{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Disclaimer","Model Description","Inputs","Workings","Findings"],"not_rendered":{"charts":5,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":2,"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":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Multi-Sector Option Model"]
[]
["Introduction and Disclaimer"]

{"sheet":"Model Description","index":1,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Multi-Sector Option Model"]
[]
["Model Description"]

{"sheet":"Inputs","index":2,"n_rows":61,"n_cols":31,"rows_kept":61,"cut":false,"hidden":true,"merged":[[23,2,23,3],[23,4,23,5],[18,2,18,3],[18,4,18,5]]}
["Characteristics - Inputs required"]
[]
[null,"Key"]
[null,null,"Inputs required"]
[null,null,"Do not change"]
[]
[]
[null,"Portfolio Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Externally"]
[null,null,"Allocation","Growth%","Global%","FX Hedging Level","Total FX Hedging Exposure","Directly or externally managed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly"]
[null,"Liquid - Defensive",0.22500000000000001,0,0.4,1,{"$f":"C11*E11*F11","v":9.0000000000000011E-2},"Externally"]
[null,"Liquid - Growth",0.47499999999999998,1,0.5,0.5,{"$f":"C12*E12*F12","v":0.11874999999999999},"Directly"]
[null,"Illiquid",0.3,0.75,0.4,1,{"$f":"C13*E13*F13","v":0.12},"Directly"]
[null,null,{"$f":"SUM(C11:C13)","v":1}]
[]
[]
[null,"Portfolio characteristics"]
[]
[null,null,"Liquid",null,"Illiquid"]
[null,null,"Growth","Defensive","Growth","Defensive"]
[null,"Domestic",{"$f":"C12*D12*(1-E12)","v":0.23749999999999999},{"$f":"C11*(1-D11)*(1-E11)","v":0.13500000000000001},{"$f":"C13*D13*(1-E13)","v":0.13499999999999998},{"$f":"C13*(1-D13)*(1-E13)","v":4.4999999999999998E-2},{"$f":"SUM(C21:F21)","v":0.55249999999999999}]
[null,"Global",{"$f":"C12*D12*E12","v":0.23749999999999999},{"$f":"C11*(1-D11)*E11","v":9.0000000000000011E-2},{"$f":"C13*D13*E13","v":0.09},{"$f":"C13*(1-D13)*E13","v":0.03},{"$f":"SUM(C22:F22)","v":0.44750000000000001}]
[null,null,{"$f":"SUM(C21:C22)","v":0.47499999999999998},{"$f":"SUM(D21:D22)","v":0.22500000000000003},{"$f":"SUM(E21:E22)","v":0.22499999999999998},{"$f":"SUM(F21:F22)","v":7.4999999999999997E-2}]
[null,null,{"$f":"C23+D23","v":0.7},null,{"$f":"E23+F23","v":0.3},null,{"$f":"SUM(G21:G22)","v":1}]
[]
[]
[null,"Return and risk expectations"]
[]
[null,null,"E(Return)","E(Volatility)","Valuation frequency (every x mths)","Deterministic Monthly Movement"]
[null,"Liquid - Defensive",0.02,0.03,null,{"$f":"($C$38/12*C30+D30*$C$39*SQRT($C$38/12))/$C$38","v":9.8316324759439248E-3}]
[null,"Liquid - Growth",0.06,0.12,null,{"$f":"($C$38/12*C31-D31*$C$39*SQRT($C$38/12))/$C$38","v":-2.7659863237109037E-2}]
[null,"Illiquid",0.06,7.0000000000000007E-2,6,{"$f":"IF(E32=1,I32,0)","v":0},{"$f":"IF(E32=1,F32,(I32*E32))","v":-8.4309521329881634E-2},"periodic revaluation",{"$f":"($C$38/12*C32-D32*SQRT($C$38/12)*$C$39)/$C$38","v":-1.4051586888313606E-2},"monthly theoretical"]
[null,"FX",0,7.0000000000000007E-2,null,{"$f":"($C$38/12*C33-D33*$C$39*SQRT($C$38/12))/$C$38","v":-1.9051586888313609E-2}]
[]
[]
[null,"Market event"]
[]
[null,"Timeframe (duration of the shock)",18,"months"]
[null,"Number of Standard Deviations",4]
[]
[]
[null,"Member / flows event"]
[]
[null,"Degree of member switching","Initial month:",0.01,"Subsequent months:",5.0000000000000001E-3]
[null,"Net fund flows (normal)",5.0000000000000001E-3,"per month"]
[null,"Impairment to fund flows (shock)",-0.01,"per month","(e.g. reduced contributions, early release scenario etc.)"]
[null,"Banker option obligations","Single Sector % in Illiquid Assets","% Flows out of illiquid single sector options (p/m)","Illiquid single sector options as a % of multi-sector option (p/m)","Total monthly cashflow requirements"]
[null,null,1,0.02,0.02,{"$f":"C48*D48*E48","v":4.0000000000000002E-4}]
[]
[]
[null,"Correlation Matrix"]
[]
[null,"Liquid Defensive",1,{"$f":"0","v":0},0]
[null,"Liquid Growth",{"$f":"D53","v":0},1,0.7]
[null,"Illiquid",{"$f":"E53","v":0},{"$f":"E54","v":0.7},1]
[]
[]
[null,"Cost of transacting illiquids"]
[]
[null,"Fixed cost",0.05,"(linked to stamp duty etc)"]
[null,"Variable cost",0.04,"multiple of the variability of the environment (i.e. # standard deviations)"]

{"sheet":"Workings","index":3,"n_rows":25,"n_cols":88,"rows_kept":25,"cut":false,"hidden":true,"merged":[[3,70,3,79],[4,83,4,85],[4,35,4,40],[4,3,4,13],[4,14,4,23],[4,24,4,34],[4,42,4,48],[4,49,4,69],[3,80,3,82]]}
["Workings - Do not touch"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tracking Error Calcs",null,null,null,null,null,null,null,null,null,"Impairment to E(Return)"]
[null,null,100,"Start of month positions",null,null,null,null,null,null,null,null,null,null,"Market moves",null,null,null,null,null,null,null,null,null,"Step 1 - Adjusted Dollar Exposures",null,null,null,null,null,null,null,null,null,null,"Step 2 - Cashflow demands",null,null,null,null,null,null,"Step 3- Simple targeted portfolio weights",null,null,null,null,null,null,"Step 4 - Adjusted portfolio weights (accounting for illiquids and balancing G/D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defensive","Growth","Illiquid","Defensive","Growth","Illiquid",null,null,null,"Tracking Error","SAA E(Ret)","Actual E(Ret)","Change in E(Ret)","Mispricing"]
[null,null,"Month","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Illiquid (Domestic)","Illiquid (Global)","Total","Total Illiquid (%)","FX Exposure (External)","FX Exposure (Direct)","Total FX Exposure","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Illiquid (Domestic)","Illiquid (Global)","Theoretical Illiquid (Domestic)","Theoretical Illiquid (Global)","FX Exposure (External)","FX Exposure (Direct)","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Illiquid (Domestic)","Illiquid (Global)","Total Asset Holdings","FX Exposure (External)","FX Exposure (Direct)","Total FX Exposure","Total Portfolio Value","FX cashflow","Traditional Flows","Impairment to Flows","Member switching","Total","Adjusted assets","Banker Option","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Illiquid (Domestic)","Illiquid (Global)","G/D","Illiquid (Domestic)","Illiquid (Global)","G/D contribution from illiquids","Remaining Growth Demand","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Remaining Defensive Demand","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Total Portfolio (Check)","G/D (Check)","FX Exposure (External)","FX Exposure (Direct)","Total FX Exposure","Liquid - Defensive (Domestic)","Liquid - Defensive (Global)","Liquid - Growth (Domestic)","Liquid - Growth (Global)","Illiquid (Domestic)","Illiquid (Global)","Total Illiquid",0,0,0,{"$f":"BS6*Inputs!$D$30","v":0},{"$f":"BT6*Inputs!$D$31","v":0},{"$f":"BU6*Inputs!$D$32","v":0},{"$f":"SUMPRODUCT($BV6:$BX6,Inputs!$C$53:$E$53)","v":0},{"$f":"SUMPRODUCT($BV6:$BX6,Inputs!$C$54:$E$54)","v":0},{"$f":"SUMPRODUCT($BV6:$BX6,Inputs!$C$55:$E$55)","v":0},{"$f":"SQRT(BV6*BY6+BW6*BZ6+BX6*CA6)","v":0},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"CC6","v":5.1000000000000004E-2},{"$f":"BS6*Inputs!$C$30+BT6*Inputs!$C$31+BU6*Inputs!$C$32","v":0},"Cumulative mispricing Illiquid (Domestic)","Cumulative mispricing Illiquid (Global)","Portfolio Mispricing","Cumulative cost of selling illiquid assets","Target Exposure to Illiquid Assets"]
[null,null,1,{"$f":"Inputs!C11*(1-Inputs!E11)*C5","v":13.5},{"$f":"Inputs!C11*Inputs!E11*C5","v":9.0000000000000018},{"$f":"Inputs!C12*(1-Inputs!E12)*C5","v":23.75},{"$f":"Inputs!$C$12*Inputs!$E$12*C5","v":23.75},{"$f":"Inputs!C13*(1-Inputs!E13)*C5","v":18},{"$f":"Inputs!C13*Inputs!E13*C5","v":12},{"$f":"SUM(D7:I7)","v":100},{"$f":"(H7+I7)/J7","v":0.3},{"$f":"SUMIF(Inputs!$H$11:$H$13,\"Externally\",Inputs!$G$11:$G$13)*J7","v":9.0000000000000018},{"$f":"SUMIF(Inputs!$H$11:$H$13,\"Directly\",Inputs!$G$11:$G$13)*J7","v":23.875},{"$f":"L7+M7","v":32.875},{"$f":"Inputs!$F$30","v":9.8316324759439248E-3},{"$f":"Inputs!$F$30","v":9.8316324759439248E-3},{"$f":"Inputs!$F$31","v":-2.7659863237109037E-2},{"$f":"Inputs!$F$31","v":-2.7659863237109037E-2},{"$f":"IF(MOD(C7,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32)","v":0},{"$f":"S7","v":0},{"$f":"Inputs!$I$32","v":-1.4051586888313606E-2},{"$f":"U7","v":-1.4051586888313606E-2},{"$f":"Inputs!$F$33","v":-1.9051586888313609E-2},{"$f":"Inputs!$F$33","v":-1.9051586888313609E-2},{"$f":"D7*(1+O7)","v":13.632727038425244},9.0884846922834974,23.093078248118662,23.093078248118662,18,12,{"$f":"SUM(Y7:AD7)","v":98.907368226946062},{"$f":"L7*(1+W7)","v":8.8285357180051793},{"$f":"M7*(1+X7)","v":23.420143363041511},{"$f":"AF7+AG7","v":32.248679081046689},{"$f":"AE7+AG7-M7","v":98.45251158998758},{"$f":"AG7-M7","v":-0.45485663695848899},{"$f":"Inputs!$C$45*$C$5","v":0.5},{"$f":"Inputs!$C$46*$C$5","v":-1},{"$f":"-Inputs!$D$44*J7","v":-1},{"$f":"SUM(AJ7:AM7)","v":-1.954856636958489},{"$f":"AE7+AN7","v":96.95251158998758},{"$f":"-J7*Inputs!$F$48","v":-0.04},{"$f":"Inputs!$C$11*(1-Inputs!$E$11)*AO7","v":13.088589064648325},{"$f":"Inputs!$C$11*Inputs!$E$11*AO7","v":8.7257260430988826},{"$f":"Inputs!$C$12*(1-Inputs!$E$12)*AO7","v":23.02622150262205},{"$f":"Inputs!$C$12*Inputs!$E$12*AO7","v":23.02622150262205},{"$f":"Inputs!$C$13*(1-Inputs!$E$13)*AO7","v":17.451452086197765},{"$f":"Inputs!$C$13*Inputs!$E$13*AO7","v":11.634301390798509},{"$f":"((AQ7+AR7)*Inputs!$D$11 + (AS7+AT7)*Inputs!$D$12 + (AU7+AV7)*Inputs!$D$13)/AO7","v":0.7},{"$f":"AC7-AP7*Inputs!$E$21/Inputs!