$E672),($E672*(1-$D$461))*$D672),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C672,MIN(-(SUM($F672:AE672)-$E672),($E672*(1-$D$461))*$D672),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C672,MIN(-(SUM($F672:AF672)-$E672),($E672*(1-$D$461))*$D672),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C672,MIN(-(SUM($F672:AG672)-$E672),($E672*(1-$D$461))*$D672),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C672,MIN(-(SUM($F672:AH672)-$E672),($E672*(1-$D$461))*$D672),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C672,MIN(-(SUM($F672:AI672)-$E672),($E672*(1-$D$461))*$D672),0)*AJ$457","v":0}]
[null,null,2,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C673,MIN(-(SUM(F673:$F673)-$E673),($E673*(1-$D$461))*$D673),0)*G$457","v":0},{"$f":"IF(H$459>=$C673,MIN(-(SUM($F673:G673)-$E673),($E673*(1-$D$461))*$D673),0)*H$457","v":0},{"$f":"IF(I$459>=$C673,MIN(-(SUM($F673:H673)-$E673),($E673*(1-$D$461))*$D673),0)*I$457","v":0},{"$f":"IF(J$459>=$C673,MIN(-(SUM($F673:I673)-$E673),($E673*(1-$D$461))*$D673),0)*J$457","v":0},{"$f":"IF(K$459>=$C673,MIN(-(SUM($F673:J673)-$E673),($E673*(1-$D$461))*$D673),0)*K$457","v":0},{"$f":"IF(L$459>=$C673,MIN(-(SUM($F673:K673)-$E673),($E673*(1-$D$461))*$D673),0)*L$457","v":0},{"$f":"IF(M$459>=$C673,MIN(-(SUM($F673:L673)-$E673),($E673*(1-$D$461))*$D673),0)*M$457","v":0},{"$f":"IF(N$459>=$C673,MIN(-(SUM($F673:M673)-$E673),($E673*(1-$D$461))*$D673),0)*N$457","v":0},{"$f":"IF(O$459>=$C673,MIN(-(SUM($F673:N673)-$E673),($E673*(1-$D$461))*$D673),0)*O$457","v":0},{"$f":"IF(P$459>=$C673,MIN(-(SUM($F673:O673)-$E673),($E673*(1-$D$461))*$D673),0)*P$457","v":0},{"$f":"IF(Q$459>=$C673,MIN(-(SUM($F673:P673)-$E673),($E673*(1-$D$461))*$D673),0)*Q$457","v":0},{"$f":"IF(R$459>=$C673,MIN(-(SUM($F673:Q673)-$E673),($E673*(1-$D$461))*$D673),0)*R$457","v":0},{"$f":"IF(S$459>=$C673,MIN(-(SUM($F673:R673)-$E673),($E673*(1-$D$461))*$D673),0)*S$457","v":0},{"$f":"IF(T$459>=$C673,MIN(-(SUM($F673:S673)-$E673),($E673*(1-$D$461))*$D673),0)*T$457","v":0},{"$f":"IF(U$459>=$C673,MIN(-(SUM($F673:T673)-$E673),($E673*(1-$D$461))*$D673),0)*U$457","v":0},{"$f":"IF(V$459>=$C673,MIN(-(SUM($F673:U673)-$E673),($E673*(1-$D$461))*$D673),0)*V$457","v":0},{"$f":"IF(W$459>=$C673,MIN(-(SUM($F673:V673)-$E673),($E673*(1-$D$461))*$D673),0)*W$457","v":0},{"$f":"IF(X$459>=$C673,MIN(-(SUM($F673:W673)-$E673),($E673*(1-$D$461))*$D673),0)*X$457","v":0},{"$f":"IF(Y$459>=$C673,MIN(-(SUM($F673:X673)-$E673),($E673*(1-$D$461))*$D673),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C673,MIN(-(SUM($F673:Y673)-$E673),($E673*(1-$D$461))*$D673),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C673,MIN(-(SUM($F673:Z673)-$E673),($E673*(1-$D$461))*$D673),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C673,MIN(-(SUM($F673:AA673)-$E673),($E673*(1-$D$461))*$D673),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C673,MIN(-(SUM($F673:AB673)-$E673),($E673*(1-$D$461))*$D673),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C673,MIN(-(SUM($F673:AC673)-$E673),($E673*(1-$D$461))*$D673),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C673,MIN(-(SUM($F673:AD673)-$E673),($E673*(1-$D$461))*$D673),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C673,MIN(-(SUM($F673:AE673)-$E673),($E673*(1-$D$461))*$D673),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C673,MIN(-(SUM($F673:AF673)-$E673),($E673*(1-$D$461))*$D673),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C673,MIN(-(SUM($F673:AG673)-$E673),($E673*(1-$D$461))*$D673),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C673,MIN(-(SUM($F673:AH673)-$E673),($E673*(1-$D$461))*$D673),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C673,MIN(-(SUM($F673:AI673)-$E673),($E673*(1-$D$461))*$D673),0)*AJ$457","v":0}]
[null,null,3,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C674,MIN(-(SUM(F674:$F674)-$E674),($E674*(1-$D$461))*$D674),0)*G$457","v":0},{"$f":"IF(H$459>=$C674,MIN(-(SUM($F674:G674)-$E674),($E674*(1-$D$461))*$D674),0)*H$457","v":0},{"$f":"IF(I$459>=$C674,MIN(-(SUM($F674:H674)-$E674),($E674*(1-$D$461))*$D674),0)*I$457","v":0},{"$f":"IF(J$459>=$C674,MIN(-(SUM($F674:I674)-$E674),($E674*(1-$D$461))*$D674),0)*J$457","v":0},{"$f":"IF(K$459>=$C674,MIN(-(SUM($F674:J674)-$E674),($E674*(1-$D$461))*$D674),0)*K$457","v":0},{"$f":"IF(L$459>=$C674,MIN(-(SUM($F674:K674)-$E674),($E674*(1-$D$461))*$D674),0)*L$457","v":0},{"$f":"IF(M$459>=$C674,MIN(-(SUM($F674:L674)-$E674),($E674*(1-$D$461))*$D674),0)*M$457","v":0},{"$f":"IF(N$459>=$C674,MIN(-(SUM($F674:M674)-$E674),($E674*(1-$D$461))*$D674),0)*N$457","v":0},{"$f":"IF(O$459>=$C674,MIN(-(SUM($F674:N674)-$E674),($E674*(1-$D$461))*$D674),0)*O$457","v":0},{"$f":"IF(P$459>=$C674,MIN(-(SUM($F674:O674)-$E674),($E674*(1-$D$461))*$D674),0)*P$457","v":0},{"$f":"IF(Q$459>=$C674,MIN(-(SUM($F674:P674)-$E674),($E674*(1-$D$461))*$D674),0)*Q$457","v":0},{"$f":"IF(R$459>=$C674,MIN(-(SUM($F674:Q674)-$E674),($E674*(1-$D$461))*$D674),0)*R$457","v":0},{"$f":"IF(S$459>=$C674,MIN(-(SUM($F674:R674)-$E674),($E674*(1-$D$461))*$D674),0)*S$457","v":0},{"$f":"IF(T$459>=$C674,MIN(-(SUM($F674:S674)-$E674),($E674*(1-$D$461))*$D674),0)*T$457","v":0},{"$f":"IF(U$459>=$C674,MIN(-(SUM($F674:T674)-$E674),($E674*(1-$D$461))*$D674),0)*U$457","v":0},{"$f":"IF(V$459>=$C674,MIN(-(SUM($F674:U674)-$E674),($E674*(1-$D$461))*$D674),0)*V$457","v":0},{"$f":"IF(W$459>=$C674,MIN(-(SUM($F674:V674)-$E674),($E674*(1-$D$461))*$D674),0)*W$457","v":0},{"$f":"IF(X$459>=$C674,MIN(-(SUM($F674:W674)-$E674),($E674*(1-$D$461))*$D674),0)*X$457","v":0},{"$f":"IF(Y$459>=$C674,MIN(-(SUM($F674:X674)-$E674),($E674*(1-$D$461))*$D674),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C674,MIN(-(SUM($F674:Y674)-$E674),($E674*(1-$D$461))*$D674),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C674,MIN(-(SUM($F674:Z674)-$E674),($E674*(1-$D$461))*$D674),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C674,MIN(-(SUM($F674:AA674)-$E674),($E674*(1-$D$461))*$D674),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C674,MIN(-(SUM($F674:AB674)-$E674),($E674*(1-$D$461))*$D674),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C674,MIN(-(SUM($F674:AC674)-$E674),($E674*(1-$D$461))*$D674),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C674,MIN(-(SUM($F674:AD674)-$E674),($E674*(1-$D$461))*$D674),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C674,MIN(-(SUM($F674:AE674)-$E674),($E674*(1-$D$461))*$D674),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C674,MIN(-(SUM($F674:AF674)-$E674),($E674*(1-$D$461))*$D674),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C674,MIN(-(SUM($F674:AG674)-$E674),($E674*(1-$D$461))*$D674),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C674,MIN(-(SUM($F674:AH674)-$E674),($E674*(1-$D$461))*$D674),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C674,MIN(-(SUM($F674:AI674)-$E674),($E674*(1-$D$461))*$D674),0)*AJ$457","v":0}]
[null,null,4,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C675,MIN(-(SUM(F675:$F675)-$E675),($E675*(1-$D$461))*$D675),0)*G$457","v":0},{"$f":"IF(H$459>=$C675,MIN(-(SUM($F675:G675)-$E675),($E675*(1-$D$461))*$D675),0)*H$457","v":0},{"$f":"IF(I$459>=$C675,MIN(-(SUM($F675:H675)-$E675),($E675*(1-$D$461))*$D675),0)*I$457","v":0},{"$f":"IF(J$459>=$C675,MIN(-(SUM($F675:I675)-$E675),($E675*(1-$D$461))*$D675),0)*J$457","v":0},{"$f":"IF(K$459>=$C675,MIN(-(SUM($F675:J675)-$E675),($E675*(1-$D$461))*$D675),0)*K$457","v":0},{"$f":"IF(L$459>=$C675,MIN(-(SUM($F675:K675)-$E675),($E675*(1-$D$461))*$D675),0)*L$457","v":0},{"$f":"IF(M$459>=$C675,MIN(-(SUM($F675:L675)-$E675),($E675*(1-$D$461))*$D675),0)*M$457","v":0},{"$f":"IF(N$459>=$C675,MIN(-(SUM($F675:M675)-$E675),($E675*(1-$D$461))*$D675),0)*N$457","v":0},{"$f":"IF(O$459>=$C675,MIN(-(SUM($F675:N675)-$E675),($E675*(1-$D$461))*$D675),0)*O$457","v":0},{"$f":"IF(P$459>=$C675,MIN(-(SUM($F675:O675)-$E675),($E675*(1-$D$461))*$D675),0)*P$457","v":0},{"$f":"IF(Q$459>=$C675,MIN(-(SUM($F675:P675)-$E675),($E675*(1-$D$461))*$D675),0)*Q$457","v":0},{"$f":"IF(R$459>=$C675,MIN(-(SUM($F675:Q675)-$E675),($E675*(1-$D$461))*$D675),0)*R$457","v":0},{"$f":"IF(S$459>=$C675,MIN(-(SUM($F675:R675)-$E675),($E675*(1-$D$461))*$D675),0)*S$457","v":0},{"$f":"IF(T$459>=$C675,MIN(-(SUM($F675:S675)-$E675),($E675*(1-$D$461))*$D675),0)*T$457","v":0},{"$f":"IF(U$459>=$C675,MIN(-(SUM($F675:T675)-$E675),($E675*(1-$D$461))*$D675),0)*U$457","v":0},{"$f":"IF(V$459>=$C675,MIN(-(SUM($F675:U675)-$E675),($E675*(1-$D$461))*$D675),0)*V$457","v":0},{"$f":"IF(W$459>=$C675,MIN(-(SUM($F675:V675)-$E675),($E675*(1-$D$461))*$D675),0)*W$457","v":0},{"$f":"IF(X$459>=$C675,MIN(-(SUM($F675:W675)-$E675),($E675*(1-$D$461))*$D675),0)*X$457","v":0},{"$f":"IF(Y$459>=$C675,MIN(-(SUM($F675:X675)-$E675),($E675*(1-$D$461))*$D675),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C675,MIN(-(SUM($F675:Y675)-$E675),($E675*(1-$D$461))*$D675),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C675,MIN(-(SUM($F675:Z675)-$E675),($E675*(1-$D$461))*$D675),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C675,MIN(-(SUM($F675:AA675)-$E675),($E675*(1-$D$461))*$D675),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C675,MIN(-(SUM($F675:AB675)-$E675),($E675*(1-$D$461))*$D675),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C675,MIN(-(SUM($F675:AC675)-$E675),($E675*(1-$D$461))*$D675),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C675,MIN(-(SUM($F675:AD675)-$E675),($E675*(1-$D$461))*$D675),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C675,MIN(-(SUM($F675:AE675)-$E675),($E675*(1-$D$461))*$D675),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C675,MIN(-(SUM($F675:AF675)-$E675),($E675*(1-$D$461))*$D675),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C675,MIN(-(SUM($F675:AG675)-$E675),($E675*(1-$D$461))*$D675),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C675,MIN(-(SUM($F675:AH675)-$E675),($E675*(1-$D$461))*$D675),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C675,MIN(-(SUM($F675:AI675)-$E675),($E675*(1-$D$461))*$D675),0)*AJ$457","v":0}]
[null,null,5,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C676,MIN(-(SUM(F676:$F676)-$E676),($E676*(1-$D$461))*$D676),0)*G$457","v":0},{"$f":"IF(H$459>=$C676,MIN(-(SUM($F676:G676)-$E676),($E676*(1-$D$461))*$D676),0)*H$457","v":0},{"$f":"IF(I$459>=$C676,MIN(-(SUM($F676:H676)-$E676),($E676*(1-$D$461))*$D676),0)*I$457","v":0},{"$f":"IF(J$459>=$C676,MIN(-(SUM($F676:I676)-$E676),($E676*(1-$D$461))*$D676),0)*J$457","v":0},{"$f":"IF(K$459>=$C676,MIN(-(SUM($F676:J676)-$E676),($E676*(1-$D$461))*$D676),0)*K$457","v":0},{"$f":"IF(L$459>=$C676,MIN(-(SUM($F676:K676)-$E676),($E676*(1-$D$461))*$D676),0)*L$457","v":0},{"$f":"IF(M$459>=$C676,MIN(-(SUM($F676:L676)-$E676),($E676*(1-$D$461))*$D676),0)*M$457","v":0},{"$f":"IF(N$459>=$C676,MIN(-(SUM($F676:M676)-$E676),($E676*(1-$D$461))*$D676),0)*N$457","v":0},{"$f":"IF(O$459>=$C676,MIN(-(SUM($F676:N676)-$E676),($E676*(1-$D$461))*$D676),0)*O$457","v":0},{"$f":"IF(P$459>=$C676,MIN(-(SUM($F676:O676)-$E676),($E676*(1-$D$461))*$D676),0)*P$457","v":0},{"$f":"IF(Q$459>=$C676,MIN(-(SUM($F676:P676)-$E676),($E676*(1-$D$461))*$D676),0)*Q$457","v":0},{"$f":"IF(R$459>=$C676,MIN(-(SUM($F676:Q676)-$E676),($E676*(1-$D$461))*$D676),0)*R$457","v":0},{"$f":"IF(S$459>=$C676,MIN(-(SUM($F676:R676)-$E676),($E676*(1-$D$461))*$D676),0)*S$457","v":0},{"$f":"IF(T$459>=$C676,MIN(-(SUM($F676:S676)-$E676),($E676*(1-$D$461))*$D676),0)*T$457","v":0},{"$f":"IF(U$459>=$C676,MIN(-(SUM($F676:T676)-$E676),($E676*(1-$D$461))*$D676),0)*U$457","v":0},{"$f":"IF(V$459>=$C676,MIN(-(SUM($F676:U676)-$E676),($E676*(1-$D$461))*$D676),0)*V$457","v":0},{"$f":"IF(W$459>=$C676,MIN(-(SUM($F676:V676)-$E676),($E676*(1-$D$461))*$D676),0)*W$457","v":0},{"$f":"IF(X$459>=$C676,MIN(-(SUM($F676:W676)-$E676),($E676*(1-$D$461))*$D676),0)*X$457","v":0},{"$f":"IF(Y$459>=$C676,MIN(-(SUM($F676:X676)-$E676),($E676*(1-$D$461))*$D676),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C676,MIN(-(SUM($F676:Y676)-$E676),($E676*(1-$D$461))*$D676),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C676,MIN(-(SUM($F676:Z676)-$E676),($E676*(1-$D$461))*$D676),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C676,MIN(-(SUM($F676:AA676)-$E676),($E676*(1-$D$461))*$D676),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C676,MIN(-(SUM($F676:AB676)-$E676),($E676*(1-$D$461))*$D676),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C676,MIN(-(SUM($F676:AC676)-$E676),($E676*(1-$D$461))*$D676),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C676,MIN(-(SUM($F676:AD676)-$E676),($E676*(1-$D$461))*$D676),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C676,MIN(-(SUM($F676:AE676)-$E676),($E676*(1-$D$461))*$D676),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C676,MIN(-(SUM($F676:AF676)-$E676),($E676*(1-$D$461))*$D676),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C676,MIN(-(SUM($F676:AG676)-$E676),($E676*(1-$D$461))*$D676),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C676,MIN(-(SUM($F676:AH676)-$E676),($E676*(1-$D$461))*$D676),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C676,MIN(-(SUM($F676:AI676)-$E676),($E676*(1-$D$461))*$D676),0)*AJ$457","v":0}]