$E$23","v":18.024000000000001},{"$f":"AD7-AP7*Inputs!$E$22/Inputs!$E$23","v":12.016},{"$f":"(AX7+AY7)*Inputs!$D$13","v":22.53},{"$f":"AO7*Inputs!$C$24-AZ7","v":45.336758112991305},{"$f":"BA7*(1-Inputs!$E$12)","v":22.668379056495652},{"$f":"BA7*Inputs!$E$12","v":22.668379056495652},{"$f":"AO7-SUM(AX7:AY7)-BA7","v":21.575753476996283},{"$f":"BD7*(1-Inputs!$E$11)","v":12.94545208619777},{"$f":"BD7*Inputs!$E$11","v":8.6303013907985129},{"$f":"SUM(AX7,AY7,BB7,BC7,BE7,BF7)","v":96.95251158998758},{"$f":"((AX7+AY7)*Inputs!$D$13 + (BB7+BC7)*Inputs!$D$12 + (BE7+BF7)*Inputs!$D$11)/BG7","v":0.7},{"$f":"AY7*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC7*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF7*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0)","v":8.6303013907985129},{"$f":"AY7*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC7*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF7*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0)","v":23.350189528247824},{"$f":"SUM(BI7:BJ7)","v":31.980490919046339},{"$f":"BE7/BG7","v":0.13352363826265914},{"$f":"BF7/BG7","v":8.9015758841772763E-2},{"$f":"BB7/BG7","v":0.2338090956566477},{"$f":"BC7/BG7","v":0.2338090956566477},{"$f":"AX7/BG7","v":0.18590544694936365},{"$f":"AY7/BG7","v":0.1239369646329091},{"$f":"BP7+BQ7","v":0.30984241158227277},{"$f":"SUM(BL7:BM7)-Inputs!$D$23","v":-2.4606028955681258E-3},{"$f":"SUM(BN7:BO7)-Inputs!$C$23","v":-7.3818086867045718E-3},{"$f":"SUM(BP7:BQ7)-Inputs!$E$24","v":9.8424115822727809E-3},{"$f":"BS7*Inputs!$D$30","v":-7.3818086867043768E-5},{"$f":"BT7*Inputs!$D$31","v":-8.8581704240454863E-4},{"$f":"BU7*Inputs!$D$32","v":6.8896881075909472E-4},{"$f":"SUMPRODUCT($BV7:$BX7,Inputs!$C$53:$E$53)","v":-7.3818086867043768E-5},{"$f":"SUMPRODUCT($BV7:$BX7,Inputs!$C$54:$E$54)","v":-4.0353887487318236E-4},{"$f":"SUMPRODUCT($BV7:$BX7,Inputs!$C$55:$E$55)","v":6.8896881075910729E-5},{"$f":"SQRT(BV7*BY7+BW7*BZ7+BX7*CA7)","v":6.4060793376605391E-4},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS7)*Inputs!$C$30+(Inputs!$C$23+BT7)*Inputs!$C$31+(Inputs!$E$24+BU7)*Inputs!$C$32","v":5.109842411582273E-2},{"$f":"BS7*Inputs!$C$30+BT7*Inputs!$C$31+BU7*Inputs!$C$32","v":9.8424115822730047E-5},{"$f":"U7-S7","v":-1.4051586888313606E-2},{"$f":"V7-T7","v":-1.4051586888313606E-2},{"$f":"-(CF7*H7+CG7*I7)/BG7","v":4.3479802610182404E-3},{"$f":"BU7*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61)","v":2.0669064322772841E-3},{"$f":"Inputs!$E$24","v":0.3}]
[null,null,2,{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BE7)","v":12.94545208619777},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BF7)","v":8.6303013907985129},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BB7)","v":22.668379056495652},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BC7)","v":22.668379056495652},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",AX7)","v":18.024000000000001},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",AY7)","v":12.016},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",SUM(D8:I8))","v":96.952511589987594},{"$f":"IF($J8=\"\",\"\",(H8+I8)/J8)","v":0.30984241158227271},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BI7)","v":8.6303013907985129},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",BJ7)","v":23.350189528247824},{"$f":"IF($C8-1 >Inputs!$C$38,\"\",L8+M8)","v":31.980490919046339},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",IF(MOD(C8,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},{"$f":"S8","v":0},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},{"$f":"U8","v":-1.4051586888313606E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",D8*(1+O8))","v":13.07272701334421},{"$f":"IF($C8 >Inputs!$C$38,\"\",E8*(1+P8))","v":8.715151342229472},{"$f":"IF($C8 >Inputs!$C$38,\"\",F8*(1+Q8))","v":22.041374791986037},{"$f":"IF($C8 >Inputs!$C$38,\"\",G8*(1+R8))","v":22.041374791986037},{"$f":"IF($C8 >Inputs!$C$38,\"\",H8*(1+S8))","v":18.024000000000001},{"$f":"IF($C8 >Inputs!$C$38,\"\",I8*(1+T8))","v":12.016},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(Y8:AD8))","v":95.910627939545762},{"$f":"IF($C8 >Inputs!$C$38,\"\",L8*(1+W8))","v":8.4658804539793806},{"$f":"IF($C8 >Inputs!$C$38,\"\",M8*(1+X8))","v":22.90533136359182},{"$f":"IF($C8 >Inputs!$C$38,\"\",AF8+AG8)","v":31.371211817571201},{"$f":"IF($C8 >Inputs!$C$38,\"\",AE8+AG8-M8)","v":95.465769774889765},{"$f":"IF($C8 >Inputs!$C$38,\"\",AG8-M8)","v":-0.44485816465600436},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C8 >Inputs!$C$38,\"\",-Inputs!$F$44*J8)","v":-0.484762557949938},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(AJ8:AM8))","v":-1.4296207226059423},{"$f":"IF($C8 >Inputs!$C$38,\"\",AE8+AN8)","v":94.481007216939815},{"$f":"-J8*Inputs!$F$48","v":-3.8781004635995042E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO8)","v":12.754935974286877},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO8)","v":8.503290649524585},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO8)","v":22.439239214023207},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO8)","v":22.439239214023207},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO8)","v":17.006581299049166},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO8)","v":11.337720866032777},{"$f":"IF($C8 >Inputs!$C$38,\"\",((AQ8+AR8)*Inputs!$D$11 + (AS8+AT8)*Inputs!$D$12 + (AU8+AV8)*Inputs!$D$13)/AO8)","v":0.70000000000000007},{"$f":"AC8-AP8*Inputs!$E$21/Inputs!$E$23","v":18.0472686027816},{"$f":"AD8-AP8*Inputs!$E$22/Inputs!$E$23","v":12.031512401854398},{"$f":"IF($C8 >Inputs!$C$38,\"\",(AX8+AY8)*Inputs!$D$13)","v":22.559085753477},{"$f":"IF($C8 >Inputs!$C$38,\"\",AO8*Inputs!$C$24-AZ8)","v":43.577619298380874},{"$f":"IF($C8 >Inputs!$C$38,\"\",BA8*(1-Inputs!$E$12))","v":21.788809649190437},{"$f":"IF($C8 >Inputs!$C$38,\"\",BA8*Inputs!$E$12)","v":21.788809649190437},{"$f":"IF($C8 >Inputs!$C$38,\"\",AO8-SUM(AX8:AY8)-BA8)","v":20.824606913922942},{"$f":"IF($C8 >Inputs!$C$38,\"\",BD8*(1-Inputs!$E$11))","v":12.494764148353765},{"$f":"IF($C8 >Inputs!$C$38,\"\",BD8*Inputs!$E$11)","v":8.3298427655691771},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(AX8,AY8,BB8,BC8,BE8,BF8))","v":94.48100721693983},{"$f":"IF($C8 >Inputs!$C$38,\"\",((AX8+AY8)*Inputs!$D$13 + (BB8+BC8)*Inputs!$D$12 + (BE8+BF8)*Inputs!$D$11)/BG8)","v":0.7},{"$f":"IF($C8 >Inputs!$C$38,\"\",AY8*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC8*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF8*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":8.3298427655691771},{"$f":"IF($C8 >Inputs!$C$38,\"\",AY8*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC8*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF8*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":22.925917226449616},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(BI8:BJ8))","v":31.255759992018795},{"$f":"IF($C8 >Inputs!$C$38,\"\",BE8/BG8)","v":0.13224630554227976},{"$f":"IF($C8 >Inputs!$C$38,\"\",BF8/BG8)","v":8.8164203694853185E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",BB8/BG8)","v":0.23061576385569951},{"$f":"IF($C8 >Inputs!$C$38,\"\",BC8/BG8)","v":0.23061576385569951},{"$f":"IF($C8 >Inputs!$C$38,\"\",AX8/BG8)","v":0.19101477783088072},{"$f":"IF($C8 >Inputs!$C$38,\"\",AY8/BG8)","v":0.12734318522058713},{"$f":"IF($C8 >Inputs!$C$38,\"\",BP8+BQ8)","v":0.31835796305146785},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(BL8:BM8)-Inputs!$D$23)","v":-4.5894907628670767E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(BN8:BO8)-Inputs!$C$23)","v":-1.3768472288600953E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUM(BP8:BQ8)-Inputs!$E$24)","v":1.8357963051467863E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",BS8*Inputs!$D$30)","v":-1.3768472288601229E-4},{"$f":"IF($C8 >Inputs!$C$38,\"\",BT8*Inputs!$D$31)","v":-1.6522166746321142E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",BU8*Inputs!$D$32)","v":1.2850574136027506E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUMPRODUCT($BV8:$BX8,Inputs!$C$53:$E$53))","v":-1.3768472288601229E-4},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUMPRODUCT($BV8:$BX8,Inputs!$C$54:$E$54))","v":-7.5267648511018886E-4},{"$f":"IF($C8 >Inputs!$C$38,\"\",SUMPRODUCT($BV8:$BX8,Inputs!$C$55:$E$55))","v":1.2850574136027081E-4},{"$f":"IF($C8 >Inputs!$C$38,\"\",SQRT(BV8*BY8+BW8*BZ8+BX8*CA8))","v":1.1948552120839896E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS8)*Inputs!$C$30+(Inputs!$C$23+BT8)*Inputs!$C$31+(Inputs!$E$24+BU8)*Inputs!$C$32","v":5.1183579630514675E-2},{"$f":"BS8*Inputs!$C$30+BT8*Inputs!$C$31+BU8*Inputs!$C$32","v":1.8357963051467293E-4},{"$f":"IF($C8 >Inputs!$C$38,\"\",IF(MOD($C8,Inputs!$E$32)=0,0,CF7+(U8-S8)))","v":-2.8103173776627213E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",IF(MOD($C8,Inputs!$E$32)=0,0,CG7+(V8-T8)))","v":-2.8103173776627213E-2},{"$f":"IF($C8 >Inputs!$C$38,\"\",-(CF8*H8+CG8*I8)/BG8)","v":8.9353338318192525E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",BU8*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":3.8551722408082514E-3},{"$f":"IF($C8 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,3,{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BE8)","v":12.494764148353765},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BF8)","v":8.3298427655691771},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BB8)","v":21.788809649190437},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BC8)","v":21.788809649190437},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",AX8)","v":18.0472686027816},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",AY8)","v":12.031512401854398},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",SUM(D9:I9))","v":94.481007216939815},0.31835796305146791,{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BI8)","v":8.3298427655691771},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",BJ8)","v":22.925917226449616},{"$f":"IF($C9-1 >Inputs!