[null,null,6,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C677,MIN(-(SUM(F677:$F677)-$E677),($E677*(1-$D$461))*$D677),0)*G$457","v":0},{"$f":"IF(H$459>=$C677,MIN(-(SUM($F677:G677)-$E677),($E677*(1-$D$461))*$D677),0)*H$457","v":0},{"$f":"IF(I$459>=$C677,MIN(-(SUM($F677:H677)-$E677),($E677*(1-$D$461))*$D677),0)*I$457","v":0},{"$f":"IF(J$459>=$C677,MIN(-(SUM($F677:I677)-$E677),($E677*(1-$D$461))*$D677),0)*J$457","v":0},{"$f":"IF(K$459>=$C677,MIN(-(SUM($F677:J677)-$E677),($E677*(1-$D$461))*$D677),0)*K$457","v":0},{"$f":"IF(L$459>=$C677,MIN(-(SUM($F677:K677)-$E677),($E677*(1-$D$461))*$D677),0)*L$457","v":0},{"$f":"IF(M$459>=$C677,MIN(-(SUM($F677:L677)-$E677),($E677*(1-$D$461))*$D677),0)*M$457","v":0},{"$f":"IF(N$459>=$C677,MIN(-(SUM($F677:M677)-$E677),($E677*(1-$D$461))*$D677),0)*N$457","v":0},{"$f":"IF(O$459>=$C677,MIN(-(SUM($F677:N677)-$E677),($E677*(1-$D$461))*$D677),0)*O$457","v":0},{"$f":"IF(P$459>=$C677,MIN(-(SUM($F677:O677)-$E677),($E677*(1-$D$461))*$D677),0)*P$457","v":0},{"$f":"IF(Q$459>=$C677,MIN(-(SUM($F677:P677)-$E677),($E677*(1-$D$461))*$D677),0)*Q$457","v":0},{"$f":"IF(R$459>=$C677,MIN(-(SUM($F677:Q677)-$E677),($E677*(1-$D$461))*$D677),0)*R$457","v":0},{"$f":"IF(S$459>=$C677,MIN(-(SUM($F677:R677)-$E677),($E677*(1-$D$461))*$D677),0)*S$457","v":0},{"$f":"IF(T$459>=$C677,MIN(-(SUM($F677:S677)-$E677),($E677*(1-$D$461))*$D677),0)*T$457","v":0},{"$f":"IF(U$459>=$C677,MIN(-(SUM($F677:T677)-$E677),($E677*(1-$D$461))*$D677),0)*U$457","v":0},{"$f":"IF(V$459>=$C677,MIN(-(SUM($F677:U677)-$E677),($E677*(1-$D$461))*$D677),0)*V$457","v":0},{"$f":"IF(W$459>=$C677,MIN(-(SUM($F677:V677)-$E677),($E677*(1-$D$461))*$D677),0)*W$457","v":0},{"$f":"IF(X$459>=$C677,MIN(-(SUM($F677:W677)-$E677),($E677*(1-$D$461))*$D677),0)*X$457","v":0},{"$f":"IF(Y$459>=$C677,MIN(-(SUM($F677:X677)-$E677),($E677*(1-$D$461))*$D677),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C677,MIN(-(SUM($F677:Y677)-$E677),($E677*(1-$D$461))*$D677),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C677,MIN(-(SUM($F677:Z677)-$E677),($E677*(1-$D$461))*$D677),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C677,MIN(-(SUM($F677:AA677)-$E677),($E677*(1-$D$461))*$D677),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C677,MIN(-(SUM($F677:AB677)-$E677),($E677*(1-$D$461))*$D677),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C677,MIN(-(SUM($F677:AC677)-$E677),($E677*(1-$D$461))*$D677),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C677,MIN(-(SUM($F677:AD677)-$E677),($E677*(1-$D$461))*$D677),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C677,MIN(-(SUM($F677:AE677)-$E677),($E677*(1-$D$461))*$D677),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C677,MIN(-(SUM($F677:AF677)-$E677),($E677*(1-$D$461))*$D677),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C677,MIN(-(SUM($F677:AG677)-$E677),($E677*(1-$D$461))*$D677),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C677,MIN(-(SUM($F677:AH677)-$E677),($E677*(1-$D$461))*$D677),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C677,MIN(-(SUM($F677:AI677)-$E677),($E677*(1-$D$461))*$D677),0)*AJ$457","v":0}]
[null,null,7,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C678,MIN(-(SUM(F678:$F678)-$E678),($E678*(1-$D$461))*$D678),0)*G$457","v":0},{"$f":"IF(H$459>=$C678,MIN(-(SUM($F678:G678)-$E678),($E678*(1-$D$461))*$D678),0)*H$457","v":0},{"$f":"IF(I$459>=$C678,MIN(-(SUM($F678:H678)-$E678),($E678*(1-$D$461))*$D678),0)*I$457","v":0},{"$f":"IF(J$459>=$C678,MIN(-(SUM($F678:I678)-$E678),($E678*(1-$D$461))*$D678),0)*J$457","v":0},{"$f":"IF(K$459>=$C678,MIN(-(SUM($F678:J678)-$E678),($E678*(1-$D$461))*$D678),0)*K$457","v":0},{"$f":"IF(L$459>=$C678,MIN(-(SUM($F678:K678)-$E678),($E678*(1-$D$461))*$D678),0)*L$457","v":0},{"$f":"IF(M$459>=$C678,MIN(-(SUM($F678:L678)-$E678),($E678*(1-$D$461))*$D678),0)*M$457","v":0},{"$f":"IF(N$459>=$C678,MIN(-(SUM($F678:M678)-$E678),($E678*(1-$D$461))*$D678),0)*N$457","v":0},{"$f":"IF(O$459>=$C678,MIN(-(SUM($F678:N678)-$E678),($E678*(1-$D$461))*$D678),0)*O$457","v":0},{"$f":"IF(P$459>=$C678,MIN(-(SUM($F678:O678)-$E678),($E678*(1-$D$461))*$D678),0)*P$457","v":0},{"$f":"IF(Q$459>=$C678,MIN(-(SUM($F678:P678)-$E678),($E678*(1-$D$461))*$D678),0)*Q$457","v":0},{"$f":"IF(R$459>=$C678,MIN(-(SUM($F678:Q678)-$E678),($E678*(1-$D$461))*$D678),0)*R$457","v":0},{"$f":"IF(S$459>=$C678,MIN(-(SUM($F678:R678)-$E678),($E678*(1-$D$461))*$D678),0)*S$457","v":0},{"$f":"IF(T$459>=$C678,MIN(-(SUM($F678:S678)-$E678),($E678*(1-$D$461))*$D678),0)*T$457","v":0},{"$f":"IF(U$459>=$C678,MIN(-(SUM($F678:T678)-$E678),($E678*(1-$D$461))*$D678),0)*U$457","v":0},{"$f":"IF(V$459>=$C678,MIN(-(SUM($F678:U678)-$E678),($E678*(1-$D$461))*$D678),0)*V$457","v":0},{"$f":"IF(W$459>=$C678,MIN(-(SUM($F678:V678)-$E678),($E678*(1-$D$461))*$D678),0)*W$457","v":0},{"$f":"IF(X$459>=$C678,MIN(-(SUM($F678:W678)-$E678),($E678*(1-$D$461))*$D678),0)*X$457","v":0},{"$f":"IF(Y$459>=$C678,MIN(-(SUM($F678:X678)-$E678),($E678*(1-$D$461))*$D678),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C678,MIN(-(SUM($F678:Y678)-$E678),($E678*(1-$D$461))*$D678),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C678,MIN(-(SUM($F678:Z678)-$E678),($E678*(1-$D$461))*$D678),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C678,MIN(-(SUM($F678:AA678)-$E678),($E678*(1-$D$461))*$D678),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C678,MIN(-(SUM($F678:AB678)-$E678),($E678*(1-$D$461))*$D678),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C678,MIN(-(SUM($F678:AC678)-$E678),($E678*(1-$D$461))*$D678),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C678,MIN(-(SUM($F678:AD678)-$E678),($E678*(1-$D$461))*$D678),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C678,MIN(-(SUM($F678:AE678)-$E678),($E678*(1-$D$461))*$D678),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C678,MIN(-(SUM($F678:AF678)-$E678),($E678*(1-$D$461))*$D678),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C678,MIN(-(SUM($F678:AG678)-$E678),($E678*(1-$D$461))*$D678),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C678,MIN(-(SUM($F678:AH678)-$E678),($E678*(1-$D$461))*$D678),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C678,MIN(-(SUM($F678:AI678)-$E678),($E678*(1-$D$461))*$D678),0)*AJ$457","v":0}]
[null,null,8,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C679,MIN(-(SUM(F679:$F679)-$E679),($E679*(1-$D$461))*$D679),0)*G$457","v":0},{"$f":"IF(H$459>=$C679,MIN(-(SUM($F679:G679)-$E679),($E679*(1-$D$461))*$D679),0)*H$457","v":0},{"$f":"IF(I$459>=$C679,MIN(-(SUM($F679:H679)-$E679),($E679*(1-$D$461))*$D679),0)*I$457","v":0},{"$f":"IF(J$459>=$C679,MIN(-(SUM($F679:I679)-$E679),($E679*(1-$D$461))*$D679),0)*J$457","v":0},{"$f":"IF(K$459>=$C679,MIN(-(SUM($F679:J679)-$E679),($E679*(1-$D$461))*$D679),0)*K$457","v":0},{"$f":"IF(L$459>=$C679,MIN(-(SUM($F679:K679)-$E679),($E679*(1-$D$461))*$D679),0)*L$457","v":0},{"$f":"IF(M$459>=$C679,MIN(-(SUM($F679:L679)-$E679),($E679*(1-$D$461))*$D679),0)*M$457","v":0},{"$f":"IF(N$459>=$C679,MIN(-(SUM($F679:M679)-$E679),($E679*(1-$D$461))*$D679),0)*N$457","v":0},{"$f":"IF(O$459>=$C679,MIN(-(SUM($F679:N679)-$E679),($E679*(1-$D$461))*$D679),0)*O$457","v":0},{"$f":"IF(P$459>=$C679,MIN(-(SUM($F679:O679)-$E679),($E679*(1-$D$461))*$D679),0)*P$457","v":0},{"$f":"IF(Q$459>=$C679,MIN(-(SUM($F679:P679)-$E679),($E679*(1-$D$461))*$D679),0)*Q$457","v":0},{"$f":"IF(R$459>=$C679,MIN(-(SUM($F679:Q679)-$E679),($E679*(1-$D$461))*$D679),0)*R$457","v":0},{"$f":"IF(S$459>=$C679,MIN(-(SUM($F679:R679)-$E679),($E679*(1-$D$461))*$D679),0)*S$457","v":0},{"$f":"IF(T$459>=$C679,MIN(-(SUM($F679:S679)-$E679),($E679*(1-$D$461))*$D679),0)*T$457","v":0},{"$f":"IF(U$459>=$C679,MIN(-(SUM($F679:T679)-$E679),($E679*(1-$D$461))*$D679),0)*U$457","v":0},{"$f":"IF(V$459>=$C679,MIN(-(SUM($F679:U679)-$E679),($E679*(1-$D$461))*$D679),0)*V$457","v":0},{"$f":"IF(W$459>=$C679,MIN(-(SUM($F679:V679)-$E679),($E679*(1-$D$461))*$D679),0)*W$457","v":0},{"$f":"IF(X$459>=$C679,MIN(-(SUM($F679:W679)-$E679),($E679*(1-$D$461))*$D679),0)*X$457","v":0},{"$f":"IF(Y$459>=$C679,MIN(-(SUM($F679:X679)-$E679),($E679*(1-$D$461))*$D679),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C679,MIN(-(SUM($F679:Y679)-$E679),($E679*(1-$D$461))*$D679),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C679,MIN(-(SUM($F679:Z679)-$E679),($E679*(1-$D$461))*$D679),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C679,MIN(-(SUM($F679:AA679)-$E679),($E679*(1-$D$461))*$D679),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C679,MIN(-(SUM($F679:AB679)-$E679),($E679*(1-$D$461))*$D679),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C679,MIN(-(SUM($F679:AC679)-$E679),($E679*(1-$D$461))*$D679),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C679,MIN(-(SUM($F679:AD679)-$E679),($E679*(1-$D$461))*$D679),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C679,MIN(-(SUM($F679:AE679)-$E679),($E679*(1-$D$461))*$D679),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C679,MIN(-(SUM($F679:AF679)-$E679),($E679*(1-$D$461))*$D679),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C679,MIN(-(SUM($F679:AG679)-$E679),($E679*(1-$D$461))*$D679),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C679,MIN(-(SUM($F679:AH679)-$E679),($E679*(1-$D$461))*$D679),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C679,MIN(-(SUM($F679:AI679)-$E679),($E679*(1-$D$461))*$D679),0)*AJ$457","v":0}]
[null,null,9,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C680,MIN(-(SUM(F680:$F680)-$E680),($E680*(1-$D$461))*$D680),0)*G$457","v":0},{"$f":"IF(H$459>=$C680,MIN(-(SUM($F680:G680)-$E680),($E680*(1-$D$461))*$D680),0)*H$457","v":0},{"$f":"IF(I$459>=$C680,MIN(-(SUM($F680:H680)-$E680),($E680*(1-$D$461))*$D680),0)*I$457","v":0},{"$f":"IF(J$459>=$C680,MIN(-(SUM($F680:I680)-$E680),($E680*(1-$D$461))*$D680),0)*J$457","v":0},{"$f":"IF(K$459>=$C680,MIN(-(SUM($F680:J680)-$E680),($E680*(1-$D$461))*$D680),0)*K$457","v":0},{"$f":"IF(L$459>=$C680,MIN(-(SUM($F680:K680)-$E680),($E680*(1-$D$461))*$D680),0)*L$457","v":0},{"$f":"IF(M$459>=$C680,MIN(-(SUM($F680:L680)-$E680),($E680*(1-$D$461))*$D680),0)*M$457","v":0},{"$f":"IF(N$459>=$C680,MIN(-(SUM($F680:M680)-$E680),($E680*(1-$D$461))*$D680),0)*N$457","v":0},{"$f":"IF(O$459>=$C680,MIN(-(SUM($F680:N680)-$E680),($E680*(1-$D$461))*$D680),0)*O$457","v":0},{"$f":"IF(P$459>=$C680,MIN(-(SUM($F680:O680)-$E680),($E680*(1-$D$461))*$D680),0)*P$457","v":0},{"$f":"IF(Q$459>=$C680,MIN(-(SUM($F680:P680)-$E680),($E680*(1-$D$461))*$D680),0)*Q$457","v":0},{"$f":"IF(R$459>=$C680,MIN(-(SUM($F680:Q680)-$E680),($E680*(1-$D$461))*$D680),0)*R$457","v":0},{"$f":"IF(S$459>=$C680,MIN(-(SUM($F680:R680)-$E680),($E680*(1-$D$461))*$D680),0)*S$457","v":0},{"$f":"IF(T$459>=$C680,MIN(-(SUM($F680:S680)-$E680),($E680*(1-$D$461))*$D680),0)*T$457","v":0},{"$f":"IF(U$459>=$C680,MIN(-(SUM($F680:T680)-$E680),($E680*(1-$D$461))*$D680),0)*U$457","v":0},{"$f":"IF(V$459>=$C680,MIN(-(SUM($F680:U680)-$E680),($E680*(1-$D$461))*$D680),0)*V$457","v":0},{"$f":"IF(W$459>=$C680,MIN(-(SUM($F680:V680)-$E680),($E680*(1-$D$461))*$D680),0)*W$457","v":0},{"$f":"IF(X$459>=$C680,MIN(-(SUM($F680:W680)-$E680),($E680*(1-$D$461))*$D680),0)*X$457","v":0},{"$f":"IF(Y$459>=$C680,MIN(-(SUM($F680:X680)-$E680),($E680*(1-$D$461))*$D680),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C680,MIN(-(SUM($F680:Y680)-$E680),($E680*(1-$D$461))*$D680),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C680,MIN(-(SUM($F680:Z680)-$E680),($E680*(1-$D$461))*$D680),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C680,MIN(-(SUM($F680:AA680)-$E680),($E680*(1-$D$461))*$D680),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C680,MIN(-(SUM($F680:AB680)-$E680),($E680*(1-$D$461))*$D680),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C680,MIN(-(SUM($F680:AC680)-$E680),($E680*(1-$D$461))*$D680),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C680,MIN(-(SUM($F680:AD680)-$E680),($E680*(1-$D$461))*$D680),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C680,MIN(-(SUM($F680:AE680)-$E680),($E680*(1-$D$461))*$D680),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C680,MIN(-(SUM($F680:AF680)-$E680),($E680*(1-$D$461))*$D680),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C680,MIN(-(SUM($F680:AG680)-$E680),($E680*(1-$D$461))*$D680),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C680,MIN(-(SUM($F680:AH680)-$E680),($E680*(1-$D$461))*$D680),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C680,MIN(-(SUM($F680:AI680)-$E680),($E680*(1-$D$461))*$D680),0)*AJ$457","v":0}]
[null,null,10,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C681,MIN(-(SUM(F681:$F681)-$E681),($E681*(1-$D$461))*$D681),0)*G$457","v":0},{"$f":"IF(H$459>=$C681,MIN(-(SUM($F681:G681)-$E681),($E681*(1-$D$461))*$D681),0)*H$457","v":0},{"$f":"IF(I$459>=$C681,MIN(-(SUM($F681:H681)-$E681),($E681*(1-$D$461))*$D681),0)*I$457","v":0},{"$f":"IF(J$459>=$C681,MIN(-(SUM($F681:I681)-$E681),($E681*(1-$D$461))*$D681),0)*J$457","v":0},{"$f":"IF(K$459>=$C681,MIN(-(SUM($F681:J681)-$E681),($E681*(1-$D$461))*$D681),0)*K$457","v":0},{"$f":"IF(L$459>=$C681,MIN(-(SUM($F681:K681)-$E681),($E681*(1-$D$461))*$D681),0)*L$457","v":0},{"$f":"IF(M$459>=$C681,MIN(-(SUM($F681:L681)-$E681),($E681*(1-$D$461))*$D681),0)*M$457","v":0},{"$f":"IF(N$459>=$C681,MIN(-(SUM($F681:M681)-$E681),($E681*(1-$D$461))*$D681),0)*N$457","v":0},{"$f":"IF(O$459>=$C681,MIN(-(SUM($F681:N681)-$E681),($E681*(1-$D$461))*$D681),0)*O$457","v":0},{"$f":"IF(P$459>=$C681,MIN(-(SUM($F681:O681)-$E681),($E681*(1-$D$461))*$D681),0)*P$457","v":0},{"$f":"IF(Q$459>=$C681,MIN(-(SUM($F681:P681)-$E681),($E681*(1-$D$461))*$D681),0)*Q$457","v":0},{"$f":"IF(R$459>=$C681,MIN(-(SUM($F681:Q681)-$E681),($E681*(1-$D$461))*$D681),0)*R$457","v":0},{"$f":"IF(S$459>=$C681,MIN(-(SUM($F681:R681)-$E681),($E681*(1-$D$461))*$D681),0)*S$457","v":0},{"$f":"IF(T$459>=$C681,MIN(-(SUM($F681:S681)-$E681),($E681*(1-$D$461))*$D681),0)*T$457","v":0},{"$f":"IF(U$459>=$C681,MIN(-(SUM($F681:T681)-$E681),($E681*(1-$D$461))*$D681),0)*U$457","v":0},{"$f":"IF(V$459>=$C681,MIN(-(SUM($F681:U681)-$E681),($E681*(1-$D$461))*$D681),0)*V$457","v":0},{"$f":"IF(W$459>=$C681,MIN(-(SUM($F681:V681)-$E681),($E681*(1-$D$461))*$D681),0)*W$457","v":0},{"$f":"IF(X$459>=$C681,MIN(-(SUM($F681:W681)-$E681),($E681*(1-$D$461))*$D681),0)*X$457","v":0},{"$f":"IF(Y$459>=$C681,MIN(-(SUM($F681:X681)-$E681),($E681*(1-$D$461))*$D681),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C681,MIN(-(SUM($F681:Y681)-$E681),($E681*(1-$D$461))*$D681),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C681,MIN(-(SUM($F681:Z681)-$E681),($E681*(1-$D$461))*$D681),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C681,MIN(-(SUM($F681:AA681)-$E681),($E681*(1-$D$461))*$D681),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C681,MIN(-(SUM($F681:AB681)-$E681),($E681*(1-$D$461))*$D681),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C681,MIN(-(SUM($F681:AC681)-$E681),($E681*(1-$D$461))*$D681),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C681,MIN(-(SUM($F681:AD681)-$E681),($E681*(1-$D$461))*$D681),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C681,MIN(-(SUM($F681:AE681)-$E681),($E681*(1-$D$461))*$D681),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C681,MIN(-(SUM($F681:AF681)-$E681),($E681*(1-$D$461))*$D681),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C681,MIN(-(SUM($F681:AG681)-$E681),($E681*(1-$D$461))*$D681),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C681,MIN(-(SUM($F681:AH681)-$E681),($E681*(1-$D$461))*$D681),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C681,MIN(-(SUM($F681:AI681)-$E681),($E681*(1-$D$461))*$D681),0)*AJ$457","v":0}]
[null,null,11,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C682,MIN(-(SUM(F682:$F682)-$E682),($E682*(1-$D$461))*$D682),0)*G$457","v":0},{"$f":"IF(H$459>=$C682,MIN(-(SUM($F682:G682)-$E682),($E682*(1-$D$461))*$D682),0)*H$457","v":0},{"$f":"IF(I$459>=$C682,MIN(-(SUM($F682:H682)-$E682),($E682*(1-$D$461))*$D682),0)*I$457","v":0},{"$f":"IF(J$459>=$C682,MIN(-(SUM($F682:I682)-$E682),($E682*(1-$D$461))*$D682),0)*J$457","v":0},{"$f":"IF(K$459>=$C682,MIN(-(SUM($F682:J682)-$E682),($E682*(1-$D$461))*$D682),0)*K$457","v":0},{"$f":"IF(L$459>=$C682,MIN(-(SUM($F682:K682)-$E682),($E682*(1-$D$461))*$D682),0)*L$457","v":0},{"$f":"IF(M$459>=$C682,MIN(-(SUM($F682:L682)-$E682),($E682*(1-$D$461))*$D682),0)*M$457","v":0},{"$f":"IF(N$459>=$C682,MIN(-(SUM($F682:M682)-$E682),($E682*(1-$D$461))*$D682),0)*N$457","v":0},{"$f":"IF(O$459>=$C682,MIN(-(SUM($F682:N682)-$E682),($E682*(1-$D$461))*$D682),0)*O$457","v":0},{"$f":"IF(P$459>=$C682,MIN(-(SUM($F682:O682)-$E682),($E682*(1-$D$461))*$D682),0)*P$457","v":0},{"$f":"IF(Q$459>=$C682,MIN(-(SUM($F682:P682)-$E682),($E682*(1-$D$461))*$D682),0)*Q$457","v":0},{"$f":"IF(R$459>=$C682,MIN(-(SUM($F682:Q682)-$E682),($E682*(1-$D$461))*$D682),0)*R$457","v":0},{"$f":"IF(S$459>=$C682,MIN(-(SUM($F682:R682)-$E682),($E682*(1-$D$461))*$D682),0)*S$457","v":0},{"$f":"IF(T$459>=$C682,MIN(-(SUM($F682:S682)-$E682),($E682*(1-$D$461))*$D682),0)*T$457","v":0},{"$f":"IF(U$459>=$C682,MIN(-(SUM($F682:T682)-$E682),($E682*(1-$D$461))*$D682),0)*U$457","v":0},{"$f":"IF(V$459>=$C682,MIN(-(SUM($F682:U682)-$E682),($E682*(1-$D$461))*$D682),0)*V$457","v":0},{"$f":"IF(W$459>=$C682,MIN(-(SUM($F682:V682)-$E682),($E682*(1-$D$461))*$D682),0)*W$457","v":0},{"$f":"IF(X$459>=$C682,MIN(-(SUM($F682:W682)-$E682),($E682*(1-$D$461))*$D682),0)*X$457","v":0},{"$f":"IF(Y$459>=$C682,MIN(-(SUM($F682:X682)-$E682),($E682*(1-$D$461))*$D682),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C682,MIN(-(SUM($F682:Y682)-$E682),($E682*(1-$D$461))*$D682),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C682,MIN(-(SUM($F682:Z682)-$E682),($E682*(1-$D$461))*$D682),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C682,MIN(-(SUM($F682:AA682)-$E682),($E682*(1-$D$461))*$D682),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C682,MIN(-(SUM($F682:AB682)-$E682),($E682*(1-$D$461))*$D682),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C682,MIN(-(SUM($F682:AC682)-$E682),($E682*(1-$D$461))*$D682),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C682,MIN(-(SUM($F682:AD682)-$E682),($E682*(1-$D$461))*$D682),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C682,MIN(-(SUM($F682:AE682)-$E682),($E682*(1-$D$461))*$D682),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C682,MIN(-(SUM($F682:AF682)-$E682),($E682*(1-$D$461))*$D682),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C682,MIN(-(SUM($F682:AG682)-$E682),($E682*(1-$D$461))*$D682),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C682,MIN(-(SUM($F682:AH682)-$E682),($E682*(1-$D$461))*$D682),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C682,MIN(-(SUM($F682:AI682)-$E682),($E682*(1-$D$461))*$D682),0)*AJ$457","v":0}]
[null,null,12,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C683,MIN(-(SUM(F683:$F683)-$E683),($E683*(1-$D$461))*$D683),0)*G$457","v":0},{"$f":"IF(H$459>=$C683,MIN(-(SUM($F683:G683)-$E683),($E683*(1-$D$461))*$D683),0)*H$457","v":0},{"$f":"IF(I$459>=$C683,MIN(-(SUM($F683:H683)-$E683),($E683*(1-$D$461))*$D683),0)*I$457","v":0},{"$f":"IF(J$459>=$C683,MIN(-(SUM($F683:I683)-$E683),($E683*(1-$D$461))*$D683),0)*J$457","v":0},{"$f":"IF(K$459>=$C683,MIN(-(SUM($F683:J683)-$E683),($E683*(1-$D$461))*$D683),0)*K$457","v":0},{"$f":"IF(L$459>=$C683,MIN(-(SUM($F683:K683)-$E683),($E683*(1-$D$461))*$D683),0)*L$457","v":0},{"$f":"IF(M$459>=$C683,MIN(-(SUM($F683:L683)-$E683),($E683*(1-$D$461))*$D683),0)*M$457","v":0},{"$f":"IF(N$459>=$C683,MIN(-(SUM($F683:M683)-$E683),($E683*(1-$D$461))*$D683),0)*N$457","v":0},{"$f":"IF(O$459>=$C683,MIN(-(SUM($F683:N683)-$E683),($E683*(1-$D$461))*$D683),0)*O$457","v":0},{"$f":"IF(P$459>=$C683,MIN(-(SUM($F683:O683)-$E683),($E683*(1-$D$461))*$D683),0)*P$457","v":0},{"$f":"IF(Q$459>=$C683,MIN(-(SUM($F683:P683)-$E683),($E683*(1-$D$461))*$D683),0)*Q$457","v":0},{"$f":"IF(R$459>=$C683,MIN(-(SUM($F683:Q683)-$E683),($E683*(1-$D$461))*$D683),0)*R$457","v":0},{"$f":"IF(S$459>=$C683,MIN(-(SUM($F683:R683)-$E683),($E683*(1-$D$461))*$D683),0)*S$457","v":0},{"$f":"IF(T$459>=$C683,MIN(-(SUM($F683:S683)-$E683),($E683*(1-$D$461))*$D683),0)*T$457","v":0},{"$f":"IF(U$459>=$C683,MIN(-(SUM($F683:T683)-$E683),($E683*(1-$D$461))*$D683),0)*U$457","v":0},{"$f":"IF(V$459>=$C683,MIN(-(SUM($F683:U683)-$E683),($E683*(1-$D$461))*$D683),0)*V$457","v":0},{"$f":"IF(W$459>=$C683,MIN(-(SUM($F683:V683)-$E683),($E683*(1-$D$461))*$D683),0)*W$457","v":0},{"$f":"IF(X$459>=$C683,MIN(-(SUM($F683:W683)-$E683),($E683*(1-$D$461))*$D683),0)*X$457","v":0},{"$f":"IF(Y$459>=$C683,MIN(-(SUM($F683:X683)-$E683),($E683*(1-$D$461))*$D683),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C683,MIN(-(SUM($F683:Y683)-$E683),($E683*(1-$D$461))*$D683),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C683,MIN(-(SUM($F683:Z683)-$E683),($E683*(1-$D$461))*$D683),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C683,MIN(-(SUM($F683:AA683)-$E683),($E683*(1-$D$461))*$D683),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C683,MIN(-(SUM($F683:AB683)-$E683),($E683*(1-$D$461))*$D683),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C683,MIN(-(SUM($F683:AC683)-$E683),($E683*(1-$D$461))*$D683),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C683,MIN(-(SUM($F683:AD683)-$E683),($E683*(1-$D$461))*$D683),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C683,MIN(-(SUM($F683:AE683)-$E683),($E683*(1-$D$461))*$D683),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C683,MIN(-(SUM($F683:AF683)-$E683),($E683*(1-$D$461))*$D683),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C683,MIN(-(SUM($F683:AG683)-$E683),($E683*(1-$D$461))*$D683),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C683,MIN(-(SUM($F683:AH683)-$E683),($E683*(1-$D$461))*$D683),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C683,MIN(-(SUM($F683:AI683)-$E683),($E683*(1-$D$461))*$D683),0)*AJ$457","v":0}]
[null,null,13,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C684,MIN(-(SUM(F684:$F684)-$E684),($E684*(1-$D$461))*$D684),0)*G$457","v":0},{"$f":"IF(H$459>=$C684,MIN(-(SUM($F684:G684)-$E684),($E684*(1-$D$461))*$D684),0)*H$457","v":0},{"$f":"IF(I$459>=$C684,MIN(-(SUM($F684:H684)-$E684),($E684*(1-$D$461))*$D684),0)*I$457","v":0},{"$f":"IF(J$459>=$C684,MIN(-(SUM($F684:I684)-$E684),($E684*(1-$D$461))*$D684),0)*J$457","v":0},{"$f":"IF(K$459>=$C684,MIN(-(SUM($F684:J684)-$E684),($E684*(1-$D$461))*$D684),0)*K$457","v":0},{"$f":"IF(L$459>=$C684,MIN(-(SUM($F684:K684)-$E684),($E684*(1-$D$461))*$D684),0)*L$457","v":0},{"$f":"IF(M$459>=$C684,MIN(-(SUM($F684:L684)-$E684),($E684*(1-$D$461))*$D684),0)*M$457","v":0},{"$f":"IF(N$459>=$C684,MIN(-(SUM($F684:M684)-$E684),($E684*(1-$D$461))*$D684),0)*N$457","v":0},{"$f":"IF(O$459>=$C684,MIN(-(SUM($F684:N684)-$E684),($E684*(1-$D$461))*$D684),0)*O$457","v":0},{"$f":"IF(P$459>=$C684,MIN(-(SUM($F684:O684)-$E684),($E684*(1-$D$461))*$D684),0)*P$457","v":0},{"$f":"IF(Q$459>=$C684,MIN(-(SUM($F684:P684)-$E684),($E684*(1-$D$461))*$D684),0)*Q$457","v":0},{"$f":"IF(R$459>=$C684,MIN(-(SUM($F684:Q684)-$E684),($E684*(1-$D$461))*$D684),0)*R$457","v":0},{"$f":"IF(S$459>=$C684,MIN(-(SUM($F684:R684)-$E684),($E684*(1-$D$461))*$D684),0)*S$457","v":0},{"$f":"IF(T$459>=$C684,MIN(-(SUM($F684:S684)-$E684),($E684*(1-$D$461))*$D684),0)*T$457","v":0},{"$f":"IF(U$459>=$C684,MIN(-(SUM($F684:T684)-$E684),($E684*(1-$D$461))*$D684),0)*U$457","v":0},{"$f":"IF(V$459>=$C684,MIN(-(SUM($F684:U684)-$E684),($E684*(1-$D$461))*$D684),0)*V$457","v":0},{"$f":"IF(W$459>=$C684,MIN(-(SUM($F684:V684)-$E684),($E684*(1-$D$461))*$D684),0)*W$457","v":0},{"$f":"IF(X$459>=$C684,MIN(-(SUM($F684:W684)-$E684),($E684*(1-$D$461))*$D684),0)*X$457","v":0},{"$f":"IF(Y$459>=$C684,MIN(-(SUM($F684:X684)-$E684),($E684*(1-$D$461))*$D684),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C684,MIN(-(SUM($F684:Y684)-$E684),($E684*(1-$D$461))*$D684),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C684,MIN(-(SUM($F684:Z684)-$E684),($E684*(1-$D$461))*$D684),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C684,MIN(-(SUM($F684:AA684)-$E684),($E684*(1-$D$461))*$D684),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C684,MIN(-(SUM($F684:AB684)-$E684),($E684*(1-$D$461))*$D684),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C684,MIN(-(SUM($F684:AC684)-$E684),($E684*(1-$D$461))*$D684),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C684,MIN(-(SUM($F684:AD684)-$E684),($E684*(1-$D$461))*$D684),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C684,MIN(-(SUM($F684:AE684)-$E684),($E684*(1-$D$461))*$D684),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C684,MIN(-(SUM($F684:AF684)-$E684),($E684*(1-$D$461))*$D684),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C684,MIN(-(SUM($F684:AG684)-$E684),($E684*(1-$D$461))*$D684),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C684,MIN(-(SUM($F684:AH684)-$E684),($E684*(1-$D$461))*$D684),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C684,MIN(-(SUM($F684:AI684)-$E684),($E684*(1-$D$461))*$D684),0)*AJ$457","v":0}]
[null,null,14,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C685,MIN(-(SUM(F685:$F685)-$E685),($E685*(1-$D$461))*$D685),0)*G$457","v":0},{"$f":"IF(H$459>=$C685,MIN(-(SUM($F685:G685)-$E685),($E685*(1-$D$461))*$D685),0)*H$457","v":0},{"$f":"IF(I$459>=$C685,MIN(-(SUM($F685:H685)-$E685),($E685*(1-$D$461))*$D685),0)*I$457","v":0},{"$f":"IF(J$459>=$C685,MIN(-(SUM($F685:I685)-$E685),($E685*(1-$D$461))*$D685),0)*J$457","v":0},{"$f":"IF(K$459>=$C685,MIN(-(SUM($F685:J685)-$E685),($E685*(1-$D$461))*$D685),0)*K$457","v":0},{"$f":"IF(L$459>=$C685,MIN(-(SUM($F685:K685)-$E685),($E685*(1-$D$461))*$D685),0)*L$457","v":0},{"$f":"IF(M$459>=$C685,MIN(-(SUM($F685:L685)-$E685),($E685*(1-$D$461))*$D685),0)*M$457","v":0},{"$f":"IF(N$459>=$C685,MIN(-(SUM($F685:M685)-$E685),($E685*(1-$D$461))*$D685),0)*N$457","v":0},{"$f":"IF(O$459>=$C685,MIN(-(SUM($F685:N685)-$E685),($E685*(1-$D$461))*$D685),0)*O$457","v":0},{"$f":"IF(P$459>=$C685,MIN(-(SUM($F685:O685)-$E685),($E685*(1-$D$461))*$D685),0)*P$457","v":0},{"$f":"IF(Q$459>=$C685,MIN(-(SUM($F685:P685)-$E685),($E685*(1-$D$461))*$D685),0)*Q$457","v":0},{"$f":"IF(R$459>=$C685,MIN(-(SUM($F685:Q685)-$E685),($E685*(1-$D$461))*$D685),0)*R$457","v":0},{"$f":"IF(S$459>=$C685,MIN(-(SUM($F685:R685)-$E685),($E685*(1-$D$461))*$D685),0)*S$457","v":0},{"$f":"IF(T$459>=$C685,MIN(-(SUM($F685:S685)-$E685),($E685*(1-$D$461))*$D685),0)*T$457","v":0},{"$f":"IF(U$459>=$C685,MIN(-(SUM($F685:T685)-$E685),($E685*(1-$D$461))*$D685),0)*U$457","v":0},{"$f":"IF(V$459>=$C685,MIN(-(SUM($F685:U685)-$E685),($E685*(1-$D$461))*$D685),0)*V$457","v":0},{"$f":"IF(W$459>=$C685,MIN(-(SUM($F685:V685)-$E685),($E685*(1-$D$461))*$D685),0)*W$457","v":0},{"$f":"IF(X$459>=$C685,MIN(-(SUM($F685:W685)-$E685),($E685*(1-$D$461))*$D685),0)*X$457","v":0},{"$f":"IF(Y$459>=$C685,MIN(-(SUM($F685:X685)-$E685),($E685*(1-$D$461))*$D685),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C685,MIN(-(SUM($F685:Y685)-$E685),($E685*(1-$D$461))*$D685),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C685,MIN(-(SUM($F685:Z685)-$E685),($E685*(1-$D$461))*$D685),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C685,MIN(-(SUM($F685:AA685)-$E685),($E685*(1-$D$461))*$D685),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C685,MIN(-(SUM($F685:AB685)-$E685),($E685*(1-$D$461))*$D685),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C685,MIN(-(SUM($F685:AC685)-$E685),($E685*(1-$D$461))*$D685),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C685,MIN(-(SUM($F685:AD685)-$E685),($E685*(1-$D$461))*$D685),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C685,MIN(-(SUM($F685:AE685)-$E685),($E685*(1-$D$461))*$D685),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C685,MIN(-(SUM($F685:AF685)-$E685),($E685*(1-$D$461))*$D685),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C685,MIN(-(SUM($F685:AG685)-$E685),($E685*(1-$D$461))*$D685),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C685,MIN(-(SUM($F685:AH685)-$E685),($E685*(1-$D$461))*$D685),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C685,MIN(-(SUM($F685:AI685)-$E685),($E685*(1-$D$461))*$D685),0)*AJ$457","v":0}]