$C$38,\"\",L9+M9)","v":31.255759992018795},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",IF(MOD(C9,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",D9*(1+O9))","v":12.61760807733398},{"$f":"IF($C9 >Inputs!$C$38,\"\",E9*(1+P9))","v":8.4117387182226544},{"$f":"IF($C9 >Inputs!$C$38,\"\",F9*(1+Q9))","v":21.186134154194427},{"$f":"IF($C9 >Inputs!$C$38,\"\",G9*(1+R9))","v":21.186134154194427},{"$f":"IF($C9 >Inputs!$C$38,\"\",H9*(1+S9))","v":18.0472686027816},{"$f":"IF($C9 >Inputs!$C$38,\"\",I9*(1+T9))","v":12.031512401854398},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(Y9:AD9))","v":93.480396108581488},{"$f":"IF($C9 >Inputs!$C$38,\"\",L9*(1+W9))","v":8.1711460423549447},{"$f":"IF($C9 >Inputs!$C$38,\"\",M9*(1+X9))","v":22.489142122415625},{"$f":"IF($C9 >Inputs!$C$38,\"\",AF9+AG9)","v":30.66028816477057},{"$f":"IF($C9 >Inputs!$C$38,\"\",AE9+AG9-M9)","v":93.043621004547504},{"$f":"IF($C9 >Inputs!$C$38,\"\",AG9-M9)","v":-0.43677510403399111},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C9 >Inputs!$C$38,\"\",-Inputs!$F$44*J9)","v":-0.47240503608469908},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(AJ9:AM9))","v":-1.4091801401186901},{"$f":"IF($C9 >Inputs!$C$38,\"\",AE9+AN9)","v":92.071215968462795},{"$f":"-J9*Inputs!$F$48","v":-3.7792402886775926E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO9)","v":12.429614155742478},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO9)","v":8.2864094371616517},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO9)","v":21.866913792509912},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO9)","v":21.866913792509912},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO9)","v":16.572818874323303},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO9)","v":11.048545916215534},{"$f":"IF($C9 >Inputs!$C$38,\"\",((AQ9+AR9)*Inputs!$D$11 + (AS9+AT9)*Inputs!$D$12 + (AU9+AV9)*Inputs!$D$13)/AO9)","v":0.70000000000000007},{"$f":"AC9-AP9*Inputs!$E$21/Inputs!$E$23","v":18.069944044513665},{"$f":"AD9-AP9*Inputs!$E$22/Inputs!$E$23","v":12.046629363009108},{"$f":"IF($C9 >Inputs!$C$38,\"\",(AX9+AY9)*Inputs!$D$13)","v":22.587430055642081},{"$f":"IF($C9 >Inputs!$C$38,\"\",AO9*Inputs!$C$24-AZ9)","v":41.862421122281866},{"$f":"IF($C9 >Inputs!$C$38,\"\",BA9*(1-Inputs!$E$12))","v":20.931210561140933},{"$f":"IF($C9 >Inputs!$C$38,\"\",BA9*Inputs!$E$12)","v":20.931210561140933},{"$f":"IF($C9 >Inputs!$C$38,\"\",AO9-SUM(AX9:AY9)-BA9)","v":20.092221438658157},{"$f":"IF($C9 >Inputs!$C$38,\"\",BD9*(1-Inputs!$E$11))","v":12.055332863194893},{"$f":"IF($C9 >Inputs!$C$38,\"\",BD9*Inputs!$E$11)","v":8.036888575463264},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(AX9,AY9,BB9,BC9,BE9,BF9))","v":92.071215968462795},{"$f":"IF($C9 >Inputs!$C$38,\"\",((AX9+AY9)*Inputs!$D$13 + (BB9+BC9)*Inputs!$D$12 + (BE9+BF9)*Inputs!$D$11)/BG9)","v":0.69999999999999984},{"$f":"IF($C9 >Inputs!$C$38,\"\",AY9*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC9*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF9*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":8.036888575463264},{"$f":"IF($C9 >Inputs!$C$38,\"\",AY9*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC9*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF9*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":22.512234643579575},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(BI9:BJ9))","v":30.549123219042841},{"$f":"IF($C9 >Inputs!$C$38,\"\",BE9/BG9)","v":0.13093487184229449},{"$f":"IF($C9 >Inputs!$C$38,\"\",BF9/BG9)","v":8.728991456152968E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",BB9/BG9)","v":0.22733717960573599},{"$f":"IF($C9 >Inputs!$C$38,\"\",BC9/BG9)","v":0.22733717960573599},{"$f":"IF($C9 >Inputs!$C$38,\"\",AX9/BG9)","v":0.19626051263082236},{"$f":"IF($C9 >Inputs!$C$38,\"\",AY9/BG9)","v":0.13084034175388154},{"$f":"IF($C9 >Inputs!$C$38,\"\",BP9+BQ9)","v":0.32710085438470393},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(BL9:BM9)-Inputs!$D$23)","v":-6.7752135961758608E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(BN9:BO9)-Inputs!$C$23)","v":-2.0325640788527999E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUM(BP9:BQ9)-Inputs!$E$24)","v":2.7100854384703943E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",BS9*Inputs!$D$30)","v":-2.0325640788527581E-4},{"$f":"IF($C9 >Inputs!$C$38,\"\",BT9*Inputs!$D$31)","v":-2.4390768946233599E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",BU9*Inputs!$D$32)","v":1.8970598069292762E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUMPRODUCT($BV9:$BX9,Inputs!$C$53:$E$53))","v":-2.0325640788527581E-4},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUMPRODUCT($BV9:$BX9,Inputs!$C$54:$E$54))","v":-1.1111350297728665E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",SUMPRODUCT($BV9:$BX9,Inputs!$C$55:$E$55))","v":1.897059806929243E-4},{"$f":"IF($C9 >Inputs!$C$38,\"\",SQRT(BV9*BY9+BW9*BZ9+BX9*CA9))","v":1.7638992421277104E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS9)*Inputs!$C$30+(Inputs!$C$23+BT9)*Inputs!$C$31+(Inputs!$E$24+BU9)*Inputs!$C$32","v":5.1271008543847037E-2},{"$f":"BS9*Inputs!$C$30+BT9*Inputs!$C$31+BU9*Inputs!$C$32","v":2.7100854384703933E-4},{"$f":"IF($C9 >Inputs!$C$38,\"\",IF(MOD($C9,Inputs!$E$32)=0,0,CF8+(U9-S9)))","v":-4.2154760664940817E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",IF(MOD($C9,Inputs!$E$32)=0,0,CG8+(V9-T9)))","v":-4.2154760664940817E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",-(CF9*H9+CG9*I9)/BG9)","v":1.3771554996926672E-2},{"$f":"IF($C9 >Inputs!$C$38,\"\",BU9*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":5.6911794207878284E-3},{"$f":"IF($C9 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,4,{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BE9)","v":12.055332863194893},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BF9)","v":8.036888575463264},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BB9)","v":20.931210561140933},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BC9)","v":20.931210561140933},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",AX9)","v":18.069944044513665},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",AY9)","v":12.046629363009108},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",SUM(D10:I10))","v":92.071215968462781},0.32710085438470393,{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BI9)","v":8.036888575463264},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",BJ9)","v":22.512234643579575},{"$f":"IF($C10-1 >Inputs!$C$38,\"\",L10+M10)","v":30.549123219042841},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",IF(MOD(C10,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",D10*(1+O10))","v":12.173856465280995},{"$f":"IF($C10 >Inputs!$C$38,\"\",E10*(1+P10))","v":8.1159043101873323},{"$f":"IF($C10 >Inputs!$C$38,\"\",F10*(1+Q10))","v":20.352256139632644},{"$f":"IF($C10 >Inputs!$C$38,\"\",G10*(1+R10))","v":20.352256139632644},{"$f":"IF($C10 >Inputs!$C$38,\"\",H10*(1+S10))","v":18.069944044513665},{"$f":"IF($C10 >Inputs!$C$38,\"\",I10*(1+T10))","v":12.046629363009108},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(Y10:AD10))","v":91.110846462256376},{"$f":"IF($C10 >Inputs!$C$38,\"\",L10*(1+W10))","v":7.8837730944561306},{"$f":"IF($C10 >Inputs!$C$38,\"\",M10*(1+X10))","v":22.083340849217315},{"$f":"IF($C10 >Inputs!$C$38,\"\",AF10+AG10)","v":29.967113943673446},{"$f":"IF($C10 >Inputs!$C$38,\"\",AE10+AG10-M10)","v":90.681952667894109},{"$f":"IF($C10 >Inputs!$C$38,\"\",AG10-M10)","v":-0.42889379436225994},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C10 >Inputs!$C$38,\"\",-Inputs!$F$44*J10)","v":-0.46035607984231391},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(AJ10:AM10))","v":-1.3892498742045738},{"$f":"IF($C10 >Inputs!$C$38,\"\",AE10+AN10)","v":89.721596588051796},{"$f":"-J10*Inputs!$F$48","v":-3.6828486387385111E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO10)","v":12.112415539386992},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO10)","v":8.0749436929246627},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO10)","v":21.308879189662299},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO10)","v":21.308879189662299},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO10)","v":16.149887385849322},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO10)","v":10.766591590566215},{"$f":"IF($C10 >Inputs!$C$38,\"\",((AQ10+AR10)*Inputs!$D$11 + (AS10+AT10)*Inputs!$D$12 + (AU10+AV10)*Inputs!$D$13)/AO10)","v":0.7},{"$f":"AC10-AP10*Inputs!$E$21/Inputs!$E$23","v":18.092041136346097},{"$f":"AD10-AP10*Inputs!$E$22/Inputs!$E$23","v":12.061360757564062},{"$f":"IF($C10 >Inputs!$C$38,\"\",(AX10+AY10)*Inputs!$D$13)","v":22.615051420432618},{"$f":"IF($C10 >Inputs!$C$38,\"\",AO10*Inputs!$C$24-AZ10)","v":40.190066191203641},{"$f":"IF($C10 >Inputs!$C$38,\"\",BA10*(1-Inputs!$E$12))","v":20.095033095601821},{"$f":"IF($C10 >Inputs!$C$38,\"\",BA10*Inputs!$E$12)","v":20.095033095601821},{"$f":"IF($C10 >Inputs!$C$38,\"\",AO10-SUM(AX10:AY10)-BA10)","v":19.378128502937997},{"$f":"IF($C10 >Inputs!$C$38,\"\",BD10*(1-Inputs!