[null,null,15,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C686,MIN(-(SUM(F686:$F686)-$E686),($E686*(1-$D$461))*$D686),0)*G$457","v":0},{"$f":"IF(H$459>=$C686,MIN(-(SUM($F686:G686)-$E686),($E686*(1-$D$461))*$D686),0)*H$457","v":0},{"$f":"IF(I$459>=$C686,MIN(-(SUM($F686:H686)-$E686),($E686*(1-$D$461))*$D686),0)*I$457","v":0},{"$f":"IF(J$459>=$C686,MIN(-(SUM($F686:I686)-$E686),($E686*(1-$D$461))*$D686),0)*J$457","v":0},{"$f":"IF(K$459>=$C686,MIN(-(SUM($F686:J686)-$E686),($E686*(1-$D$461))*$D686),0)*K$457","v":0},{"$f":"IF(L$459>=$C686,MIN(-(SUM($F686:K686)-$E686),($E686*(1-$D$461))*$D686),0)*L$457","v":0},{"$f":"IF(M$459>=$C686,MIN(-(SUM($F686:L686)-$E686),($E686*(1-$D$461))*$D686),0)*M$457","v":0},{"$f":"IF(N$459>=$C686,MIN(-(SUM($F686:M686)-$E686),($E686*(1-$D$461))*$D686),0)*N$457","v":0},{"$f":"IF(O$459>=$C686,MIN(-(SUM($F686:N686)-$E686),($E686*(1-$D$461))*$D686),0)*O$457","v":0},{"$f":"IF(P$459>=$C686,MIN(-(SUM($F686:O686)-$E686),($E686*(1-$D$461))*$D686),0)*P$457","v":0},{"$f":"IF(Q$459>=$C686,MIN(-(SUM($F686:P686)-$E686),($E686*(1-$D$461))*$D686),0)*Q$457","v":0},{"$f":"IF(R$459>=$C686,MIN(-(SUM($F686:Q686)-$E686),($E686*(1-$D$461))*$D686),0)*R$457","v":0},{"$f":"IF(S$459>=$C686,MIN(-(SUM($F686:R686)-$E686),($E686*(1-$D$461))*$D686),0)*S$457","v":0},{"$f":"IF(T$459>=$C686,MIN(-(SUM($F686:S686)-$E686),($E686*(1-$D$461))*$D686),0)*T$457","v":0},{"$f":"IF(U$459>=$C686,MIN(-(SUM($F686:T686)-$E686),($E686*(1-$D$461))*$D686),0)*U$457","v":0},{"$f":"IF(V$459>=$C686,MIN(-(SUM($F686:U686)-$E686),($E686*(1-$D$461))*$D686),0)*V$457","v":0},{"$f":"IF(W$459>=$C686,MIN(-(SUM($F686:V686)-$E686),($E686*(1-$D$461))*$D686),0)*W$457","v":0},{"$f":"IF(X$459>=$C686,MIN(-(SUM($F686:W686)-$E686),($E686*(1-$D$461))*$D686),0)*X$457","v":0},{"$f":"IF(Y$459>=$C686,MIN(-(SUM($F686:X686)-$E686),($E686*(1-$D$461))*$D686),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C686,MIN(-(SUM($F686:Y686)-$E686),($E686*(1-$D$461))*$D686),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C686,MIN(-(SUM($F686:Z686)-$E686),($E686*(1-$D$461))*$D686),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C686,MIN(-(SUM($F686:AA686)-$E686),($E686*(1-$D$461))*$D686),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C686,MIN(-(SUM($F686:AB686)-$E686),($E686*(1-$D$461))*$D686),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C686,MIN(-(SUM($F686:AC686)-$E686),($E686*(1-$D$461))*$D686),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C686,MIN(-(SUM($F686:AD686)-$E686),($E686*(1-$D$461))*$D686),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C686,MIN(-(SUM($F686:AE686)-$E686),($E686*(1-$D$461))*$D686),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C686,MIN(-(SUM($F686:AF686)-$E686),($E686*(1-$D$461))*$D686),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C686,MIN(-(SUM($F686:AG686)-$E686),($E686*(1-$D$461))*$D686),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C686,MIN(-(SUM($F686:AH686)-$E686),($E686*(1-$D$461))*$D686),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C686,MIN(-(SUM($F686:AI686)-$E686),($E686*(1-$D$461))*$D686),0)*AJ$457","v":0}]
[null,null,16,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C687,MIN(-(SUM(F687:$F687)-$E687),($E687*(1-$D$461))*$D687),0)*G$457","v":0},{"$f":"IF(H$459>=$C687,MIN(-(SUM($F687:G687)-$E687),($E687*(1-$D$461))*$D687),0)*H$457","v":0},{"$f":"IF(I$459>=$C687,MIN(-(SUM($F687:H687)-$E687),($E687*(1-$D$461))*$D687),0)*I$457","v":0},{"$f":"IF(J$459>=$C687,MIN(-(SUM($F687:I687)-$E687),($E687*(1-$D$461))*$D687),0)*J$457","v":0},{"$f":"IF(K$459>=$C687,MIN(-(SUM($F687:J687)-$E687),($E687*(1-$D$461))*$D687),0)*K$457","v":0},{"$f":"IF(L$459>=$C687,MIN(-(SUM($F687:K687)-$E687),($E687*(1-$D$461))*$D687),0)*L$457","v":0},{"$f":"IF(M$459>=$C687,MIN(-(SUM($F687:L687)-$E687),($E687*(1-$D$461))*$D687),0)*M$457","v":0},{"$f":"IF(N$459>=$C687,MIN(-(SUM($F687:M687)-$E687),($E687*(1-$D$461))*$D687),0)*N$457","v":0},{"$f":"IF(O$459>=$C687,MIN(-(SUM($F687:N687)-$E687),($E687*(1-$D$461))*$D687),0)*O$457","v":0},{"$f":"IF(P$459>=$C687,MIN(-(SUM($F687:O687)-$E687),($E687*(1-$D$461))*$D687),0)*P$457","v":0},{"$f":"IF(Q$459>=$C687,MIN(-(SUM($F687:P687)-$E687),($E687*(1-$D$461))*$D687),0)*Q$457","v":0},{"$f":"IF(R$459>=$C687,MIN(-(SUM($F687:Q687)-$E687),($E687*(1-$D$461))*$D687),0)*R$457","v":0},{"$f":"IF(S$459>=$C687,MIN(-(SUM($F687:R687)-$E687),($E687*(1-$D$461))*$D687),0)*S$457","v":0},{"$f":"IF(T$459>=$C687,MIN(-(SUM($F687:S687)-$E687),($E687*(1-$D$461))*$D687),0)*T$457","v":0},{"$f":"IF(U$459>=$C687,MIN(-(SUM($F687:T687)-$E687),($E687*(1-$D$461))*$D687),0)*U$457","v":0},{"$f":"IF(V$459>=$C687,MIN(-(SUM($F687:U687)-$E687),($E687*(1-$D$461))*$D687),0)*V$457","v":0},{"$f":"IF(W$459>=$C687,MIN(-(SUM($F687:V687)-$E687),($E687*(1-$D$461))*$D687),0)*W$457","v":0},{"$f":"IF(X$459>=$C687,MIN(-(SUM($F687:W687)-$E687),($E687*(1-$D$461))*$D687),0)*X$457","v":0},{"$f":"IF(Y$459>=$C687,MIN(-(SUM($F687:X687)-$E687),($E687*(1-$D$461))*$D687),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C687,MIN(-(SUM($F687:Y687)-$E687),($E687*(1-$D$461))*$D687),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C687,MIN(-(SUM($F687:Z687)-$E687),($E687*(1-$D$461))*$D687),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C687,MIN(-(SUM($F687:AA687)-$E687),($E687*(1-$D$461))*$D687),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C687,MIN(-(SUM($F687:AB687)-$E687),($E687*(1-$D$461))*$D687),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C687,MIN(-(SUM($F687:AC687)-$E687),($E687*(1-$D$461))*$D687),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C687,MIN(-(SUM($F687:AD687)-$E687),($E687*(1-$D$461))*$D687),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C687,MIN(-(SUM($F687:AE687)-$E687),($E687*(1-$D$461))*$D687),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C687,MIN(-(SUM($F687:AF687)-$E687),($E687*(1-$D$461))*$D687),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C687,MIN(-(SUM($F687:AG687)-$E687),($E687*(1-$D$461))*$D687),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C687,MIN(-(SUM($F687:AH687)-$E687),($E687*(1-$D$461))*$D687),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C687,MIN(-(SUM($F687:AI687)-$E687),($E687*(1-$D$461))*$D687),0)*AJ$457","v":0}]
[null,null,17,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C688,MIN(-(SUM(F688:$F688)-$E688),($E688*(1-$D$461))*$D688),0)*G$457","v":0},{"$f":"IF(H$459>=$C688,MIN(-(SUM($F688:G688)-$E688),($E688*(1-$D$461))*$D688),0)*H$457","v":0},{"$f":"IF(I$459>=$C688,MIN(-(SUM($F688:H688)-$E688),($E688*(1-$D$461))*$D688),0)*I$457","v":0},{"$f":"IF(J$459>=$C688,MIN(-(SUM($F688:I688)-$E688),($E688*(1-$D$461))*$D688),0)*J$457","v":0},{"$f":"IF(K$459>=$C688,MIN(-(SUM($F688:J688)-$E688),($E688*(1-$D$461))*$D688),0)*K$457","v":0},{"$f":"IF(L$459>=$C688,MIN(-(SUM($F688:K688)-$E688),($E688*(1-$D$461))*$D688),0)*L$457","v":0},{"$f":"IF(M$459>=$C688,MIN(-(SUM($F688:L688)-$E688),($E688*(1-$D$461))*$D688),0)*M$457","v":0},{"$f":"IF(N$459>=$C688,MIN(-(SUM($F688:M688)-$E688),($E688*(1-$D$461))*$D688),0)*N$457","v":0},{"$f":"IF(O$459>=$C688,MIN(-(SUM($F688:N688)-$E688),($E688*(1-$D$461))*$D688),0)*O$457","v":0},{"$f":"IF(P$459>=$C688,MIN(-(SUM($F688:O688)-$E688),($E688*(1-$D$461))*$D688),0)*P$457","v":0},{"$f":"IF(Q$459>=$C688,MIN(-(SUM($F688:P688)-$E688),($E688*(1-$D$461))*$D688),0)*Q$457","v":0},{"$f":"IF(R$459>=$C688,MIN(-(SUM($F688:Q688)-$E688),($E688*(1-$D$461))*$D688),0)*R$457","v":0},{"$f":"IF(S$459>=$C688,MIN(-(SUM($F688:R688)-$E688),($E688*(1-$D$461))*$D688),0)*S$457","v":0},{"$f":"IF(T$459>=$C688,MIN(-(SUM($F688:S688)-$E688),($E688*(1-$D$461))*$D688),0)*T$457","v":0},{"$f":"IF(U$459>=$C688,MIN(-(SUM($F688:T688)-$E688),($E688*(1-$D$461))*$D688),0)*U$457","v":0},{"$f":"IF(V$459>=$C688,MIN(-(SUM($F688:U688)-$E688),($E688*(1-$D$461))*$D688),0)*V$457","v":0},{"$f":"IF(W$459>=$C688,MIN(-(SUM($F688:V688)-$E688),($E688*(1-$D$461))*$D688),0)*W$457","v":0},{"$f":"IF(X$459>=$C688,MIN(-(SUM($F688:W688)-$E688),($E688*(1-$D$461))*$D688),0)*X$457","v":0},{"$f":"IF(Y$459>=$C688,MIN(-(SUM($F688:X688)-$E688),($E688*(1-$D$461))*$D688),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C688,MIN(-(SUM($F688:Y688)-$E688),($E688*(1-$D$461))*$D688),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C688,MIN(-(SUM($F688:Z688)-$E688),($E688*(1-$D$461))*$D688),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C688,MIN(-(SUM($F688:AA688)-$E688),($E688*(1-$D$461))*$D688),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C688,MIN(-(SUM($F688:AB688)-$E688),($E688*(1-$D$461))*$D688),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C688,MIN(-(SUM($F688:AC688)-$E688),($E688*(1-$D$461))*$D688),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C688,MIN(-(SUM($F688:AD688)-$E688),($E688*(1-$D$461))*$D688),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C688,MIN(-(SUM($F688:AE688)-$E688),($E688*(1-$D$461))*$D688),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C688,MIN(-(SUM($F688:AF688)-$E688),($E688*(1-$D$461))*$D688),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C688,MIN(-(SUM($F688:AG688)-$E688),($E688*(1-$D$461))*$D688),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C688,MIN(-(SUM($F688:AH688)-$E688),($E688*(1-$D$461))*$D688),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C688,MIN(-(SUM($F688:AI688)-$E688),($E688*(1-$D$461))*$D688),0)*AJ$457","v":0}]
[null,null,18,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C689,MIN(-(SUM(F689:$F689)-$E689),($E689*(1-$D$461))*$D689),0)*G$457","v":0},{"$f":"IF(H$459>=$C689,MIN(-(SUM($F689:G689)-$E689),($E689*(1-$D$461))*$D689),0)*H$457","v":0},{"$f":"IF(I$459>=$C689,MIN(-(SUM($F689:H689)-$E689),($E689*(1-$D$461))*$D689),0)*I$457","v":0},{"$f":"IF(J$459>=$C689,MIN(-(SUM($F689:I689)-$E689),($E689*(1-$D$461))*$D689),0)*J$457","v":0},{"$f":"IF(K$459>=$C689,MIN(-(SUM($F689:J689)-$E689),($E689*(1-$D$461))*$D689),0)*K$457","v":0},{"$f":"IF(L$459>=$C689,MIN(-(SUM($F689:K689)-$E689),($E689*(1-$D$461))*$D689),0)*L$457","v":0},{"$f":"IF(M$459>=$C689,MIN(-(SUM($F689:L689)-$E689),($E689*(1-$D$461))*$D689),0)*M$457","v":0},{"$f":"IF(N$459>=$C689,MIN(-(SUM($F689:M689)-$E689),($E689*(1-$D$461))*$D689),0)*N$457","v":0},{"$f":"IF(O$459>=$C689,MIN(-(SUM($F689:N689)-$E689),($E689*(1-$D$461))*$D689),0)*O$457","v":0},{"$f":"IF(P$459>=$C689,MIN(-(SUM($F689:O689)-$E689),($E689*(1-$D$461))*$D689),0)*P$457","v":0},{"$f":"IF(Q$459>=$C689,MIN(-(SUM($F689:P689)-$E689),($E689*(1-$D$461))*$D689),0)*Q$457","v":0},{"$f":"IF(R$459>=$C689,MIN(-(SUM($F689:Q689)-$E689),($E689*(1-$D$461))*$D689),0)*R$457","v":0},{"$f":"IF(S$459>=$C689,MIN(-(SUM($F689:R689)-$E689),($E689*(1-$D$461))*$D689),0)*S$457","v":0},{"$f":"IF(T$459>=$C689,MIN(-(SUM($F689:S689)-$E689),($E689*(1-$D$461))*$D689),0)*T$457","v":0},{"$f":"IF(U$459>=$C689,MIN(-(SUM($F689:T689)-$E689),($E689*(1-$D$461))*$D689),0)*U$457","v":0},{"$f":"IF(V$459>=$C689,MIN(-(SUM($F689:U689)-$E689),($E689*(1-$D$461))*$D689),0)*V$457","v":0},{"$f":"IF(W$459>=$C689,MIN(-(SUM($F689:V689)-$E689),($E689*(1-$D$461))*$D689),0)*W$457","v":0},{"$f":"IF(X$459>=$C689,MIN(-(SUM($F689:W689)-$E689),($E689*(1-$D$461))*$D689),0)*X$457","v":0},{"$f":"IF(Y$459>=$C689,MIN(-(SUM($F689:X689)-$E689),($E689*(1-$D$461))*$D689),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C689,MIN(-(SUM($F689:Y689)-$E689),($E689*(1-$D$461))*$D689),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C689,MIN(-(SUM($F689:Z689)-$E689),($E689*(1-$D$461))*$D689),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C689,MIN(-(SUM($F689:AA689)-$E689),($E689*(1-$D$461))*$D689),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C689,MIN(-(SUM($F689:AB689)-$E689),($E689*(1-$D$461))*$D689),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C689,MIN(-(SUM($F689:AC689)-$E689),($E689*(1-$D$461))*$D689),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C689,MIN(-(SUM($F689:AD689)-$E689),($E689*(1-$D$461))*$D689),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C689,MIN(-(SUM($F689:AE689)-$E689),($E689*(1-$D$461))*$D689),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C689,MIN(-(SUM($F689:AF689)-$E689),($E689*(1-$D$461))*$D689),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C689,MIN(-(SUM($F689:AG689)-$E689),($E689*(1-$D$461))*$D689),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C689,MIN(-(SUM($F689:AH689)-$E689),($E689*(1-$D$461))*$D689),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C689,MIN(-(SUM($F689:AI689)-$E689),($E689*(1-$D$461))*$D689),0)*AJ$457","v":0}]
[null,null,19,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C690,MIN(-(SUM(F690:$F690)-$E690),($E690*(1-$D$461))*$D690),0)*G$457","v":0},{"$f":"IF(H$459>=$C690,MIN(-(SUM($F690:G690)-$E690),($E690*(1-$D$461))*$D690),0)*H$457","v":0},{"$f":"IF(I$459>=$C690,MIN(-(SUM($F690:H690)-$E690),($E690*(1-$D$461))*$D690),0)*I$457","v":0},{"$f":"IF(J$459>=$C690,MIN(-(SUM($F690:I690)-$E690),($E690*(1-$D$461))*$D690),0)*J$457","v":0},{"$f":"IF(K$459>=$C690,MIN(-(SUM($F690:J690)-$E690),($E690*(1-$D$461))*$D690),0)*K$457","v":0},{"$f":"IF(L$459>=$C690,MIN(-(SUM($F690:K690)-$E690),($E690*(1-$D$461))*$D690),0)*L$457","v":0},{"$f":"IF(M$459>=$C690,MIN(-(SUM($F690:L690)-$E690),($E690*(1-$D$461))*$D690),0)*M$457","v":0},{"$f":"IF(N$459>=$C690,MIN(-(SUM($F690:M690)-$E690),($E690*(1-$D$461))*$D690),0)*N$457","v":0},{"$f":"IF(O$459>=$C690,MIN(-(SUM($F690:N690)-$E690),($E690*(1-$D$461))*$D690),0)*O$457","v":0},{"$f":"IF(P$459>=$C690,MIN(-(SUM($F690:O690)-$E690),($E690*(1-$D$461))*$D690),0)*P$457","v":0},{"$f":"IF(Q$459>=$C690,MIN(-(SUM($F690:P690)-$E690),($E690*(1-$D$461))*$D690),0)*Q$457","v":0},{"$f":"IF(R$459>=$C690,MIN(-(SUM($F690:Q690)-$E690),($E690*(1-$D$461))*$D690),0)*R$457","v":0},{"$f":"IF(S$459>=$C690,MIN(-(SUM($F690:R690)-$E690),($E690*(1-$D$461))*$D690),0)*S$457","v":0},{"$f":"IF(T$459>=$C690,MIN(-(SUM($F690:S690)-$E690),($E690*(1-$D$461))*$D690),0)*T$457","v":0},{"$f":"IF(U$459>=$C690,MIN(-(SUM($F690:T690)-$E690),($E690*(1-$D$461))*$D690),0)*U$457","v":0},{"$f":"IF(V$459>=$C690,MIN(-(SUM($F690:U690)-$E690),($E690*(1-$D$461))*$D690),0)*V$457","v":0},{"$f":"IF(W$459>=$C690,MIN(-(SUM($F690:V690)-$E690),($E690*(1-$D$461))*$D690),0)*W$457","v":0},{"$f":"IF(X$459>=$C690,MIN(-(SUM($F690:W690)-$E690),($E690*(1-$D$461))*$D690),0)*X$457","v":0},{"$f":"IF(Y$459>=$C690,MIN(-(SUM($F690:X690)-$E690),($E690*(1-$D$461))*$D690),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C690,MIN(-(SUM($F690:Y690)-$E690),($E690*(1-$D$461))*$D690),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C690,MIN(-(SUM($F690:Z690)-$E690),($E690*(1-$D$461))*$D690),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C690,MIN(-(SUM($F690:AA690)-$E690),($E690*(1-$D$461))*$D690),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C690,MIN(-(SUM($F690:AB690)-$E690),($E690*(1-$D$461))*$D690),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C690,MIN(-(SUM($F690:AC690)-$E690),($E690*(1-$D$461))*$D690),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C690,MIN(-(SUM($F690:AD690)-$E690),($E690*(1-$D$461))*$D690),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C690,MIN(-(SUM($F690:AE690)-$E690),($E690*(1-$D$461))*$D690),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C690,MIN(-(SUM($F690:AF690)-$E690),($E690*(1-$D$461))*$D690),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C690,MIN(-(SUM($F690:AG690)-$E690),($E690*(1-$D$461))*$D690),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C690,MIN(-(SUM($F690:AH690)-$E690),($E690*(1-$D$461))*$D690),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C690,MIN(-(SUM($F690:AI690)-$E690),($E690*(1-$D$461))*$D690),0)*AJ$457","v":0}]
[null,null,20,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C691,MIN(-(SUM(F691:$F691)-$E691),($E691*(1-$D$461))*$D691),0)*G$457","v":0},{"$f":"IF(H$459>=$C691,MIN(-(SUM($F691:G691)-$E691),($E691*(1-$D$461))*$D691),0)*H$457","v":0},{"$f":"IF(I$459>=$C691,MIN(-(SUM($F691:H691)-$E691),($E691*(1-$D$461))*$D691),0)*I$457","v":0},{"$f":"IF(J$459>=$C691,MIN(-(SUM($F691:I691)-$E691),($E691*(1-$D$461))*$D691),0)*J$457","v":0},{"$f":"IF(K$459>=$C691,MIN(-(SUM($F691:J691)-$E691),($E691*(1-$D$461))*$D691),0)*K$457","v":0},{"$f":"IF(L$459>=$C691,MIN(-(SUM($F691:K691)-$E691),($E691*(1-$D$461))*$D691),0)*L$457","v":0},{"$f":"IF(M$459>=$C691,MIN(-(SUM($F691:L691)-$E691),($E691*(1-$D$461))*$D691),0)*M$457","v":0},{"$f":"IF(N$459>=$C691,MIN(-(SUM($F691:M691)-$E691),($E691*(1-$D$461))*$D691),0)*N$457","v":0},{"$f":"IF(O$459>=$C691,MIN(-(SUM($F691:N691)-$E691),($E691*(1-$D$461))*$D691),0)*O$457","v":0},{"$f":"IF(P$459>=$C691,MIN(-(SUM($F691:O691)-$E691),($E691*(1-$D$461))*$D691),0)*P$457","v":0},{"$f":"IF(Q$459>=$C691,MIN(-(SUM($F691:P691)-$E691),($E691*(1-$D$461))*$D691),0)*Q$457","v":0},{"$f":"IF(R$459>=$C691,MIN(-(SUM($F691:Q691)-$E691),($E691*(1-$D$461))*$D691),0)*R$457","v":0},{"$f":"IF(S$459>=$C691,MIN(-(SUM($F691:R691)-$E691),($E691*(1-$D$461))*$D691),0)*S$457","v":0},{"$f":"IF(T$459>=$C691,MIN(-(SUM($F691:S691)-$E691),($E691*(1-$D$461))*$D691),0)*T$457","v":0},{"$f":"IF(U$459>=$C691,MIN(-(SUM($F691:T691)-$E691),($E691*(1-$D$461))*$D691),0)*U$457","v":0},{"$f":"IF(V$459>=$C691,MIN(-(SUM($F691:U691)-$E691),($E691*(1-$D$461))*$D691),0)*V$457","v":0},{"$f":"IF(W$459>=$C691,MIN(-(SUM($F691:V691)-$E691),($E691*(1-$D$461))*$D691),0)*W$457","v":0},{"$f":"IF(X$459>=$C691,MIN(-(SUM($F691:W691)-$E691),($E691*(1-$D$461))*$D691),0)*X$457","v":0},{"$f":"IF(Y$459>=$C691,MIN(-(SUM($F691:X691)-$E691),($E691*(1-$D$461))*$D691),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C691,MIN(-(SUM($F691:Y691)-$E691),($E691*(1-$D$461))*$D691),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C691,MIN(-(SUM($F691:Z691)-$E691),($E691*(1-$D$461))*$D691),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C691,MIN(-(SUM($F691:AA691)-$E691),($E691*(1-$D$461))*$D691),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C691,MIN(-(SUM($F691:AB691)-$E691),($E691*(1-$D$461))*$D691),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C691,MIN(-(SUM($F691:AC691)-$E691),($E691*(1-$D$461))*$D691),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C691,MIN(-(SUM($F691:AD691)-$E691),($E691*(1-$D$461))*$D691),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C691,MIN(-(SUM($F691:AE691)-$E691),($E691*(1-$D$461))*$D691),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C691,MIN(-(SUM($F691:AF691)-$E691),($E691*(1-$D$461))*$D691),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C691,MIN(-(SUM($F691:AG691)-$E691),($E691*(1-$D$461))*$D691),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C691,MIN(-(SUM($F691:AH691)-$E691),($E691*(1-$D$461))*$D691),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C691,MIN(-(SUM($F691:AI691)-$E691),($E691*(1-$D$461))*$D691),0)*AJ$457","v":0}]
[null,null,21,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C692,MIN(-(SUM(F692:$F692)-$E692),($E692*(1-$D$461))*$D692),0)*G$457","v":0},{"$f":"IF(H$459>=$C692,MIN(-(SUM($F692:G692)-$E692),($E692*(1-$D$461))*$D692),0)*H$457","v":0},{"$f":"IF(I$459>=$C692,MIN(-(SUM($F692:H692)-$E692),($E692*(1-$D$461))*$D692),0)*I$457","v":0},{"$f":"IF(J$459>=$C692,MIN(-(SUM($F692:I692)-$E692),($E692*(1-$D$461))*$D692),0)*J$457","v":0},{"$f":"IF(K$459>=$C692,MIN(-(SUM($F692:J692)-$E692),($E692*(1-$D$461))*$D692),0)*K$457","v":0},{"$f":"IF(L$459>=$C692,MIN(-(SUM($F692:K692)-$E692),($E692*(1-$D$461))*$D692),0)*L$457","v":0},{"$f":"IF(M$459>=$C692,MIN(-(SUM($F692:L692)-$E692),($E692*(1-$D$461))*$D692),0)*M$457","v":0},{"$f":"IF(N$459>=$C692,MIN(-(SUM($F692:M692)-$E692),($E692*(1-$D$461))*$D692),0)*N$457","v":0},{"$f":"IF(O$459>=$C692,MIN(-(SUM($F692:N692)-$E692),($E692*(1-$D$461))*$D692),0)*O$457","v":0},{"$f":"IF(P$459>=$C692,MIN(-(SUM($F692:O692)-$E692),($E692*(1-$D$461))*$D692),0)*P$457","v":0},{"$f":"IF(Q$459>=$C692,MIN(-(SUM($F692:P692)-$E692),($E692*(1-$D$461))*$D692),0)*Q$457","v":0},{"$f":"IF(R$459>=$C692,MIN(-(SUM($F692:Q692)-$E692),($E692*(1-$D$461))*$D692),0)*R$457","v":0},{"$f":"IF(S$459>=$C692,MIN(-(SUM($F692:R692)-$E692),($E692*(1-$D$461))*$D692),0)*S$457","v":0},{"$f":"IF(T$459>=$C692,MIN(-(SUM($F692:S692)-$E692),($E692*(1-$D$461))*$D692),0)*T$457","v":0},{"$f":"IF(U$459>=$C692,MIN(-(SUM($F692:T692)-$E692),($E692*(1-$D$461))*$D692),0)*U$457","v":0},{"$f":"IF(V$459>=$C692,MIN(-(SUM($F692:U692)-$E692),($E692*(1-$D$461))*$D692),0)*V$457","v":0},{"$f":"IF(W$459>=$C692,MIN(-(SUM($F692:V692)-$E692),($E692*(1-$D$461))*$D692),0)*W$457","v":0},{"$f":"IF(X$459>=$C692,MIN(-(SUM($F692:W692)-$E692),($E692*(1-$D$461))*$D692),0)*X$457","v":0},{"$f":"IF(Y$459>=$C692,MIN(-(SUM($F692:X692)-$E692),($E692*(1-$D$461))*$D692),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C692,MIN(-(SUM($F692:Y692)-$E692),($E692*(1-$D$461))*$D692),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C692,MIN(-(SUM($F692:Z692)-$E692),($E692*(1-$D$461))*$D692),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C692,MIN(-(SUM($F692:AA692)-$E692),($E692*(1-$D$461))*$D692),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C692,MIN(-(SUM($F692:AB692)-$E692),($E692*(1-$D$461))*$D692),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C692,MIN(-(SUM($F692:AC692)-$E692),($E692*(1-$D$461))*$D692),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C692,MIN(-(SUM($F692:AD692)-$E692),($E692*(1-$D$461))*$D692),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C692,MIN(-(SUM($F692:AE692)-$E692),($E692*(1-$D$461))*$D692),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C692,MIN(-(SUM($F692:AF692)-$E692),($E692*(1-$D$461))*$D692),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C692,MIN(-(SUM($F692:AG692)-$E692),($E692*(1-$D$461))*$D692),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C692,MIN(-(SUM($F692:AH692)-$E692),($E692*(1-$D$461))*$D692),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C692,MIN(-(SUM($F692:AI692)-$E692),($E692*(1-$D$461))*$D692),0)*AJ$457","v":0}]
[null,null,22,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C693,MIN(-(SUM(F693:$F693)-$E693),($E693*(1-$D$461))*$D693),0)*G$457","v":0},{"$f":"IF(H$459>=$C693,MIN(-(SUM($F693:G693)-$E693),($E693*(1-$D$461))*$D693),0)*H$457","v":0},{"$f":"IF(I$459>=$C693,MIN(-(SUM($F693:H693)-$E693),($E693*(1-$D$461))*$D693),0)*I$457","v":0},{"$f":"IF(J$459>=$C693,MIN(-(SUM($F693:I693)-$E693),($E693*(1-$D$461))*$D693),0)*J$457","v":0},{"$f":"IF(K$459>=$C693,MIN(-(SUM($F693:J693)-$E693),($E693*(1-$D$461))*$D693),0)*K$457","v":0},{"$f":"IF(L$459>=$C693,MIN(-(SUM($F693:K693)-$E693),($E693*(1-$D$461))*$D693),0)*L$457","v":0},{"$f":"IF(M$459>=$C693,MIN(-(SUM($F693:L693)-$E693),($E693*(1-$D$461))*$D693),0)*M$457","v":0},{"$f":"IF(N$459>=$C693,MIN(-(SUM($F693:M693)-$E693),($E693*(1-$D$461))*$D693),0)*N$457","v":0},{"$f":"IF(O$459>=$C693,MIN(-(SUM($F693:N693)-$E693),($E693*(1-$D$461))*$D693),0)*O$457","v":0},{"$f":"IF(P$459>=$C693,MIN(-(SUM($F693:O693)-$E693),($E693*(1-$D$461))*$D693),0)*P$457","v":0},{"$f":"IF(Q$459>=$C693,MIN(-(SUM($F693:P693)-$E693),($E693*(1-$D$461))*$D693),0)*Q$457","v":0},{"$f":"IF(R$459>=$C693,MIN(-(SUM($F693:Q693)-$E693),($E693*(1-$D$461))*$D693),0)*R$457","v":0},{"$f":"IF(S$459>=$C693,MIN(-(SUM($F693:R693)-$E693),($E693*(1-$D$461))*$D693),0)*S$457","v":0},{"$f":"IF(T$459>=$C693,MIN(-(SUM($F693:S693)-$E693),($E693*(1-$D$461))*$D693),0)*T$457","v":0},{"$f":"IF(U$459>=$C693,MIN(-(SUM($F693:T693)-$E693),($E693*(1-$D$461))*$D693),0)*U$457","v":0},{"$f":"IF(V$459>=$C693,MIN(-(SUM($F693:U693)-$E693),($E693*(1-$D$461))*$D693),0)*V$457","v":0},{"$f":"IF(W$459>=$C693,MIN(-(SUM($F693:V693)-$E693),($E693*(1-$D$461))*$D693),0)*W$457","v":0},{"$f":"IF(X$459>=$C693,MIN(-(SUM($F693:W693)-$E693),($E693*(1-$D$461))*$D693),0)*X$457","v":0},{"$f":"IF(Y$459>=$C693,MIN(-(SUM($F693:X693)-$E693),($E693*(1-$D$461))*$D693),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C693,MIN(-(SUM($F693:Y693)-$E693),($E693*(1-$D$461))*$D693),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C693,MIN(-(SUM($F693:Z693)-$E693),($E693*(1-$D$461))*$D693),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C693,MIN(-(SUM($F693:AA693)-$E693),($E693*(1-$D$461))*$D693),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C693,MIN(-(SUM($F693:AB693)-$E693),($E693*(1-$D$461))*$D693),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C693,MIN(-(SUM($F693:AC693)-$E693),($E693*(1-$D$461))*$D693),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C693,MIN(-(SUM($F693:AD693)-$E693),($E693*(1-$D$461))*$D693),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C693,MIN(-(SUM($F693:AE693)-$E693),($E693*(1-$D$461))*$D693),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C693,MIN(-(SUM($F693:AF693)-$E693),($E693*(1-$D$461))*$D693),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C693,MIN(-(SUM($F693:AG693)-$E693),($E693*(1-$D$461))*$D693),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C693,MIN(-(SUM($F693:AH693)-$E693),($E693*(1-$D$461))*$D693),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C693,MIN(-(SUM($F693:AI693)-$E693),($E693*(1-$D$461))*$D693),0)*AJ$457","v":0}]
[null,null,23,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C694,MIN(-(SUM(F694:$F694)-$E694),($E694*(1-$D$461))*$D694),0)*G$457","v":0},{"$f":"IF(H$459>=$C694,MIN(-(SUM($F694:G694)-$E694),($E694*(1-$D$461))*$D694),0)*H$457","v":0},{"$f":"IF(I$459>=$C694,MIN(-(SUM($F694:H694)-$E694),($E694*(1-$D$461))*$D694),0)*I$457","v":0},{"$f":"IF(J$459>=$C694,MIN(-(SUM($F694:I694)-$E694),($E694*(1-$D$461))*$D694),0)*J$457","v":0},{"$f":"IF(K$459>=$C694,MIN(-(SUM($F694:J694)-$E694),($E694*(1-$D$461))*$D694),0)*K$457","v":0},{"$f":"IF(L$459>=$C694,MIN(-(SUM($F694:K694)-$E694),($E694*(1-$D$461))*$D694),0)*L$457","v":0},{"$f":"IF(M$459>=$C694,MIN(-(SUM($F694:L694)-$E694),($E694*(1-$D$461))*$D694),0)*M$457","v":0},{"$f":"IF(N$459>=$C694,MIN(-(SUM($F694:M694)-$E694),($E694*(1-$D$461))*$D694),0)*N$457","v":0},{"$f":"IF(O$459>=$C694,MIN(-(SUM($F694:N694)-$E694),($E694*(1-$D$461))*$D694),0)*O$457","v":0},{"$f":"IF(P$459>=$C694,MIN(-(SUM($F694:O694)-$E694),($E694*(1-$D$461))*$D694),0)*P$457","v":0},{"$f":"IF(Q$459>=$C694,MIN(-(SUM($F694:P694)-$E694),($E694*(1-$D$461))*$D694),0)*Q$457","v":0},{"$f":"IF(R$459>=$C694,MIN(-(SUM($F694:Q694)-$E694),($E694*(1-$D$461))*$D694),0)*R$457","v":0},{"$f":"IF(S$459>=$C694,MIN(-(SUM($F694:R694)-$E694),($E694*(1-$D$461))*$D694),0)*S$457","v":0},{"$f":"IF(T$459>=$C694,MIN(-(SUM($F694:S694)-$E694),($E694*(1-$D$461))*$D694),0)*T$457","v":0},{"$f":"IF(U$459>=$C694,MIN(-(SUM($F694:T694)-$E694),($E694*(1-$D$461))*$D694),0)*U$457","v":0},{"$f":"IF(V$459>=$C694,MIN(-(SUM($F694:U694)-$E694),($E694*(1-$D$461))*$D694),0)*V$457","v":0},{"$f":"IF(W$459>=$C694,MIN(-(SUM($F694:V694)-$E694),($E694*(1-$D$461))*$D694),0)*W$457","v":0},{"$f":"IF(X$459>=$C694,MIN(-(SUM($F694:W694)-$E694),($E694*(1-$D$461))*$D694),0)*X$457","v":0},{"$f":"IF(Y$459>=$C694,MIN(-(SUM($F694:X694)-$E694),($E694*(1-$D$461))*$D694),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C694,MIN(-(SUM($F694:Y694)-$E694),($E694*(1-$D$461))*$D694),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C694,MIN(-(SUM($F694:Z694)-$E694),($E694*(1-$D$461))*$D694),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C694,MIN(-(SUM($F694:AA694)-$E694),($E694*(1-$D$461))*$D694),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C694,MIN(-(SUM($F694:AB694)-$E694),($E694*(1-$D$461))*$D694),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C694,MIN(-(SUM($F694:AC694)-$E694),($E694*(1-$D$461))*$D694),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C694,MIN(-(SUM($F694:AD694)-$E694),($E694*(1-$D$461))*$D694),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C694,MIN(-(SUM($F694:AE694)-$E694),($E694*(1-$D$461))*$D694),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C694,MIN(-(SUM($F694:AF694)-$E694),($E694*(1-$D$461))*$D694),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C694,MIN(-(SUM($F694:AG694)-$E694),($E694*(1-$D$461))*$D694),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C694,MIN(-(SUM($F694:AH694)-$E694),($E694*(1-$D$461))*$D694),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C694,MIN(-(SUM($F694:AI694)-$E694),($E694*(1-$D$461))*$D694),0)*AJ$457","v":0}]