$E$11))","v":11.626877101762798},{"$f":"IF($C10 >Inputs!$C$38,\"\",BD10*Inputs!$E$11)","v":7.7512514011751996},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(AX10,AY10,BB10,BC10,BE10,BF10))","v":89.721596588051796},{"$f":"IF($C10 >Inputs!$C$38,\"\",((AX10+AY10)*Inputs!$D$13 + (BB10+BC10)*Inputs!$D$12 + (BE10+BF10)*Inputs!$D$11)/BG10)","v":0.70000000000000007},{"$f":"IF($C10 >Inputs!$C$38,\"\",AY10*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC10*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF10*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":7.7512514011751996},{"$f":"IF($C10 >Inputs!$C$38,\"\",AY10*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC10*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF10*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":22.10887730536497},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(BI10:BJ10))","v":29.86012870654017},{"$f":"IF($C10 >Inputs!$C$38,\"\",BE10/BG10)","v":0.12958838834697181},{"$f":"IF($C10 >Inputs!$C$38,\"\",BF10/BG10)","v":8.6392258897981231E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",BB10/BG10)","v":0.22397097086742962},{"$f":"IF($C10 >Inputs!$C$38,\"\",BC10/BG10)","v":0.22397097086742962},{"$f":"IF($C10 >Inputs!$C$38,\"\",AX10/BG10)","v":0.20164644661211267},{"$f":"IF($C10 >Inputs!$C$38,\"\",AY10/BG10)","v":0.13443096440807509},{"$f":"IF($C10 >Inputs!$C$38,\"\",BP10+BQ10)","v":0.33607741102018773},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(BL10:BM10)-Inputs!$D$23)","v":-9.0193527550470054E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(BN10:BO10)-Inputs!$C$23)","v":-2.7058058265140739E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUM(BP10:BQ10)-Inputs!$E$24)","v":3.6077411020187744E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",BS10*Inputs!$D$30)","v":-2.7058058265141017E-4},{"$f":"IF($C10 >Inputs!$C$38,\"\",BT10*Inputs!$D$31)","v":-3.2469669918168886E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",BU10*Inputs!$D$32)","v":2.5254187714131423E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUMPRODUCT($BV10:$BX10,Inputs!$C$53:$E$53))","v":-2.7058058265141017E-4},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUMPRODUCT($BV10:$BX10,Inputs!$C$54:$E$54))","v":-1.4791738518276892E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",SUMPRODUCT($BV10:$BX10,Inputs!$C$55:$E$55))","v":2.525418771413203E-4},{"$f":"IF($C10 >Inputs!$C$38,\"\",SQRT(BV10*BY10+BW10*BZ10+BX10*CA10))","v":2.3481517244104415E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS10)*Inputs!$C$30+(Inputs!$C$23+BT10)*Inputs!$C$31+(Inputs!$E$24+BU10)*Inputs!$C$32","v":5.1360774110201873E-2},{"$f":"BS10*Inputs!$C$30+BT10*Inputs!$C$31+BU10*Inputs!$C$32","v":3.6077411020188008E-4},{"$f":"IF($C10 >Inputs!$C$38,\"\",IF(MOD($C10,Inputs!$E$32)=0,0,CF9+(U10-S10)))","v":-5.6206347553254425E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",IF(MOD($C10,Inputs!$E$32)=0,0,CG9+(V10-T10)))","v":-5.6206347553254425E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",-(CF10*H10+CG10*I10)/BG10)","v":1.8866612459298868E-2},{"$f":"IF($C10 >Inputs!$C$38,\"\",BU10*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":7.576256314239427E-3},{"$f":"IF($C10 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,5,{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BE10)","v":11.626877101762798},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BF10)","v":7.7512514011751996},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BB10)","v":20.095033095601821},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BC10)","v":20.095033095601821},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",AX10)","v":18.092041136346097},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",AY10)","v":12.061360757564062},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",SUM(D11:I11))","v":89.721596588051796},0.33607741102018773,{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BI10)","v":7.7512514011751996},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",BJ10)","v":22.10887730536497},{"$f":"IF($C11-1 >Inputs!$C$38,\"\",L11+M11)","v":29.86012870654017},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",IF(MOD(C11,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",D11*(1+O11))","v":11.741188284270299},{"$f":"IF($C11 >Inputs!$C$38,\"\",E11*(1+P11))","v":7.8274588561801997},{"$f":"IF($C11 >Inputs!$C$38,\"\",F11*(1+Q11))","v":19.539207228432296},{"$f":"IF($C11 >Inputs!$C$38,\"\",G11*(1+R11))","v":19.539207228432296},{"$f":"IF($C11 >Inputs!$C$38,\"\",H11*(1+S11))","v":18.092041136346097},{"$f":"IF($C11 >Inputs!$C$38,\"\",I11*(1+T11))","v":12.061360757564062},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(Y11:AD11))","v":88.800463491225244},{"$f":"IF($C11 >Inputs!$C$38,\"\",L11*(1+W11))","v":7.6035777616125477},{"$f":"IF($C11 >Inputs!$C$38,\"\",M11*(1+X11))","v":21.687668108378745},{"$f":"IF($C11 >Inputs!$C$38,\"\",AF11+AG11)","v":29.291245869991293},{"$f":"IF($C11 >Inputs!$C$38,\"\",AE11+AG11-M11)","v":88.379254294239018},{"$f":"IF($C11 >Inputs!$C$38,\"\",AG11-M11)","v":-0.42120919698622572},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C11 >Inputs!$C$38,\"\",-Inputs!$F$44*J11)","v":-0.448607982940259},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(AJ11:AM11))","v":-1.3698171799264847},{"$f":"IF($C11 >Inputs!$C$38,\"\",AE11+AN11)","v":87.430646311298759},{"$f":"-J11*Inputs!$F$48","v":-3.5888638635220717E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO11)","v":11.803137252025333},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO11)","v":7.868758168016889},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO11)","v":20.764778498933453},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO11)","v":20.764778498933453},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO11)","v":15.737516336033776},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO11)","v":10.491677557355851},{"$f":"IF($C11 >Inputs!$C$38,\"\",((AQ11+AR11)*Inputs!$D$11 + (AS11+AT11)*Inputs!$D$12 + (AU11+AV11)*Inputs!$D$13)/AO11)","v":0.7},{"$f":"AC11-AP11*Inputs!$E$21/Inputs!$E$23","v":18.113574319527231},{"$f":"AD11-AP11*Inputs!$E$22/Inputs!$E$23","v":12.075716213018151},{"$f":"IF($C11 >Inputs!$C$38,\"\",(AX11+AY11)*Inputs!$D$13)","v":22.641967899409035},{"$f":"IF($C11 >Inputs!$C$38,\"\",AO11*Inputs!$C$24-AZ11)","v":38.559484518500085},{"$f":"IF($C11 >Inputs!$C$38,\"\",BA11*(1-Inputs!$E$12))","v":19.279742259250042},{"$f":"IF($C11 >Inputs!$C$38,\"\",BA11*Inputs!$E$12)","v":19.279742259250042},{"$f":"IF($C11 >Inputs!$C$38,\"\",AO11-SUM(AX11:AY11)-BA11)","v":18.681871260253288},{"$f":"IF($C11 >Inputs!$C$38,\"\",BD11*(1-Inputs!$E$11))","v":11.209122756151972},{"$f":"IF($C11 >Inputs!$C$38,\"\",BD11*Inputs!$E$11)","v":7.4727485041013155},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(AX11,AY11,BB11,BC11,BE11,BF11))","v":87.430646311298759},{"$f":"IF($C11 >Inputs!$C$38,\"\",((AX11+AY11)*Inputs!$D$13 + (BB11+BC11)*Inputs!$D$12 + (BE11+BF11)*Inputs!$D$11)/BG11)","v":0.7},{"$f":"IF($C11 >Inputs!$C$38,\"\",AY11*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC11*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF11*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":7.4727485041013155},{"$f":"IF($C11 >Inputs!$C$38,\"\",AY11*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC11*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF11*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":21.715587342643172},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(BI11:BJ11))","v":29.188335846744486},{"$f":"IF($C11 >Inputs!$C$38,\"\",BE11/BG11)","v":0.12820587779074219},{"$f":"IF($C11 >Inputs!$C$38,\"\",BF11/BG11)","v":8.5470585193828122E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",BB11/BG11)","v":0.22051469447685532},{"$f":"IF($C11 >Inputs!$C$38,\"\",BC11/BG11)","v":0.22051469447685532},{"$f":"IF($C11 >Inputs!$C$38,\"\",AX11/BG11)","v":0.20717648883703144},{"$f":"IF($C11 >Inputs!$C$38,\"\",AY11/BG11)","v":0.13811765922468758},{"$f":"IF($C11 >Inputs!$C$38,\"\",BP11+BQ11)","v":0.34529414806171899},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(BL11:BM11)-Inputs!$D$23)","v":-1.1323537015429708E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(BN11:BO11)-Inputs!$C$23)","v":-3.3970611046289345E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUM(BP11:BQ11)-Inputs!$E$24)","v":4.5294148061718997E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",BS11*Inputs!$D$30)","v":-3.3970611046289122E-4},{"$f":"IF($C11 >Inputs!$C$38,\"\",BT11*Inputs!$D$31)","v":-4.0764733255547209E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",BU11*Inputs!$D$32)","v":3.17059036432033E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUMPRODUCT($BV11:$BX11,Inputs!$C$53:$E$53))","v":-3.3970611046289122E-4},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUMPRODUCT($BV11:$BX11,Inputs!$C$54:$E$54))","v":-1.8570600705304901E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",SUMPRODUCT($BV11:$BX11,Inputs!$C$55:$E$55))","v":3.1705903643202554E-4},{"$f":"IF($C11 >Inputs!$C$38,\"\",SQRT(BV11*BY11+BW11*BZ11+BX11*CA11))","v":2.9480367041114339E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS11)*Inputs!$C$30+(Inputs!$C$23+BT11)*Inputs!$C$31+(Inputs!$E$24+BU11)*Inputs!$C$32","v":5.145294148061718E-2},{"$f":"BS11*Inputs!$C$30+BT11*Inputs!$C$31+BU11*Inputs!$C$32","v":4.5294148061718505E-4},{"$f":"IF($C11 >Inputs!$C$38,\"\",IF(MOD($C11,Inputs!$E$32)=0,0,CF10+(U11-S11)))","v":-7.0257934441568026E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",IF(MOD($C11,Inputs!$E$32)=0,0,CG10+(V11-T11)))","v":-7.0257934441568026E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",-(CF11*H11+CG11*I11)/BG11)","v":2.4230814054714531E-2},{"$f":"IF($C11 >Inputs!$C$38,\"\",BU11*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":9.5117710929609901E-3},{"$f":"IF($C11 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,6,{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BE11)","v":11.209122756151972},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BF11)","v":7.4727485041013155},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BB11)","v":19.279742259250042},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BC11)","v":19.279742259250042},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",AX11)","v":18.113574319527231},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",AY11)","v":12.075716213018151},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",SUM(D12:I12))","v":87.430646311298759},0.34529414806171904,{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BI11)","v":7.4727485041013155},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",BJ11)","v":21.715587342643172},{"$f":"IF($C12-1 >Inputs!$C$38,\"\",L12+M12)","v":29.188335846744486},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",IF(MOD(C12,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":-8.4309521329881634E-2},-8.4309521329881634E-2,{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",D12*(1+O12))","v":11.319326731468198},{"$f":"IF($C12 >Inputs!$C$38,\"\",E12*(1+P12))","v":7.5462178209788},{"$f":"IF($C12 >Inputs!$C$38,\"\",F12*(1+Q12))","v":18.746467225112475},{"$f":"IF($C12 >Inputs!$C$38,\"\",G12*(1+R12))","v":18.746467225112475},{"$f":"IF($C12 >Inputs!$C$38,\"\",H12*(1+S12))","v":16.586427539074652},{"$f":"IF($C12 >Inputs!$C$38,\"\",I12*(1+T12))","v":11.057618359383099},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(Y12:AD12))","v":84.002524901129703},{"$f":"IF($C12 >Inputs!$C$38,\"\",L12*(1+W12))","v":7.3303807866809132},{"$f":"IF($C12 >Inputs!$C$38,\"\",M12*(1+X12))","v":21.301870943554043},{"$f":"IF($C12 >Inputs!$C$38,\"\",AF12+AG12)","v":28.632251730234955},{"$f":"IF($C12 >Inputs!$C$38,\"\",AE12+AG12-M12)","v":83.588808502040564},{"$f":"IF($C12 >Inputs!$C$38,\"\",AG12-M12)","v":-0.41371639908912883},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C12 >Inputs!$C$38,\"\",-Inputs!$F$44*J12)","v":-0.43715323155649383},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(AJ12:AM12))","v":-1.3508696306456227},{"$f":"IF($C12 >Inputs!$C$38,\"\",AE12+AN12)","v":82.651655270484085},{"$f":"-J12*Inputs!$F$48","v":-3.4972258524519503E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO12)","v":11.157973461515352},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO12)","v":7.4386489743435682},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO12)","v":19.629768126739968},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO12)","v":19.629768126739968},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO12)","v":14.877297948687135},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO12)","v":9.9181986324580897},{"$f":"IF($C12 >Inputs!$C$38,\"\",((AQ12+AR12)*Inputs!$D$11 + (AS12+AT12)*Inputs!$D$12 + (AU12+AV12)*Inputs!$D$13)/AO12)","v":0.7},{"$f":"AC12-AP12*Inputs!$E$21/Inputs!$E$23","v":16.607410894189364},{"$f":"AD12-AP12*Inputs!$E$22/Inputs!$E$23","v":11.071607262792908},{"$f":"IF($C12 >Inputs!$C$38,\"\",(AX12+AY12)*Inputs!$D$13)","v":20.759263617736707},{"$f":"IF($C12 >Inputs!$C$38,\"\",AO12*Inputs!$C$24-AZ12)","v":37.096895071602148},{"$f":"IF($C12 >Inputs!$C$38,\"\",BA12*(1-Inputs!$E$12))","v":18.548447535801074},{"$f":"IF($C12 >Inputs!$C$38,\"\",BA12*Inputs!$E$12)","v":18.548447535801074},{"$f":"IF($C12 >Inputs!$C$38,\"\",AO12-SUM(AX12:AY12)-BA12)","v":17.875742041899663},{"$f":"IF($C12 >Inputs!$C$38,\"\",BD12*(1-Inputs!$E$11))","v":10.725445225139797},{"$f":"IF($C12 >Inputs!$C$38,\"\",BD12*Inputs!$E$11)","v":7.1502968167598659},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(AX12,AY12,BB12,BC12,BE12,BF12))","v":82.651655270484071},{"$f":"IF($C12 >Inputs!$C$38,\"\",((AX12+AY12)*Inputs!$D$13 + (BB12+BC12)*Inputs!$D$12 + (BE12+BF12)*Inputs!$D$11)/BG12)","v":0.70000000000000007},{"$f":"IF($C12 >Inputs!$C$38,\"\",AY12*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC12*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF12*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":7.1502968167598659},{"$f":"IF($C12 >Inputs!$C$38,\"\",AY12*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC12*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF12*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":20.345831030693446},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(BI12:BJ12))","v":27.496127847453312},{"$f":"IF($C12 >Inputs!$C$38,\"\",BE12/BG12)","v":0.12976685330789722},{"$f":"IF($C12 >Inputs!$C$38,\"\",BF12/BG12)","v":8.6511235538598172E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",BB12/BG12)","v":0.22441713326974294},{"$f":"IF($C12 >Inputs!$C$38,\"\",BC12/BG12)","v":0.22441713326974294},{"$f":"IF($C12 >Inputs!$C$38,\"\",AX12/BG12)","v":0.20093258676841136},{"$f":"IF($C12 >Inputs!$C$38,\"\",AY12/BG12)","v":0.13395505784560754},{"$f":"IF($C12 >Inputs!$C$38,\"\",BP12+BQ12)","v":0.33488764461401888},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(BL12:BM12)-Inputs!$D$23)","v":-8.7219111535046245E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(BN12:BO12)-Inputs!$C$23)","v":-2.6165733460514096E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUM(BP12:BQ12)-Inputs!$E$24)","v":3.4887644614018887E-2},{"$f":"IF($C12 >Inputs!$C$38,\"\",BS12*Inputs!$D$30)","v":-2.6165733460513873E-4},{"$f":"IF($C12 >Inputs!$C$38,\"\",BT12*Inputs!$D$31)","v":-3.1398880152616912E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",BU12*Inputs!$D$32)","v":2.4421351229813224E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUMPRODUCT($BV12:$BX12,Inputs!$C$53:$E$53))","v":-2.6165733460513873E-4},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUMPRODUCT($BV12:$BX12,Inputs!$C$54:$E$54))","v":-1.4303934291747657E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",SUMPRODUCT($BV12:$BX12,Inputs!$C$55:$E$55))","v":2.4421351229813888E-4},{"$f":"IF($C12 >Inputs!$C$38,\"\",SQRT(BV12*BY12+BW12*BZ12+BX12*CA12))","v":2.2707140159028173E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS12)*Inputs!$C$30+(Inputs!$C$23+BT12)*Inputs!$C$31+(Inputs!$E$24+BU12)*Inputs!$C$32","v":5.1348876446140196E-2},{"$f":"BS12*Inputs!$C$30+BT12*Inputs!$C$31+BU12*Inputs!$C$32","v":3.4887644614019523E-4},{"$f":"IF($C12 >Inputs!$C$38,\"\",IF(MOD($C12,Inputs!$E$32)=0,0,CF11+(U12-S12)))","v":0},{"$f":"IF($C12 >Inputs!$C$38,\"\",IF(MOD($C12,Inputs!$E$32)=0,0,CG11+(V12-T12)))","v":0},{"$f":"IF($C12 >Inputs!$C$38,\"\",-(CF12*H12+CG12*I12)/BG12)","v":0},{"$f":"IF($C12 >Inputs!$C$38,\"\",BU12*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":7.3264053689439668E-3},{"$f":"IF($C12 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,7,{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BE12)","v":10.725445225139797},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BF12)","v":7.1502968167598659},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BB12)","v":18.548447535801074},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BC12)","v":18.548447535801074},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",AX12)","v":16.607410894189364},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",AY12)","v":11.071607262792908},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",SUM(D13:I13))","v":82.651655270484085},0.33488764461401888,{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BI12)","v":7.1502968167598659},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",BJ12)","v":20.345831030693446},{"$f":"IF($C13-1 >Inputs!$C$38,\"\",L13+M13)","v":27.496127847453312},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",IF(MOD(C13,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",D13*(1+O13))","v":10.830893860734239},{"$f":"IF($C13 >Inputs!$C$38,\"\",E13*(1+P13))","v":7.2205959071561612},{"$f":"IF($C13 >Inputs!$C$38,\"\",F13*(1+Q13))","v":18.035400013700126},{"$f":"IF($C13 >Inputs!$C$38,\"\",G13*(1+R13))","v":18.035400013700126},{"$f":"IF($C13 >Inputs!$C$38,\"\",H13*(1+S13))","v":16.607410894189364},{"$f":"IF($C13 >Inputs!$C$38,\"\",I13*(1+T13))","v":11.071607262792908},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(Y13:AD13))","v":81.801307952272921},{"$f":"IF($C13 >Inputs!$C$38,\"\",L13*(1+W13))","v":7.0140723156781331},{"$f":"IF($C13 >Inputs!$C$38,\"\",M13*(1+X13))","v":19.958210662997242},{"$f":"IF($C13 >Inputs!$C$38,\"\",AF13+AG13)","v":26.972282978675373},{"$f":"IF($C13 >Inputs!$C$38,\"\",AE13+AG13-M13)","v":81.413687584576721},{"$f":"IF($C13 >Inputs!$C$38,\"\",AG13-M13)","v":-0.38762036769620423},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C13 >Inputs!$C$38,\"\",-Inputs!$F$44*J13)","v":-0.41325827635242041},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(AJ13:AM13))","v":-1.3008786440486246},{"$f":"IF($C13 >Inputs!$C$38,\"\",AE13+AN13)","v":80.500429308224298},{"$f":"-J13*Inputs!