[null,null,24,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C695,MIN(-(SUM(F695:$F695)-$E695),($E695*(1-$D$461))*$D695),0)*G$457","v":0},{"$f":"IF(H$459>=$C695,MIN(-(SUM($F695:G695)-$E695),($E695*(1-$D$461))*$D695),0)*H$457","v":0},{"$f":"IF(I$459>=$C695,MIN(-(SUM($F695:H695)-$E695),($E695*(1-$D$461))*$D695),0)*I$457","v":0},{"$f":"IF(J$459>=$C695,MIN(-(SUM($F695:I695)-$E695),($E695*(1-$D$461))*$D695),0)*J$457","v":0},{"$f":"IF(K$459>=$C695,MIN(-(SUM($F695:J695)-$E695),($E695*(1-$D$461))*$D695),0)*K$457","v":0},{"$f":"IF(L$459>=$C695,MIN(-(SUM($F695:K695)-$E695),($E695*(1-$D$461))*$D695),0)*L$457","v":0},{"$f":"IF(M$459>=$C695,MIN(-(SUM($F695:L695)-$E695),($E695*(1-$D$461))*$D695),0)*M$457","v":0},{"$f":"IF(N$459>=$C695,MIN(-(SUM($F695:M695)-$E695),($E695*(1-$D$461))*$D695),0)*N$457","v":0},{"$f":"IF(O$459>=$C695,MIN(-(SUM($F695:N695)-$E695),($E695*(1-$D$461))*$D695),0)*O$457","v":0},{"$f":"IF(P$459>=$C695,MIN(-(SUM($F695:O695)-$E695),($E695*(1-$D$461))*$D695),0)*P$457","v":0},{"$f":"IF(Q$459>=$C695,MIN(-(SUM($F695:P695)-$E695),($E695*(1-$D$461))*$D695),0)*Q$457","v":0},{"$f":"IF(R$459>=$C695,MIN(-(SUM($F695:Q695)-$E695),($E695*(1-$D$461))*$D695),0)*R$457","v":0},{"$f":"IF(S$459>=$C695,MIN(-(SUM($F695:R695)-$E695),($E695*(1-$D$461))*$D695),0)*S$457","v":0},{"$f":"IF(T$459>=$C695,MIN(-(SUM($F695:S695)-$E695),($E695*(1-$D$461))*$D695),0)*T$457","v":0},{"$f":"IF(U$459>=$C695,MIN(-(SUM($F695:T695)-$E695),($E695*(1-$D$461))*$D695),0)*U$457","v":0},{"$f":"IF(V$459>=$C695,MIN(-(SUM($F695:U695)-$E695),($E695*(1-$D$461))*$D695),0)*V$457","v":0},{"$f":"IF(W$459>=$C695,MIN(-(SUM($F695:V695)-$E695),($E695*(1-$D$461))*$D695),0)*W$457","v":0},{"$f":"IF(X$459>=$C695,MIN(-(SUM($F695:W695)-$E695),($E695*(1-$D$461))*$D695),0)*X$457","v":0},{"$f":"IF(Y$459>=$C695,MIN(-(SUM($F695:X695)-$E695),($E695*(1-$D$461))*$D695),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C695,MIN(-(SUM($F695:Y695)-$E695),($E695*(1-$D$461))*$D695),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C695,MIN(-(SUM($F695:Z695)-$E695),($E695*(1-$D$461))*$D695),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C695,MIN(-(SUM($F695:AA695)-$E695),($E695*(1-$D$461))*$D695),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C695,MIN(-(SUM($F695:AB695)-$E695),($E695*(1-$D$461))*$D695),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C695,MIN(-(SUM($F695:AC695)-$E695),($E695*(1-$D$461))*$D695),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C695,MIN(-(SUM($F695:AD695)-$E695),($E695*(1-$D$461))*$D695),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C695,MIN(-(SUM($F695:AE695)-$E695),($E695*(1-$D$461))*$D695),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C695,MIN(-(SUM($F695:AF695)-$E695),($E695*(1-$D$461))*$D695),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C695,MIN(-(SUM($F695:AG695)-$E695),($E695*(1-$D$461))*$D695),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C695,MIN(-(SUM($F695:AH695)-$E695),($E695*(1-$D$461))*$D695),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C695,MIN(-(SUM($F695:AI695)-$E695),($E695*(1-$D$461))*$D695),0)*AJ$457","v":0}]
[null,null,25,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C696,MIN(-(SUM(F696:$F696)-$E696),($E696*(1-$D$461))*$D696),0)*G$457","v":0},{"$f":"IF(H$459>=$C696,MIN(-(SUM($F696:G696)-$E696),($E696*(1-$D$461))*$D696),0)*H$457","v":0},{"$f":"IF(I$459>=$C696,MIN(-(SUM($F696:H696)-$E696),($E696*(1-$D$461))*$D696),0)*I$457","v":0},{"$f":"IF(J$459>=$C696,MIN(-(SUM($F696:I696)-$E696),($E696*(1-$D$461))*$D696),0)*J$457","v":0},{"$f":"IF(K$459>=$C696,MIN(-(SUM($F696:J696)-$E696),($E696*(1-$D$461))*$D696),0)*K$457","v":0},{"$f":"IF(L$459>=$C696,MIN(-(SUM($F696:K696)-$E696),($E696*(1-$D$461))*$D696),0)*L$457","v":0},{"$f":"IF(M$459>=$C696,MIN(-(SUM($F696:L696)-$E696),($E696*(1-$D$461))*$D696),0)*M$457","v":0},{"$f":"IF(N$459>=$C696,MIN(-(SUM($F696:M696)-$E696),($E696*(1-$D$461))*$D696),0)*N$457","v":0},{"$f":"IF(O$459>=$C696,MIN(-(SUM($F696:N696)-$E696),($E696*(1-$D$461))*$D696),0)*O$457","v":0},{"$f":"IF(P$459>=$C696,MIN(-(SUM($F696:O696)-$E696),($E696*(1-$D$461))*$D696),0)*P$457","v":0},{"$f":"IF(Q$459>=$C696,MIN(-(SUM($F696:P696)-$E696),($E696*(1-$D$461))*$D696),0)*Q$457","v":0},{"$f":"IF(R$459>=$C696,MIN(-(SUM($F696:Q696)-$E696),($E696*(1-$D$461))*$D696),0)*R$457","v":0},{"$f":"IF(S$459>=$C696,MIN(-(SUM($F696:R696)-$E696),($E696*(1-$D$461))*$D696),0)*S$457","v":0},{"$f":"IF(T$459>=$C696,MIN(-(SUM($F696:S696)-$E696),($E696*(1-$D$461))*$D696),0)*T$457","v":0},{"$f":"IF(U$459>=$C696,MIN(-(SUM($F696:T696)-$E696),($E696*(1-$D$461))*$D696),0)*U$457","v":0},{"$f":"IF(V$459>=$C696,MIN(-(SUM($F696:U696)-$E696),($E696*(1-$D$461))*$D696),0)*V$457","v":0},{"$f":"IF(W$459>=$C696,MIN(-(SUM($F696:V696)-$E696),($E696*(1-$D$461))*$D696),0)*W$457","v":0},{"$f":"IF(X$459>=$C696,MIN(-(SUM($F696:W696)-$E696),($E696*(1-$D$461))*$D696),0)*X$457","v":0},{"$f":"IF(Y$459>=$C696,MIN(-(SUM($F696:X696)-$E696),($E696*(1-$D$461))*$D696),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C696,MIN(-(SUM($F696:Y696)-$E696),($E696*(1-$D$461))*$D696),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C696,MIN(-(SUM($F696:Z696)-$E696),($E696*(1-$D$461))*$D696),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C696,MIN(-(SUM($F696:AA696)-$E696),($E696*(1-$D$461))*$D696),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C696,MIN(-(SUM($F696:AB696)-$E696),($E696*(1-$D$461))*$D696),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C696,MIN(-(SUM($F696:AC696)-$E696),($E696*(1-$D$461))*$D696),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C696,MIN(-(SUM($F696:AD696)-$E696),($E696*(1-$D$461))*$D696),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C696,MIN(-(SUM($F696:AE696)-$E696),($E696*(1-$D$461))*$D696),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C696,MIN(-(SUM($F696:AF696)-$E696),($E696*(1-$D$461))*$D696),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C696,MIN(-(SUM($F696:AG696)-$E696),($E696*(1-$D$461))*$D696),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C696,MIN(-(SUM($F696:AH696)-$E696),($E696*(1-$D$461))*$D696),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C696,MIN(-(SUM($F696:AI696)-$E696),($E696*(1-$D$461))*$D696),0)*AJ$457","v":0}]
[null,null,26,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C697,MIN(-(SUM(F697:$F697)-$E697),($E697*(1-$D$461))*$D697),0)*G$457","v":0},{"$f":"IF(H$459>=$C697,MIN(-(SUM($F697:G697)-$E697),($E697*(1-$D$461))*$D697),0)*H$457","v":0},{"$f":"IF(I$459>=$C697,MIN(-(SUM($F697:H697)-$E697),($E697*(1-$D$461))*$D697),0)*I$457","v":0},{"$f":"IF(J$459>=$C697,MIN(-(SUM($F697:I697)-$E697),($E697*(1-$D$461))*$D697),0)*J$457","v":0},{"$f":"IF(K$459>=$C697,MIN(-(SUM($F697:J697)-$E697),($E697*(1-$D$461))*$D697),0)*K$457","v":0},{"$f":"IF(L$459>=$C697,MIN(-(SUM($F697:K697)-$E697),($E697*(1-$D$461))*$D697),0)*L$457","v":0},{"$f":"IF(M$459>=$C697,MIN(-(SUM($F697:L697)-$E697),($E697*(1-$D$461))*$D697),0)*M$457","v":0},{"$f":"IF(N$459>=$C697,MIN(-(SUM($F697:M697)-$E697),($E697*(1-$D$461))*$D697),0)*N$457","v":0},{"$f":"IF(O$459>=$C697,MIN(-(SUM($F697:N697)-$E697),($E697*(1-$D$461))*$D697),0)*O$457","v":0},{"$f":"IF(P$459>=$C697,MIN(-(SUM($F697:O697)-$E697),($E697*(1-$D$461))*$D697),0)*P$457","v":0},{"$f":"IF(Q$459>=$C697,MIN(-(SUM($F697:P697)-$E697),($E697*(1-$D$461))*$D697),0)*Q$457","v":0},{"$f":"IF(R$459>=$C697,MIN(-(SUM($F697:Q697)-$E697),($E697*(1-$D$461))*$D697),0)*R$457","v":0},{"$f":"IF(S$459>=$C697,MIN(-(SUM($F697:R697)-$E697),($E697*(1-$D$461))*$D697),0)*S$457","v":0},{"$f":"IF(T$459>=$C697,MIN(-(SUM($F697:S697)-$E697),($E697*(1-$D$461))*$D697),0)*T$457","v":0},{"$f":"IF(U$459>=$C697,MIN(-(SUM($F697:T697)-$E697),($E697*(1-$D$461))*$D697),0)*U$457","v":0},{"$f":"IF(V$459>=$C697,MIN(-(SUM($F697:U697)-$E697),($E697*(1-$D$461))*$D697),0)*V$457","v":0},{"$f":"IF(W$459>=$C697,MIN(-(SUM($F697:V697)-$E697),($E697*(1-$D$461))*$D697),0)*W$457","v":0},{"$f":"IF(X$459>=$C697,MIN(-(SUM($F697:W697)-$E697),($E697*(1-$D$461))*$D697),0)*X$457","v":0},{"$f":"IF(Y$459>=$C697,MIN(-(SUM($F697:X697)-$E697),($E697*(1-$D$461))*$D697),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C697,MIN(-(SUM($F697:Y697)-$E697),($E697*(1-$D$461))*$D697),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C697,MIN(-(SUM($F697:Z697)-$E697),($E697*(1-$D$461))*$D697),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C697,MIN(-(SUM($F697:AA697)-$E697),($E697*(1-$D$461))*$D697),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C697,MIN(-(SUM($F697:AB697)-$E697),($E697*(1-$D$461))*$D697),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C697,MIN(-(SUM($F697:AC697)-$E697),($E697*(1-$D$461))*$D697),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C697,MIN(-(SUM($F697:AD697)-$E697),($E697*(1-$D$461))*$D697),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C697,MIN(-(SUM($F697:AE697)-$E697),($E697*(1-$D$461))*$D697),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C697,MIN(-(SUM($F697:AF697)-$E697),($E697*(1-$D$461))*$D697),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C697,MIN(-(SUM($F697:AG697)-$E697),($E697*(1-$D$461))*$D697),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C697,MIN(-(SUM($F697:AH697)-$E697),($E697*(1-$D$461))*$D697),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C697,MIN(-(SUM($F697:AI697)-$E697),($E697*(1-$D$461))*$D697),0)*AJ$457","v":0}]
[null,null,27,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C698,MIN(-(SUM(F698:$F698)-$E698),($E698*(1-$D$461))*$D698),0)*G$457","v":0},{"$f":"IF(H$459>=$C698,MIN(-(SUM($F698:G698)-$E698),($E698*(1-$D$461))*$D698),0)*H$457","v":0},{"$f":"IF(I$459>=$C698,MIN(-(SUM($F698:H698)-$E698),($E698*(1-$D$461))*$D698),0)*I$457","v":0},{"$f":"IF(J$459>=$C698,MIN(-(SUM($F698:I698)-$E698),($E698*(1-$D$461))*$D698),0)*J$457","v":0},{"$f":"IF(K$459>=$C698,MIN(-(SUM($F698:J698)-$E698),($E698*(1-$D$461))*$D698),0)*K$457","v":0},{"$f":"IF(L$459>=$C698,MIN(-(SUM($F698:K698)-$E698),($E698*(1-$D$461))*$D698),0)*L$457","v":0},{"$f":"IF(M$459>=$C698,MIN(-(SUM($F698:L698)-$E698),($E698*(1-$D$461))*$D698),0)*M$457","v":0},{"$f":"IF(N$459>=$C698,MIN(-(SUM($F698:M698)-$E698),($E698*(1-$D$461))*$D698),0)*N$457","v":0},{"$f":"IF(O$459>=$C698,MIN(-(SUM($F698:N698)-$E698),($E698*(1-$D$461))*$D698),0)*O$457","v":0},{"$f":"IF(P$459>=$C698,MIN(-(SUM($F698:O698)-$E698),($E698*(1-$D$461))*$D698),0)*P$457","v":0},{"$f":"IF(Q$459>=$C698,MIN(-(SUM($F698:P698)-$E698),($E698*(1-$D$461))*$D698),0)*Q$457","v":0},{"$f":"IF(R$459>=$C698,MIN(-(SUM($F698:Q698)-$E698),($E698*(1-$D$461))*$D698),0)*R$457","v":0},{"$f":"IF(S$459>=$C698,MIN(-(SUM($F698:R698)-$E698),($E698*(1-$D$461))*$D698),0)*S$457","v":0},{"$f":"IF(T$459>=$C698,MIN(-(SUM($F698:S698)-$E698),($E698*(1-$D$461))*$D698),0)*T$457","v":0},{"$f":"IF(U$459>=$C698,MIN(-(SUM($F698:T698)-$E698),($E698*(1-$D$461))*$D698),0)*U$457","v":0},{"$f":"IF(V$459>=$C698,MIN(-(SUM($F698:U698)-$E698),($E698*(1-$D$461))*$D698),0)*V$457","v":0},{"$f":"IF(W$459>=$C698,MIN(-(SUM($F698:V698)-$E698),($E698*(1-$D$461))*$D698),0)*W$457","v":0},{"$f":"IF(X$459>=$C698,MIN(-(SUM($F698:W698)-$E698),($E698*(1-$D$461))*$D698),0)*X$457","v":0},{"$f":"IF(Y$459>=$C698,MIN(-(SUM($F698:X698)-$E698),($E698*(1-$D$461))*$D698),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C698,MIN(-(SUM($F698:Y698)-$E698),($E698*(1-$D$461))*$D698),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C698,MIN(-(SUM($F698:Z698)-$E698),($E698*(1-$D$461))*$D698),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C698,MIN(-(SUM($F698:AA698)-$E698),($E698*(1-$D$461))*$D698),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C698,MIN(-(SUM($F698:AB698)-$E698),($E698*(1-$D$461))*$D698),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C698,MIN(-(SUM($F698:AC698)-$E698),($E698*(1-$D$461))*$D698),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C698,MIN(-(SUM($F698:AD698)-$E698),($E698*(1-$D$461))*$D698),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C698,MIN(-(SUM($F698:AE698)-$E698),($E698*(1-$D$461))*$D698),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C698,MIN(-(SUM($F698:AF698)-$E698),($E698*(1-$D$461))*$D698),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C698,MIN(-(SUM($F698:AG698)-$E698),($E698*(1-$D$461))*$D698),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C698,MIN(-(SUM($F698:AH698)-$E698),($E698*(1-$D$461))*$D698),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C698,MIN(-(SUM($F698:AI698)-$E698),($E698*(1-$D$461))*$D698),0)*AJ$457","v":0}]