$F$48","v":-3.3060662108193632E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO13)","v":10.86755795661028},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO13)","v":7.2450386377401879},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO13)","v":19.118851960703271},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO13)","v":19.118851960703271},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO13)","v":14.490077275480374},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO13)","v":9.6600515169869148},{"$f":"IF($C13 >Inputs!$C$38,\"\",((AQ13+AR13)*Inputs!$D$11 + (AS13+AT13)*Inputs!$D$12 + (AU13+AV13)*Inputs!$D$13)/AO13)","v":0.70000000000000007},{"$f":"AC13-AP13*Inputs!$E$21/Inputs!$E$23","v":16.627247291454282},{"$f":"AD13-AP13*Inputs!$E$22/Inputs!$E$23","v":11.084831527636185},{"$f":"IF($C13 >Inputs!$C$38,\"\",(AX13+AY13)*Inputs!$D$13)","v":20.784059114317849},{"$f":"IF($C13 >Inputs!$C$38,\"\",AO13*Inputs!$C$24-AZ13)","v":35.566241401439157},{"$f":"IF($C13 >Inputs!$C$38,\"\",BA13*(1-Inputs!$E$12))","v":17.783120700719579},{"$f":"IF($C13 >Inputs!$C$38,\"\",BA13*Inputs!$E$12)","v":17.783120700719579},{"$f":"IF($C13 >Inputs!$C$38,\"\",AO13-SUM(AX13:AY13)-BA13)","v":17.222109087694676},{"$f":"IF($C13 >Inputs!$C$38,\"\",BD13*(1-Inputs!$E$11))","v":10.333265452616805},{"$f":"IF($C13 >Inputs!$C$38,\"\",BD13*Inputs!$E$11)","v":6.8888436350778708},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(AX13,AY13,BB13,BC13,BE13,BF13))","v":80.500429308224298},{"$f":"IF($C13 >Inputs!$C$38,\"\",((AX13+AY13)*Inputs!$D$13 + (BB13+BC13)*Inputs!$D$12 + (BE13+BF13)*Inputs!$D$11)/BG13)","v":0.7},{"$f":"IF($C13 >Inputs!$C$38,\"\",AY13*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC13*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF13*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":6.8888436350778708},{"$f":"IF($C13 >Inputs!$C$38,\"\",AY13*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC13*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF13*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":19.976391877995972},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(BI13:BJ13))","v":26.865235513073841},{"$f":"IF($C13 >Inputs!$C$38,\"\",BE13/BG13)","v":0.12836286143335027},{"$f":"IF($C13 >Inputs!$C$38,\"\",BF13/BG13)","v":8.5575240955566859E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",BB13/BG13)","v":0.22090715358337565},{"$f":"IF($C13 >Inputs!$C$38,\"\",BC13/BG13)","v":0.22090715358337565},{"$f":"IF($C13 >Inputs!$C$38,\"\",AX13/BG13)","v":0.20654855426659899},{"$f":"IF($C13 >Inputs!$C$38,\"\",AY13/BG13)","v":0.13769903617773263},{"$f":"IF($C13 >Inputs!$C$38,\"\",BP13+BQ13)","v":0.34424759044433162},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(BL13:BM13)-Inputs!$D$23)","v":-1.1061897611082894E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(BN13:BO13)-Inputs!$C$23)","v":-3.3185692833248681E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUM(BP13:BQ13)-Inputs!$E$24)","v":4.424759044433163E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",BS13*Inputs!$D$30)","v":-3.3185692833248679E-4},{"$f":"IF($C13 >Inputs!$C$38,\"\",BT13*Inputs!$D$31)","v":-3.9822831399898414E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",BU13*Inputs!$D$32)","v":3.0973313311032143E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUMPRODUCT($BV13:$BX13,Inputs!$C$53:$E$53))","v":-3.3185692833248679E-4},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUMPRODUCT($BV13:$BX13,Inputs!$C$54:$E$54))","v":-1.8141512082175916E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",SUMPRODUCT($BV13:$BX13,Inputs!$C$55:$E$55))","v":3.0973313311032568E-4},{"$f":"IF($C13 >Inputs!$C$38,\"\",SQRT(BV13*BY13+BW13*BZ13+BX13*CA13))","v":2.8799199517039989E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS13)*Inputs!$C$30+(Inputs!$C$23+BT13)*Inputs!$C$31+(Inputs!$E$24+BU13)*Inputs!$C$32","v":5.1442475904443313E-2},{"$f":"BS13*Inputs!$C$30+BT13*Inputs!$C$31+BU13*Inputs!$C$32","v":4.4247590444331918E-4},{"$f":"IF($C13 >Inputs!$C$38,\"\",IF(MOD($C13,Inputs!$E$32)=0,0,CF12+(U13-S13)))","v":-1.4051586888313606E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",IF(MOD($C13,Inputs!$E$32)=0,0,CG12+(V13-T13)))","v":-1.4051586888313606E-2},{"$f":"IF($C13 >Inputs!$C$38,\"\",-(CF13*H13+CG13*I13)/BG13)","v":4.8314540923362634E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",BU13*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":9.291993993309643E-3},{"$f":"IF($C13 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,8,{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BE13)","v":10.333265452616805},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BF13)","v":6.8888436350778708},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BB13)","v":17.783120700719579},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BC13)","v":17.783120700719579},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",AX13)","v":16.627247291454282},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",AY13)","v":11.084831527636185},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",SUM(D14:I14))","v":80.500429308224298},0.34424759044433156,{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BI13)","v":6.8888436350778708},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",BJ13)","v":19.976391877995972},{"$f":"IF($C14-1 >Inputs!$C$38,\"\",L14+M14)","v":26.865235513073841},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",IF(MOD(C14,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",D14*(1+O14))","v":10.434858320823302},{"$f":"IF($C14 >Inputs!$C$38,\"\",E14*(1+P14))","v":6.9565722138822021},{"$f":"IF($C14 >Inputs!$C$38,\"\",F14*(1+Q14))","v":17.291242014208674},{"$f":"IF($C14 >Inputs!$C$38,\"\",G14*(1+R14))","v":17.291242014208674},{"$f":"IF($C14 >Inputs!$C$38,\"\",H14*(1+S14))","v":16.627247291454282},{"$f":"IF($C14 >Inputs!$C$38,\"\",I14*(1+T14))","v":11.084831527636185},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(Y14:AD14))","v":79.685993382213326},{"$f":"IF($C14 >Inputs!$C$38,\"\",L14*(1+W14))","v":6.7576002320041786},{"$f":"IF($C14 >Inputs!$C$38,\"\",M14*(1+X14))","v":19.59580991241733},{"$f":"IF($C14 >Inputs!$C$38,\"\",AF14+AG14)","v":26.35341014442151},{"$f":"IF($C14 >Inputs!$C$38,\"\",AE14+AG14-M14)","v":79.305411416634684},{"$f":"IF($C14 >Inputs!$C$38,\"\",AG14-M14)","v":-0.38058196557864221},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C14 >Inputs!$C$38,\"\",-Inputs!$F$44*J14)","v":-0.40250214654112149},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(AJ14:AM14))","v":-1.2830841121197638},{"$f":"IF($C14 >Inputs!$C$38,\"\",AE14+AN14)","v":78.402909270093559},{"$f":"-J14*Inputs!$F$48","v":-3.2200171723289719E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO14)","v":10.584392751462632},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO14)","v":7.0562618343084216},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO14)","v":18.620690951647219},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO14)","v":18.620690951647219},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO14)","v":14.11252366861684},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO14)","v":9.4083491124112264},{"$f":"IF($C14 >Inputs!$C$38,\"\",((AQ14+AR14)*Inputs!$D$11 + (AS14+AT14)*Inputs!$D$12 + (AU14+AV14)*Inputs!$D$13)/AO14)","v":0.7},{"$f":"AC14-AP14*Inputs!$E$21/Inputs!$E$23","v":16.646567394488255},{"$f":"AD14-AP14*Inputs!$E$22/Inputs!$E$23","v":11.097711596325501},{"$f":"IF($C14 >Inputs!$C$38,\"\",(AX14+AY14)*Inputs!$D$13)","v":20.808209243110316},{"$f":"IF($C14 >Inputs!$C$38,\"\",AO14*Inputs!$C$24-AZ14)","v":34.073827245955172},{"$f":"IF($C14 >Inputs!$C$38,\"\",BA14*(1-Inputs!$E$12))","v":17.036913622977586},{"$f":"IF($C14 >Inputs!$C$38,\"\",BA14*Inputs!$E$12)","v":17.036913622977586},{"$f":"IF($C14 >Inputs!$C$38,\"\",AO14-SUM(AX14:AY14)-BA14)","v":16.584803033324633},{"$f":"IF($C14 >Inputs!$C$38,\"\",BD14*(1-Inputs!$E$11))","v":9.9508818199947786},{"$f":"IF($C14 >Inputs!$C$38,\"\",BD14*Inputs!$E$11)","v":6.6339212133298533},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(AX14,AY14,BB14,BC14,BE14,BF14))","v":78.402909270093559},{"$f":"IF($C14 >Inputs!$C$38,\"\",((AX14+AY14)*Inputs!$D$13 + (BB14+BC14)*Inputs!$D$12 + (BE14+BF14)*Inputs!$D$11)/BG14)","v":0.7},{"$f":"IF($C14 >Inputs!$C$38,\"\",AY14*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC14*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF14*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":6.6339212133298533},{"$f":"IF($C14 >Inputs!$C$38,\"\",AY14*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC14*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF14*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":19.616168407814293},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(BI14:BJ14))","v":26.250089621144145},{"$f":"IF($C14 >Inputs!$C$38,\"\",BE14/BG14)","v":0.12691980326539359},{"$f":"IF($C14 >Inputs!$C$38,\"\",BF14/BG14)","v":8.4613202176929081E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",BB14/BG14)","v":0.21729950816348395},{"$f":"IF($C14 >Inputs!$C$38,\"\",BC14/BG14)","v":0.21729950816348395},{"$f":"IF($C14 >Inputs!$C$38,\"\",AX14/BG14)","v":0.21232078693842568},{"$f":"IF($C14 >Inputs!$C$38,\"\",AY14/BG14)","v":0.14154719129228377},{"$f":"IF($C14 >Inputs!$C$38,\"\",BP14+BQ14)","v":0.35386797823070948},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(BL14:BM14)-Inputs!$D$23)","v":-1.3466994557677359E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(BN14:BO14)-Inputs!$C$23)","v":-4.0400983673032076E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUM(BP14:BQ14)-Inputs!$E$24)","v":5.386797823070949E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",BS14*Inputs!$D$30)","v":-4.0400983673032076E-4},{"$f":"IF($C14 >Inputs!$C$38,\"\",BT14*Inputs!$D$31)","v":-4.8481180407638491E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",BU14*Inputs!$D$32)","v":3.7707584761496648E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUMPRODUCT($BV14:$BX14,Inputs!$C$53:$E$53))","v":-4.0400983673032076E-4},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUMPRODUCT($BV14:$BX14,Inputs!$C$54:$E$54))","v":-2.2085871074590839E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",SUMPRODUCT($BV14:$BX14,Inputs!$C$55:$E$55))","v":3.7707584761497055E-4},{"$f":"IF($C14 >Inputs!$C$38,\"\",SQRT(BV14*BY14+BW14*BZ14+BX14*CA14))","v":3.5060771379122795E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS14)*Inputs!$C$30+(Inputs!$C$23+BT14)*Inputs!$C$31+(Inputs!$E$24+BU14)*Inputs!$C$32","v":5.1538679782307098E-2},{"$f":"BS14*Inputs!$C$30+BT14*Inputs!$C$31+BU14*Inputs!$C$32","v":5.3867978230709738E-4},{"$f":"IF($C14 >Inputs!$C$38,\"\",IF(MOD($C14,Inputs!$E$32)=0,0,CF13+(U14-S14)))","v":-2.8103173776627213E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",IF(MOD($C14,Inputs!$E$32)=0,0,CG13+(V14-T14)))","v":-2.8103173776627213E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",-(CF14*H14+CG14*I14)/BG14)","v":9.933271278002925E-3},{"$f":"IF($C14 >Inputs!$C$38,\"\",BU14*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.1312275428448993E-2},{"$f":"IF($C14 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,9,{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BE14)","v":9.9508818199947786},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BF14)","v":6.6339212133298533},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BB14)","v":17.036913622977586},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BC14)","v":17.036913622977586},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",AX14)","v":16.646567394488255},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",AY14)","v":11.097711596325501},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",SUM(D15:I15))","v":78.402909270093559},0.35386797823070942,{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BI14)","v":6.6339212133298533},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",BJ14)","v":19.616168407814293},{"$f":"IF($C15-1 >Inputs!$C$38,\"\",L15+M15)","v":26.250089621144145},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",IF(MOD(C15,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",D15*(1+O15))","v":10.04871523286052},{"$f":"IF($C15 >Inputs!$C$38,\"\",E15*(1+P15))","v":6.6991434885736805},{"$f":"IF($C15 >Inputs!$C$38,\"\",F15*(1+Q15))","v":16.565674922183586},{"$f":"IF($C15 >Inputs!$C$38,\"\",G15*(1+R15))","v":16.565674922183586},{"$f":"IF($C15 >Inputs!$C$38,\"\",H15*(1+S15))","v":16.646567394488255},{"$f":"IF($C15 >Inputs!$C$38,\"\",I15*(1+T15))","v":11.097711596325501},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(Y15:AD15))","v":77.623487556615132},{"$f":"IF($C15 >Inputs!$C$38,\"\",L15*(1+W15))","v":6.5075344869238725},{"$f":"IF($C15 >Inputs!$C$38,\"\",M15*(1+X15))","v":19.242449270977026},{"$f":"IF($C15 >Inputs!$C$38,\"\",AF15+AG15)","v":25.7499837579009},{"$f":"IF($C15 >Inputs!$C$38,\"\",AE15+AG15-M15)","v":77.249768419777865},{"$f":"IF($C15 >Inputs!$C$38,\"\",AG15-M15)","v":-0.37371913683726632},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C15 >Inputs!$C$38,\"\",-Inputs!$F$44*J15)","v":-0.39201454635046779},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(AJ15:AM15))","v":-1.2657336831877342},{"$f":"IF($C15 >Inputs!$C$38,\"\",AE15+AN15)","v":76.357753873427399},{"$f":"-J15*Inputs!$F$48","v":-3.1361163708037425E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO15)","v":10.3082967729127},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO15)","v":6.8721978486084669},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO15)","v":18.134966544939008},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO15)","v":18.134966544939008},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO15)","v":13.744395697216932},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO15)","v":9.1629304648112875},{"$f":"IF($C15 >Inputs!$C$38,\"\",((AQ15+AR15)*Inputs!$D$11 + (AS15+AT15)*Inputs!$D$12 + (AU15+AV15)*Inputs!$D$13)/AO15)","v":0.7},{"$f":"AC15-AP15*Inputs!$E$21/Inputs!$E$23","v":16.665384092713076},{"$f":"AD15-AP15*Inputs!$E$22/Inputs!$E$23","v":11.110256061808716},{"$f":"IF($C15 >Inputs!$C$38,\"\",(AX15+AY15)*Inputs!$D$13)","v":20.831730115891343},{"$f":"IF($C15 >Inputs!$C$38,\"\",AO15*Inputs!$C$24-AZ15)","v":32.61869759550784},{"$f":"IF($C15 >Inputs!$C$38,\"\",BA15*(1-Inputs!$E$12))","v":16.30934879775392},{"$f":"IF($C15 >Inputs!$C$38,\"\",BA15*Inputs!$E$12)","v":16.30934879775392},{"$f":"IF($C15 >Inputs!$C$38,\"\",AO15-SUM(AX15:AY15)-BA15)","v":15.963416123397764},{"$f":"IF($C15 >Inputs!$C$38,\"\",BD15*(1-Inputs!$E$11))","v":9.5780496740386578},{"$f":"IF($C15 >Inputs!$C$38,\"\",BD15*Inputs!$E$11)","v":6.3853664493591058},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(AX15,AY15,BB15,BC15,BE15,BF15))","v":76.357753873427399},{"$f":"IF($C15 >Inputs!$C$38,\"\",((AX15+AY15)*Inputs!$D$13 + (BB15+BC15)*Inputs!$D$12 + (BE15+BF15)*Inputs!$D$11)/BG15)","v":0.70000000000000007},{"$f":"IF($C15 >Inputs!$C$38,\"\",AY15*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC15*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF15*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":6.3853664493591058},{"$f":"IF($C15 >Inputs!$C$38,\"\",AY15*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC15*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF15*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":19.264930460685676},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(BI15:BJ15))","v":25.65029691004478},{"$f":"IF($C15 >Inputs!$C$38,\"\",BE15/BG15)","v":0.12543650367080575},{"$f":"IF($C15 >Inputs!$C$38,\"\",BF15/BG15)","v":8.3624335780537171E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",BB15/BG15)","v":0.21359125917701458},{"$f":"IF($C15 >Inputs!$C$38,\"\",BC15/BG15)","v":0.21359125917701458},{"$f":"IF($C15 >Inputs!$C$38,\"\",AX15/BG15)","v":0.21825398531677676},{"$f":"IF($C15 >Inputs!$C$38,\"\",AY15/BG15)","v":0.14550265687785113},{"$f":"IF($C15 >Inputs!$C$38,\"\",BP15+BQ15)","v":0.36375664219462789},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(BL15:BM15)-Inputs!$D$23)","v":-1.5939160548657128E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(BN15:BO15)-Inputs!$C$23)","v":-4.7817481645970827E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUM(BP15:BQ15)-Inputs!$E$24)","v":6.3756642194627899E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",BS15*Inputs!$D$30)","v":-4.7817481645971379E-4},{"$f":"IF($C15 >Inputs!$C$38,\"\",BT15*Inputs!$D$31)","v":-5.7380977975164992E-3},{"$f":"IF($C15 >Inputs!$C$38,\"\",BU15*Inputs!$D$32)","v":4.4629649536239531E-3},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUMPRODUCT($BV15:$BX15,Inputs!$C$53:$E$53))","v":-4.7817481645971379E-4},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUMPRODUCT($BV15:$BX15,Inputs!$C$54:$E$54))","v":-2.614022329979732E-3},{"$f":"IF($C15 >Inputs!$C$38,\"\",SUMPRODUCT($BV15:$BX15,Inputs!$C$55:$E$55))","v":4.4629649536240355E-4},{"$f":"IF($C15 >Inputs!$C$38,\"\",SQRT(BV15*BY15+BW15*BZ15+BX15*CA15))","v":4.1496954764343287E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS15)*Inputs!$C$30+(Inputs!$C$23+BT15)*Inputs!$C$31+(Inputs!$E$24+BU15)*Inputs!$C$32","v":5.1637566421946279E-2},{"$f":"BS15*Inputs!$C$30+BT15*Inputs!$C$31+BU15*Inputs!$C$32","v":6.3756642194628173E-4},{"$f":"IF($C15 >Inputs!$C$38,\"\",IF(MOD($C15,Inputs!$E$32)=0,0,CF14+(U15-S15)))","v":-4.2154760664940817E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",IF(MOD($C15,Inputs!$E$32)=0,0,CG14+(V15-T15)))","v":-4.2154760664940817E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",-(CF15*H15+CG15*I15)/BG15)","v":1.5316760660846336E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",BU15*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.338889486087186E-2},{"$f":"IF($C15 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,10,{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BE15)","v":9.5780496740386578},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BF15)","v":6.3853664493591058},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BB15)","v":16.30934879775392},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BC15)","v":16.30934879775392},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",AX15)","v":16.665384092713076},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",AY15)","v":11.110256061808716},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",SUM(D16:I16))","v":76.357753873427384},0.36375664219462794,{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BI15)","v":6.3853664493591058},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",BJ15)","v":19.264930460685676},{"$f":"IF($C16-1 >Inputs!$C$38,\"\",L16+M16)","v":25.65029691004478},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",IF(MOD(C16,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",D16*(1+O16))","v":9.6722175382701412},{"$f":"IF($C16 >Inputs!$C$38,\"\",E16*(1+P16))","v":6.4481450255134281},{"$f":"IF($C16 >Inputs!$C$38,\"\",F16*(1+Q16))","v":15.858234440521738},{"$f":"IF($C16 >Inputs!$C$38,\"\",G16*(1+R16))","v":15.858234440521738},{"$f":"IF($C16 >Inputs!$C$38,\"\",H16*(1+S16))","v":16.665384092713076},{"$f":"IF($C16 >Inputs!$C$38,\"\",I16*(1+T16))","v":11.110256061808716},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(Y16:AD16))","v":75.612471599348822},{"$f":"IF($C16 >Inputs!