[null,null,28,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C699,MIN(-(SUM(F699:$F699)-$E699),($E699*(1-$D$461))*$D699),0)*G$457","v":0},{"$f":"IF(H$459>=$C699,MIN(-(SUM($F699:G699)-$E699),($E699*(1-$D$461))*$D699),0)*H$457","v":0},{"$f":"IF(I$459>=$C699,MIN(-(SUM($F699:H699)-$E699),($E699*(1-$D$461))*$D699),0)*I$457","v":0},{"$f":"IF(J$459>=$C699,MIN(-(SUM($F699:I699)-$E699),($E699*(1-$D$461))*$D699),0)*J$457","v":0},{"$f":"IF(K$459>=$C699,MIN(-(SUM($F699:J699)-$E699),($E699*(1-$D$461))*$D699),0)*K$457","v":0},{"$f":"IF(L$459>=$C699,MIN(-(SUM($F699:K699)-$E699),($E699*(1-$D$461))*$D699),0)*L$457","v":0},{"$f":"IF(M$459>=$C699,MIN(-(SUM($F699:L699)-$E699),($E699*(1-$D$461))*$D699),0)*M$457","v":0},{"$f":"IF(N$459>=$C699,MIN(-(SUM($F699:M699)-$E699),($E699*(1-$D$461))*$D699),0)*N$457","v":0},{"$f":"IF(O$459>=$C699,MIN(-(SUM($F699:N699)-$E699),($E699*(1-$D$461))*$D699),0)*O$457","v":0},{"$f":"IF(P$459>=$C699,MIN(-(SUM($F699:O699)-$E699),($E699*(1-$D$461))*$D699),0)*P$457","v":0},{"$f":"IF(Q$459>=$C699,MIN(-(SUM($F699:P699)-$E699),($E699*(1-$D$461))*$D699),0)*Q$457","v":0},{"$f":"IF(R$459>=$C699,MIN(-(SUM($F699:Q699)-$E699),($E699*(1-$D$461))*$D699),0)*R$457","v":0},{"$f":"IF(S$459>=$C699,MIN(-(SUM($F699:R699)-$E699),($E699*(1-$D$461))*$D699),0)*S$457","v":0},{"$f":"IF(T$459>=$C699,MIN(-(SUM($F699:S699)-$E699),($E699*(1-$D$461))*$D699),0)*T$457","v":0},{"$f":"IF(U$459>=$C699,MIN(-(SUM($F699:T699)-$E699),($E699*(1-$D$461))*$D699),0)*U$457","v":0},{"$f":"IF(V$459>=$C699,MIN(-(SUM($F699:U699)-$E699),($E699*(1-$D$461))*$D699),0)*V$457","v":0},{"$f":"IF(W$459>=$C699,MIN(-(SUM($F699:V699)-$E699),($E699*(1-$D$461))*$D699),0)*W$457","v":0},{"$f":"IF(X$459>=$C699,MIN(-(SUM($F699:W699)-$E699),($E699*(1-$D$461))*$D699),0)*X$457","v":0},{"$f":"IF(Y$459>=$C699,MIN(-(SUM($F699:X699)-$E699),($E699*(1-$D$461))*$D699),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C699,MIN(-(SUM($F699:Y699)-$E699),($E699*(1-$D$461))*$D699),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C699,MIN(-(SUM($F699:Z699)-$E699),($E699*(1-$D$461))*$D699),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C699,MIN(-(SUM($F699:AA699)-$E699),($E699*(1-$D$461))*$D699),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C699,MIN(-(SUM($F699:AB699)-$E699),($E699*(1-$D$461))*$D699),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C699,MIN(-(SUM($F699:AC699)-$E699),($E699*(1-$D$461))*$D699),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C699,MIN(-(SUM($F699:AD699)-$E699),($E699*(1-$D$461))*$D699),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C699,MIN(-(SUM($F699:AE699)-$E699),($E699*(1-$D$461))*$D699),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C699,MIN(-(SUM($F699:AF699)-$E699),($E699*(1-$D$461))*$D699),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C699,MIN(-(SUM($F699:AG699)-$E699),($E699*(1-$D$461))*$D699),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C699,MIN(-(SUM($F699:AH699)-$E699),($E699*(1-$D$461))*$D699),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C699,MIN(-(SUM($F699:AI699)-$E699),($E699*(1-$D$461))*$D699),0)*AJ$457","v":0}]
[null,null,29,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C700,MIN(-(SUM(F700:$F700)-$E700),($E700*(1-$D$461))*$D700),0)*G$457","v":0},{"$f":"IF(H$459>=$C700,MIN(-(SUM($F700:G700)-$E700),($E700*(1-$D$461))*$D700),0)*H$457","v":0},{"$f":"IF(I$459>=$C700,MIN(-(SUM($F700:H700)-$E700),($E700*(1-$D$461))*$D700),0)*I$457","v":0},{"$f":"IF(J$459>=$C700,MIN(-(SUM($F700:I700)-$E700),($E700*(1-$D$461))*$D700),0)*J$457","v":0},{"$f":"IF(K$459>=$C700,MIN(-(SUM($F700:J700)-$E700),($E700*(1-$D$461))*$D700),0)*K$457","v":0},{"$f":"IF(L$459>=$C700,MIN(-(SUM($F700:K700)-$E700),($E700*(1-$D$461))*$D700),0)*L$457","v":0},{"$f":"IF(M$459>=$C700,MIN(-(SUM($F700:L700)-$E700),($E700*(1-$D$461))*$D700),0)*M$457","v":0},{"$f":"IF(N$459>=$C700,MIN(-(SUM($F700:M700)-$E700),($E700*(1-$D$461))*$D700),0)*N$457","v":0},{"$f":"IF(O$459>=$C700,MIN(-(SUM($F700:N700)-$E700),($E700*(1-$D$461))*$D700),0)*O$457","v":0},{"$f":"IF(P$459>=$C700,MIN(-(SUM($F700:O700)-$E700),($E700*(1-$D$461))*$D700),0)*P$457","v":0},{"$f":"IF(Q$459>=$C700,MIN(-(SUM($F700:P700)-$E700),($E700*(1-$D$461))*$D700),0)*Q$457","v":0},{"$f":"IF(R$459>=$C700,MIN(-(SUM($F700:Q700)-$E700),($E700*(1-$D$461))*$D700),0)*R$457","v":0},{"$f":"IF(S$459>=$C700,MIN(-(SUM($F700:R700)-$E700),($E700*(1-$D$461))*$D700),0)*S$457","v":0},{"$f":"IF(T$459>=$C700,MIN(-(SUM($F700:S700)-$E700),($E700*(1-$D$461))*$D700),0)*T$457","v":0},{"$f":"IF(U$459>=$C700,MIN(-(SUM($F700:T700)-$E700),($E700*(1-$D$461))*$D700),0)*U$457","v":0},{"$f":"IF(V$459>=$C700,MIN(-(SUM($F700:U700)-$E700),($E700*(1-$D$461))*$D700),0)*V$457","v":0},{"$f":"IF(W$459>=$C700,MIN(-(SUM($F700:V700)-$E700),($E700*(1-$D$461))*$D700),0)*W$457","v":0},{"$f":"IF(X$459>=$C700,MIN(-(SUM($F700:W700)-$E700),($E700*(1-$D$461))*$D700),0)*X$457","v":0},{"$f":"IF(Y$459>=$C700,MIN(-(SUM($F700:X700)-$E700),($E700*(1-$D$461))*$D700),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C700,MIN(-(SUM($F700:Y700)-$E700),($E700*(1-$D$461))*$D700),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C700,MIN(-(SUM($F700:Z700)-$E700),($E700*(1-$D$461))*$D700),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C700,MIN(-(SUM($F700:AA700)-$E700),($E700*(1-$D$461))*$D700),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C700,MIN(-(SUM($F700:AB700)-$E700),($E700*(1-$D$461))*$D700),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C700,MIN(-(SUM($F700:AC700)-$E700),($E700*(1-$D$461))*$D700),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C700,MIN(-(SUM($F700:AD700)-$E700),($E700*(1-$D$461))*$D700),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C700,MIN(-(SUM($F700:AE700)-$E700),($E700*(1-$D$461))*$D700),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C700,MIN(-(SUM($F700:AF700)-$E700),($E700*(1-$D$461))*$D700),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C700,MIN(-(SUM($F700:AG700)-$E700),($E700*(1-$D$461))*$D700),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C700,MIN(-(SUM($F700:AH700)-$E700),($E700*(1-$D$461))*$D700),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C700,MIN(-(SUM($F700:AI700)-$E700),($E700*(1-$D$461))*$D700),0)*AJ$457","v":0}]
[null,null,30,{"$f":"Inputs!$D$149","v":0},0,null,{"$f":"IF(G$459>=$C701,MIN(-(SUM(F701:$F701)-$E701),($E701*(1-$D$461))*$D701),0)*G$457","v":0},{"$f":"IF(H$459>=$C701,MIN(-(SUM($F701:G701)-$E701),($E701*(1-$D$461))*$D701),0)*H$457","v":0},{"$f":"IF(I$459>=$C701,MIN(-(SUM($F701:H701)-$E701),($E701*(1-$D$461))*$D701),0)*I$457","v":0},{"$f":"IF(J$459>=$C701,MIN(-(SUM($F701:I701)-$E701),($E701*(1-$D$461))*$D701),0)*J$457","v":0},{"$f":"IF(K$459>=$C701,MIN(-(SUM($F701:J701)-$E701),($E701*(1-$D$461))*$D701),0)*K$457","v":0},{"$f":"IF(L$459>=$C701,MIN(-(SUM($F701:K701)-$E701),($E701*(1-$D$461))*$D701),0)*L$457","v":0},{"$f":"IF(M$459>=$C701,MIN(-(SUM($F701:L701)-$E701),($E701*(1-$D$461))*$D701),0)*M$457","v":0},{"$f":"IF(N$459>=$C701,MIN(-(SUM($F701:M701)-$E701),($E701*(1-$D$461))*$D701),0)*N$457","v":0},{"$f":"IF(O$459>=$C701,MIN(-(SUM($F701:N701)-$E701),($E701*(1-$D$461))*$D701),0)*O$457","v":0},{"$f":"IF(P$459>=$C701,MIN(-(SUM($F701:O701)-$E701),($E701*(1-$D$461))*$D701),0)*P$457","v":0},{"$f":"IF(Q$459>=$C701,MIN(-(SUM($F701:P701)-$E701),($E701*(1-$D$461))*$D701),0)*Q$457","v":0},{"$f":"IF(R$459>=$C701,MIN(-(SUM($F701:Q701)-$E701),($E701*(1-$D$461))*$D701),0)*R$457","v":0},{"$f":"IF(S$459>=$C701,MIN(-(SUM($F701:R701)-$E701),($E701*(1-$D$461))*$D701),0)*S$457","v":0},{"$f":"IF(T$459>=$C701,MIN(-(SUM($F701:S701)-$E701),($E701*(1-$D$461))*$D701),0)*T$457","v":0},{"$f":"IF(U$459>=$C701,MIN(-(SUM($F701:T701)-$E701),($E701*(1-$D$461))*$D701),0)*U$457","v":0},{"$f":"IF(V$459>=$C701,MIN(-(SUM($F701:U701)-$E701),($E701*(1-$D$461))*$D701),0)*V$457","v":0},{"$f":"IF(W$459>=$C701,MIN(-(SUM($F701:V701)-$E701),($E701*(1-$D$461))*$D701),0)*W$457","v":0},{"$f":"IF(X$459>=$C701,MIN(-(SUM($F701:W701)-$E701),($E701*(1-$D$461))*$D701),0)*X$457","v":0},{"$f":"IF(Y$459>=$C701,MIN(-(SUM($F701:X701)-$E701),($E701*(1-$D$461))*$D701),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C701,MIN(-(SUM($F701:Y701)-$E701),($E701*(1-$D$461))*$D701),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C701,MIN(-(SUM($F701:Z701)-$E701),($E701*(1-$D$461))*$D701),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C701,MIN(-(SUM($F701:AA701)-$E701),($E701*(1-$D$461))*$D701),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C701,MIN(-(SUM($F701:AB701)-$E701),($E701*(1-$D$461))*$D701),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C701,MIN(-(SUM($F701:AC701)-$E701),($E701*(1-$D$461))*$D701),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C701,MIN(-(SUM($F701:AD701)-$E701),($E701*(1-$D$461))*$D701),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C701,MIN(-(SUM($F701:AE701)-$E701),($E701*(1-$D$461))*$D701),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C701,MIN(-(SUM($F701:AF701)-$E701),($E701*(1-$D$461))*$D701),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C701,MIN(-(SUM($F701:AG701)-$E701),($E701*(1-$D$461))*$D701),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C701,MIN(-(SUM($F701:AH701)-$E701),($E701*(1-$D$461))*$D701),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C701,MIN(-(SUM($F701:AI701)-$E701),($E701*(1-$D$461))*$D701),0)*AJ$457","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G672:G701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL587:AL701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR587:BR701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX587:CX701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED587:ED701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Imobilizado Geral"]
[]
[null,null,"Imobilizado divisíveis"]
[]
[null,null,"Imobilizado divisível (b/f)",null,"$ 000s",null,{"$f":"F714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX divisíveis",null,"$ 000s",{"$f":"SUM(G712:AJ712)","v":0},{"$f":"G298+G349+G400+G451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI298+AI349+AI400+AI451","v":0},0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G713:AJ713)","v":0},{"$f":"G299+G350+G401+G452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI299+AI350+AI401+AI452","v":0},{"$f":"AJ299+AJ350+AJ401+AJ452","v":0}]
[null,null,"Imobilizado divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G711:G713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Imobilizado indivisíveis"]
[]
[null,null,"Imobilizado divisível (b/f)",null,"$ 000s",null,{"$f":"F722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX divisíveis",null,"$ 000s",{"$f":"SUM(G720:AJ720)","v":0},{"$f":"G506+G557+G608+G659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G721:AJ721)","v":0},{"$f":"G507+G558+G609+G660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G719:G721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,"IR / CSLL e Imposto diferido"]
[]
[null,null,"IR / CSLL (Contábil) - Imposto Efetivo"]
[null,null,"Aliquota IRPJ",{"$f":"Inputs!E162","v":0.15},"%"]
[null,null,"Adicional IR",{"$f":"Inputs!E163","v":0.1},"%"]
[null,null,"Base IR",{"$f":"Inputs!E164/1000","v":240},"R$ '000 / Ano"]
[null,null,"Alíquota CSLL",{"$f":"Inputs!E165","v":0.09},"%"]
[null,null,"Uso benefício fiscal",{"$f":"Inputs!E166","v":0.3},"%"]
[]
[null,null,"Adicional base IR",null,"$ 000s ",{"$f":"SUM(G737:AJ737)","v":7200},{"$f":"$D$733","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[]
[null,null,"EBIT (sem IFRIC 12)",null,"$ 000s ",{"$f":"SUM(G739:AJ739)","v":786673.70011987002},{"$f":"'Fluxo de caixa do projeto'!G11+'Fluxo de caixa do projeto'!G28+'Fluxo de caixa do projeto'!G30+G713+G721","v":16261.630000000001},{"$f":"'Fluxo de caixa do projeto'!H11+'Fluxo de caixa do projeto'!H28+'Fluxo de caixa do projeto'!H30+H713+H721","v":22222.647711012498},{"$f":"'Fluxo de caixa do projeto'!I11+'Fluxo de caixa do projeto'!I28+'Fluxo de caixa do projeto'!I30+I713+I721","v":22553.95490317178},{"$f":"'Fluxo de caixa do projeto'!J11+'Fluxo de caixa do projeto'!J28+'Fluxo de caixa do projeto'!J30+J713+J721","v":22882.486703917868},{"$f":"'Fluxo de caixa do projeto'!K11+'Fluxo de caixa do projeto'!K28+'Fluxo de caixa do projeto'!K30+K713+K721","v":23208.324144734113},{"$f":"'Fluxo de caixa do projeto'!L11+'Fluxo de caixa do projeto'!L28+'Fluxo de caixa do projeto'!L30+L713+L721","v":23531.544759420372},{"$f":"'Fluxo de caixa do projeto'!M11+'Fluxo de caixa do projeto'!M28+'Fluxo de caixa do projeto'!M30+M713+M721","v":23852.222782538774},{"$f":"'Fluxo de caixa do projeto'!N11+'Fluxo de caixa do projeto'!N28+'Fluxo de caixa do projeto'!N30+N713+N721","v":24170.429333982425},{"$f":"'Fluxo de caixa do projeto'!O11+'Fluxo de caixa do projeto'!O28+'Fluxo de caixa do projeto'!O30+O713+O721","v":24486.232590815525},{"$f":"'Fluxo de caixa do projeto'!P11+'Fluxo de caixa do projeto'!P28+'Fluxo de caixa do projeto'!P30+P713+P721","v":24799.697947423938},{"$f":"'Fluxo de caixa do projeto'!Q11+'Fluxo de caixa do projeto'!Q28+'Fluxo de caixa do projeto'!Q30+Q713+Q721","v":25110.888164917604},{"$f":"'Fluxo de caixa do projeto'!R11+'Fluxo de caixa do projeto'!R28+'Fluxo de caixa do projeto'!R30+R713+R721","v":25419.863510638974},{"$f":"'Fluxo de caixa do projeto'!S11+'Fluxo de caixa do projeto'!S28+'Fluxo de caixa do projeto'!S30+S713+S721","v":25726.681888553419},{"$f":"'Fluxo de caixa do projeto'!T11+'Fluxo de caixa do projeto'!T28+'Fluxo de caixa do projeto'!T30+T713+T721","v":26031.398961227562},{"$f":"'Fluxo de caixa do projeto'!U11+'Fluxo de caixa do projeto'!U28+'Fluxo de caixa do projeto'!U30+U713+U721","v":26334.068264038364},{"$f":"'Fluxo de caixa do projeto'!V11+'Fluxo de caixa do projeto'!V28+'Fluxo de caixa do projeto'!V30+V713+V721","v":26634.741312199469},{"$f":"'Fluxo de caixa do projeto'!W11+'Fluxo de caixa do projeto'!W28+'Fluxo de caixa do projeto'!W30+W713+W721","v":26933.467701140053},{"$f":"'Fluxo de caixa do projeto'!X11+'Fluxo de caixa do projeto'!X28+'Fluxo de caixa do projeto'!X30+X713+X721","v":27230.295200725544},{"$f":"'Fluxo de caixa do projeto'!Y11+'Fluxo de caixa do projeto'!Y28+'Fluxo de caixa do projeto'!Y30+Y713+Y721","v":27525.269843768176},{"$f":"'Fluxo de caixa do projeto'!Z11+'Fluxo de caixa do projeto'!Z28+'Fluxo de caixa do projeto'!Z30+Z713+Z721","v":27818.436009237499},{"$f":"'Fluxo de caixa do projeto'!AA11+'Fluxo de caixa do projeto'!AA28+'Fluxo de caixa do projeto'!AA30+AA713+AA721","v":28109.836500547437},{"$f":"'Fluxo de caixa do projeto'!AB11+'Fluxo de caixa do projeto'!AB28+'Fluxo de caixa do projeto'!AB30+AB713+AB721","v":28399.512619265064},{"$f":"'Fluxo de caixa do projeto'!AC11+'Fluxo de caixa do projeto'!AC28+'Fluxo de caixa do projeto'!AC30+AC713+AC721","v":28687.504234558983},{"$f":"'Fluxo de caixa do projeto'!AD11+'Fluxo de caixa do projeto'!AD28+'Fluxo de caixa do projeto'!AD30+AD713+AD721","v":28973.849848679183},{"$f":"'Fluxo de caixa do projeto'!AE11+'Fluxo de caixa do projeto'!AE28+'Fluxo de caixa do projeto'!AE30+AE713+AE721","v":29258.586658737629},{"$f":"'Fluxo de caixa do projeto'!AF11+'Fluxo de caixa do projeto'!AF28+'Fluxo de caixa do projeto'!AF30+AF713+AF721","v":29541.750615037403},{"$f":"'Fluxo de caixa do projeto'!AG11+'Fluxo de caixa do projeto'!AG28+'Fluxo de caixa do projeto'!AG30+AG713+AG721","v":29823.376476179343},{"$f":"'Fluxo de caixa do projeto'!AH11+'Fluxo de caixa do projeto'!AH28+'Fluxo de caixa do projeto'!AH30+AH713+AH721","v":30103.497861157448},{"$f":"'Fluxo de caixa do projeto'!AI11+'Fluxo de caixa do projeto'!AI28+'Fluxo de caixa do projeto'!AI30+AI713+AI721","v":30382.147298638294},{"$f":"'Fluxo de caixa do projeto'!AJ11+'Fluxo de caixa do projeto'!AJ28+'Fluxo de caixa do projeto'!AJ30+AJ713+AJ721","v":30659.356273605335}]
[null,null,"Dedução máxima",null,"$ 000s ",{"$f":"SUM(G740:AJ740)","v":0},{"$f":"G752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base de Cálculo",null,"$ 000s ",{"$f":"SUM(G742:AJ742)","v":786673.70011987002},{"$f":"IF(G739>0,SUM(G739:G740),0)","v":16261.630000000001},{"$f":"IF(H739>0,SUM(H739:H740),0)","v":22222.647711012498},22553.95490317178,22882.486703917868,23208.324144734113,23531.544759420372,23852.222782538774,24170.429333982425,24486.232590815525,24799.697947423938,25110.888164917604,25419.863510638974,25726.681888553419,26031.398961227562,26334.068264038364,26634.741312199469,26933.467701140053,27230.295200725544,27525.269843768176,27818.436009237499,28109.836500547437,28399.512619265064,28687.504234558983,28973.849848679183,29258.586658737629,29541.750615037403,29823.376476179343,30103.497861157448,30382.147298638294,30659.356273605335]
[]
[null,null,"IRPJ Pago",null,"$ 000s ",{"$f":"SUM(G744:AJ744)","v":-118001.05501798051},{"$f":"G742*-$D$731","v":-2439.2445000000002},-3333.3971566518744,-3383.093235475767,-3432.3730055876799,-3481.2486217101168,-3529.731713913056,-3577.8334173808162,-3625.5644000973639,-3672.9348886223288,-3719.9546921135907,-3766.6332247376404,-3812.979526595846,-3859.0022832830127,-3904.709844184134,-3950.1102396057545,-3995.21119682992,-4040.0201551710079,-4084.5442801088316,-4128.7904765652265,-4172.7654013856245,-4216.4754750821157,-4259.9268928897591,-4303.1256351838474,-4346.0774773018775,-4388.7879988106442,-4431.2625922556099,-4473.506471426901,-4515.5246791736172,-4557.3220947957443,-4598.9034410408003]
[null,null,"CSLL Pago",null,"$ 000s ",{"$f":"SUM(G745:AJ745)","v":-70800.633010788297},{"$f":"G742*-$D$734","v":-1463.5467000000001},-2000.0382939911246,-2029.8559412854602,-2059.423803352608,-2088.7491730260699,-2117.8390283478334,-2146.7000504284897,-2175.3386400584182,-2203.760933173397,-2231.9728152681541,-2259.979934842584,-2287.7877159575078,-2315.4013699698075,-2342.8259065104803,-2370.0661437634526,-2397.1267180979521,-2424.0120931026045,-2450.726568065299,-2477.2742859391356,-2503.659240831375,-2529.8852850492694,-2555.9561357338557,-2581.8753811103084,-2607.6464863811266,-2633.2727992863865,-2658.7575553533661,-2684.1038828561409,-2709.3148075041704,-2734.3932568774462,-2759.3420646244799]
[null,null,"Adicional IR",null,"$ 000s ",{"$f":"SUM(G746:AJ746)","v":-77947.370011987019},{"$f":"IF(G742>G737,(G742-G737)*-$D$732,0)","v":-1602.1630000000002},-2198.2647711012501,-2231.395490317178,-2264.2486703917871,-2296.8324144734115,-2329.1544759420372,-2361.2222782538774,-2393.0429333982424,-2424.6232590815525,-2455.9697947423938,-2487.0888164917606,-2517.9863510638975,-2548.6681888553421,-2579.1398961227565,-2609.4068264038365,-2639.4741312199471,-2669.3467701140053,-2699.0295200725545,-2728.5269843768178,-2757.8436009237503,-2786.983650054744,-2815.9512619265065,-2844.7504234558983,-2873.3849848679183,-2901.8586658737631,-2930.1750615037404,-2958.3376476179346,-2986.3497861157448,-3014.2147298638297,-3041.9356273605335]
[]
[null,null,"Total Impostos Pagos",null,"$ 000s ",{"$f":"SUM(G748:AJ748)","v":-266749.0580407558},{"$f":"SUM(G744:G747)","v":-5504.954200000001},{"$f":"SUM(H744:H747)","v":-7531.7002217442496},-7644.3446670784051,-7756.045479332075,-7866.8302092095983,-7976.725218202926,-8085.7557460631833,-8193.945973554024,-8301.3190808772779,-8407.8973021241382,-8513.701976071985,-8618.7535936172517,-8723.0718421081619,{"$f":"SUM(T744:T747)","v":-8826.6756468173717},-8929.5832097730436,-9031.8120461478193,-9133.3790183876172,-9234.3003682466842,-9334.5917468811804,-9434.2682431407502,-9533.3444101861296,-9631.8342905501213,-9729.7514397500545,-9827.1089485509219,-9923.919463970793,-10020.195209112717,-10115.948001900977,-10211.189272793532,-10305.930081537021,-10400.181133025813]
[]
[null,null,"Benefício Fiscal (b/f)",null,"$ 000s ",null,{"$f":"F753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reconhecimento",null,"$ 000s ",null,{"$f":"IF(G739<0,-G739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utilização",null,"$ 000s ",null,{"$f":"-IF(AND(G739>0,G750>0),MIN(G739*$D$735,G750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício Fiscal (c/f)",null,"$ 000s ",null,{"$f":"SUM(G750:G752)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capex","index":4,"n_rows":403,"n_cols":34,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ANO",1,{"$f":"C2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"TOTAL"]
[]
[null,"CAPEX TOTAL"]
[]
[null,"COLETA MANUAL E CONTEINERIZADA RSC"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"COLETA DE MATERIAIS RECICLÁVEIS"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"TRANSPORTE E DESTINAÇÃO FINAL - RESÍDUOS PEVS"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"COLETA PROGRAMADA  DE VOLUMOSOS"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"VARRIÇÃO MANUAL"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"SERVIÇOS GERAIS"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"DESTINAÇÃO FINAL"]
[null,"PEV"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Ecopontos"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"SCS's"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"UTVRS"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Pátio de Compostagem"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Ampliação do Aterro"]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"INVESTIMENTOS REVERSÍVEIS"]
[null,"PEV"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"Ecopontos"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"SCS's"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"UTVRS"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"Pátio de Compostagem"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"Ampliação do Aterro"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[null,"xxxxx"]
[null,"Investimento Total"]
[null,"Valor (obras) e reinvestimentos"]
[null,"Quantidade"]
[null,"% de investimento"]
[]
[null,"EDUCAÇÃO AMBIENTAL"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"RELAÇÃO COM O USUÁRIO"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[]
[null,"ADMINISTRAÇÃO LOCAL"]
[]
[null,"Estudos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Valor"]
[null,"Veículos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Equipamentos"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]
[null,"Adicionais"]
[null,"xxxxxxxx"]
[null,"Quantidade"]
[null,"Custo de Aquisicao"]

{"sheet":"Opex","index":5,"n_rows":1733,"n_cols":40,"rows_kept":1733,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Em R$ Mil"]
[]
[null,"ANO",1,{"$f":"C4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"TOTAL"]
[]
[null,"OPEX TOTAL"]
[]
[null,"COLETA MANUAL E CONTEINERIZADA RESÍDUOS COMUNS"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF13","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG12","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"COLETA MATERIAS RECICLÁVEIS"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF184","v":0}]
[null,"xxxx"]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG183","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"TRANSPORTE E DESTINAÇÃO - RESÍDUOS DOS  PEVS"]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF353","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG352","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Servente  diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Servente  noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Fiscal  diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Fiscal  noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Auxiliar de fiscal  diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Auxiliar de fiscal  noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Encarregado diurno e vespertino"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Encarregado noturno"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"COLETA PROGRAMADA DE VOLUMOSOS"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF561","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG560","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"VARRIÇÃO MANUAL"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF732","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG731","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"SERVIÇOS GERAIS (TIPOS I E II)"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF903","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG902","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"Motorista diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Motorista noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Coletor noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente diurno e vespertino"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"Servente noturno"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"{xxxxxxxx}"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"DESTINAÇÃO FINAL"]
[]
[null,"PEV"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1074","v":0}]
[null,"xxxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1077","v":0}]
[null,"xxxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1080","v":0}]
[]
[null,"Locação de equipamentos"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"Combustiveis"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1073","v":0}]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1081","v":0}]
[null,"Valor Unitário"]
[null,"Pneus"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"PEV"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"xxxxx"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"PEV"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"PEV"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"PEV"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[null,"xxxxx"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"PEV"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[null,"PEV"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"EDUCAÇAO AMBIENTAL "]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1318","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1317","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"Motorista diurno e vespertino"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"RELAÇÃO COM O USUÁRIO"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1455","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1454","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"ADMINISTRAÇÃO LOCAL"]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"xxxx"]
[null,"xxxx"]
[null,"xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1592","v":0}]
[null,"xxxx"]
[]
[]
[null,"Locação de equipamentos"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Manutenção"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[]
[null,"Combustiveis"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Km Mensal"]
[null,"Consumo"]
[null,"Valor Unitário"]
[]
[null,"Óleos, Lubrificantes e Graxas"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1591","v":0}]
[null,"Valor Unitário"]
[]
[null,"Pneus"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor unitário pneu"]
[]
[null,"Lavagem"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[null,"Lavagem total"]
[null,"xxxxx"]
[null,"Valor unitário"]
[]
[null,"Licenciamento e Seguros"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Licenciamento"]
[null,"IPVA"]
[null,"Seguro"]
[]
[null,"Monitoramento de veículos"]
[null,"Quantidade de Veículos"]
[null,"Valor Unitário"]
[]
[null,"Material de Consumo"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[null,"xxxxxx"]
[null,"Quantidade"]
[null,"Valor unitário"]
[]
[null,"Mão de obra - Salários"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Salário base"]
[null,"Salário mínimo"]
[null,"Adicional de insalubridade "]
[null,"Adicional de periculosidade"]
[null,"Adicional noturno "]
[]
[null,"Mão de obra - Encargos"]
[null,"Salários total"]
[null,"% de encargos sociais"]
[]
[null,"Mão de obra - Benefícios"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"{xxxxxxxx}"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[null,"xxxxx"]
[]
[null,"Uniformes e EPI"]
[]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,"xxxxx"]
[null,"Quantidade"]
[null,"Valor Unitário"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1723/30","v":0}]
[null,"ADMINISTRAÇÃO CENTRAL"]
[null,"xxxxx"]
[null,"valor"]
[]
[null,"GERENCIAMENTO CONTRATO"]
[]
[null,"Seguros e Garantias"]
[null,"XXXX"]
[null,"Valor"]
[null,"Incidência"]