$C$38,\"\",L16*(1+W16))","v":6.2637150856354182},{"$f":"IF($C16 >Inputs!$C$38,\"\",M16*(1+X16))","v":18.897902964116604},{"$f":"IF($C16 >Inputs!$C$38,\"\",AF16+AG16)","v":25.161618049752022},{"$f":"IF($C16 >Inputs!$C$38,\"\",AE16+AG16-M16)","v":75.245444102779757},{"$f":"IF($C16 >Inputs!$C$38,\"\",AG16-M16)","v":-0.3670274965690723},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C16 >Inputs!$C$38,\"\",-Inputs!$F$44*J16)","v":-0.3817887693671369},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(AJ16:AM16))","v":-1.2488162659362092},{"$f":"IF($C16 >Inputs!$C$38,\"\",AE16+AN16)","v":74.363655333412609},{"$f":"-J16*Inputs!$F$48","v":-3.0543101549370955E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO16)","v":10.039093470010704},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO16)","v":6.6927289800071357},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO16)","v":17.661368141685493},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO16)","v":17.661368141685493},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO16)","v":13.38545796001427},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO16)","v":8.9236386400095125},{"$f":"IF($C16 >Inputs!$C$38,\"\",((AQ16+AR16)*Inputs!$D$11 + (AS16+AT16)*Inputs!$D$12 + (AU16+AV16)*Inputs!$D$13)/AO16)","v":0.7},{"$f":"AC16-AP16*Inputs!$E$21/Inputs!$E$23","v":16.683709953642698},{"$f":"AD16-AP16*Inputs!$E$22/Inputs!$E$23","v":11.122473302428464},{"$f":"IF($C16 >Inputs!$C$38,\"\",(AX16+AY16)*Inputs!$D$13)","v":20.85463744205337},{"$f":"IF($C16 >Inputs!$C$38,\"\",AO16*Inputs!$C$24-AZ16)","v":31.199921291335453},{"$f":"IF($C16 >Inputs!$C$38,\"\",BA16*(1-Inputs!$E$12))","v":15.599960645667727},{"$f":"IF($C16 >Inputs!$C$38,\"\",BA16*Inputs!$E$12)","v":15.599960645667727},{"$f":"IF($C16 >Inputs!$C$38,\"\",AO16-SUM(AX16:AY16)-BA16)","v":15.357550786005991},{"$f":"IF($C16 >Inputs!$C$38,\"\",BD16*(1-Inputs!$E$11))","v":9.2145304716035934},{"$f":"IF($C16 >Inputs!$C$38,\"\",BD16*Inputs!$E$11)","v":6.1430203144023965},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(AX16,AY16,BB16,BC16,BE16,BF16))","v":74.363655333412595},{"$f":"IF($C16 >Inputs!$C$38,\"\",((AX16+AY16)*Inputs!$D$13 + (BB16+BC16)*Inputs!$D$12 + (BE16+BF16)*Inputs!$D$11)/BG16)","v":0.70000000000000007},{"$f":"IF($C16 >Inputs!$C$38,\"\",AY16*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC16*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF16*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":6.1430203144023965},{"$f":"IF($C16 >Inputs!$C$38,\"\",AY16*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC16*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF16*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":18.922453625262328},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(BI16:BJ16))","v":25.065473939664724},{"$f":"IF($C16 >Inputs!$C$38,\"\",BE16/BG16)","v":0.12391174734875332},{"$f":"IF($C16 >Inputs!$C$38,\"\",BF16/BG16)","v":8.2607831565835552E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",BB16/BG16)","v":0.20977936837188332},{"$f":"IF($C16 >Inputs!$C$38,\"\",BC16/BG16)","v":0.20977936837188332},{"$f":"IF($C16 >Inputs!$C$38,\"\",AX16/BG16)","v":0.22435301060498677},{"$f":"IF($C16 >Inputs!$C$38,\"\",AY16/BG16)","v":0.14956867373665783},{"$f":"IF($C16 >Inputs!$C$38,\"\",BP16+BQ16)","v":0.37392168434164463},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(BL16:BM16)-Inputs!$D$23)","v":-1.8480421085411147E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(BN16:BO16)-Inputs!$C$23)","v":-5.5441263256233331E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUM(BP16:BQ16)-Inputs!$E$24)","v":7.3921684341644645E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",BS16*Inputs!$D$30)","v":-5.5441263256233444E-4},{"$f":"IF($C16 >Inputs!$C$38,\"\",BT16*Inputs!$D$31)","v":-6.6529515907479998E-3},{"$f":"IF($C16 >Inputs!$C$38,\"\",BU16*Inputs!$D$32)","v":5.1745179039151259E-3},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUMPRODUCT($BV16:$BX16,Inputs!$C$53:$E$53))","v":-5.5441263256233444E-4},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUMPRODUCT($BV16:$BX16,Inputs!$C$54:$E$54))","v":-3.0307890580074121E-3},{"$f":"IF($C16 >Inputs!$C$38,\"\",SUMPRODUCT($BV16:$BX16,Inputs!$C$55:$E$55))","v":5.1745179039152604E-4},{"$f":"IF($C16 >Inputs!$C$38,\"\",SQRT(BV16*BY16+BW16*BZ16+BX16*CA16))","v":4.8113022983003913E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS16)*Inputs!$C$30+(Inputs!$C$23+BT16)*Inputs!$C$31+(Inputs!$E$24+BU16)*Inputs!$C$32","v":5.1739216843416452E-2},{"$f":"BS16*Inputs!$C$30+BT16*Inputs!$C$31+BU16*Inputs!$C$32","v":7.3921684341645517E-4},{"$f":"IF($C16 >Inputs!$C$38,\"\",IF(MOD($C16,Inputs!$E$32)=0,0,CF15+(U16-S16)))","v":-5.6206347553254425E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",IF(MOD($C16,Inputs!$E$32)=0,0,CG15+(V16-T16)))","v":-5.6206347553254425E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",-(CF16*H16+CG16*I16)/BG16)","v":2.0993686728276357E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",BU16*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.5523553711745377E-2},{"$f":"IF($C16 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,11,{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BE16)","v":9.2145304716035934},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BF16)","v":6.1430203144023965},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BB16)","v":15.599960645667727},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BC16)","v":15.599960645667727},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",AX16)","v":16.683709953642698},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",AY16)","v":11.122473302428464},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",SUM(D17:I17))","v":74.363655333412609},0.37392168434164452,{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BI16)","v":6.1430203144023965},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",BJ16)","v":18.922453625262328},{"$f":"IF($C17-1 >Inputs!$C$38,\"\",L17+M17)","v":25.065473939664724},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",IF(MOD(C17,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",D17*(1+O17))","v":9.3051243486387865},{"$f":"IF($C17 >Inputs!$C$38,\"\",E17*(1+P17))","v":6.2034162324258588},{"$f":"IF($C17 >Inputs!$C$38,\"\",F17*(1+Q17))","v":15.168467867704274},{"$f":"IF($C17 >Inputs!$C$38,\"\",G17*(1+R17))","v":15.168467867704274},{"$f":"IF($C17 >Inputs!$C$38,\"\",H17*(1+S17))","v":16.683709953642698},{"$f":"IF($C17 >Inputs!$C$38,\"\",I17*(1+T17))","v":11.122473302428464},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(Y17:AD17))","v":73.651659572544361},{"$f":"IF($C17 >Inputs!$C$38,\"\",L17*(1+W17))","v":6.0259860291258835},{"$f":"IF($C17 >Inputs!$C$38,\"\",M17*(1+X17))","v":18.561950855880557},{"$f":"IF($C17 >Inputs!$C$38,\"\",AF17+AG17)","v":24.587936885006442},{"$f":"IF($C17 >Inputs!$C$38,\"\",AE17+AG17-M17)","v":73.291156803162579},{"$f":"IF($C17 >Inputs!$C$38,\"\",AG17-M17)","v":-0.36050276938177106},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C17 >Inputs!$C$38,\"\",-Inputs!$F$44*J17)","v":-0.37181827666706307},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(AJ17:AM17))","v":-1.2323210460488341},{"$f":"IF($C17 >Inputs!$C$38,\"\",AE17+AN17)","v":72.419338526495523},{"$f":"-J17*Inputs!$F$48","v":-2.9745462133365045E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO17)","v":9.7766107010768959},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO17)","v":6.5177404673845976},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO17)","v":17.199592900042685},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO17)","v":17.199592900042685},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO17)","v":13.035480934769193},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO17)","v":8.6903206231794616},{"$f":"IF($C17 >Inputs!$C$38,\"\",((AQ17+AR17)*Inputs!$D$11 + (AS17+AT17)*Inputs!$D$12 + (AU17+AV17)*Inputs!$D$13)/AO17)","v":0.7},{"$f":"AC17-AP17*Inputs!$E$21/Inputs!$E$23","v":16.701557230922717},{"$f":"AD17-AP17*Inputs!$E$22/Inputs!$E$23","v":11.134371487281809},{"$f":"IF($C17 >Inputs!$C$38,\"\",(AX17+AY17)*Inputs!$D$13)","v":20.876946538653396},{"$f":"IF($C17 >Inputs!$C$38,\"\",AO17*Inputs!$C$24-AZ17)","v":29.81659042989347},{"$f":"IF($C17 >Inputs!$C$38,\"\",BA17*(1-Inputs!$E$12))","v":14.908295214946735},{"$f":"IF($C17 >Inputs!$C$38,\"\",BA17*Inputs!$E$12)","v":14.908295214946735},{"$f":"IF($C17 >Inputs!$C$38,\"\",AO17-SUM(AX17:AY17)-BA17)","v":14.766819378397525},{"$f":"IF($C17 >Inputs!$C$38,\"\",BD17*(1-Inputs!$E$11))","v":8.8600916270385142},{"$f":"IF($C17 >Inputs!$C$38,\"\",BD17*Inputs!$E$11)","v":5.9067277513590106},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(AX17,AY17,BB17,BC17,BE17,BF17))","v":72.419338526495523},{"$f":"IF($C17 >Inputs!$C$38,\"\",((AX17+AY17)*Inputs!$D$13 + (BB17+BC17)*Inputs!$D$12 + (BE17+BF17)*Inputs!$D$11)/BG17)","v":0.7},{"$f":"IF($C17 >Inputs!$C$38,\"\",AY17*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC17*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF17*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":5.9067277513590106},{"$f":"IF($C17 >Inputs!$C$38,\"\",AY17*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC17*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF17*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":18.588519094755178},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(BI17:BJ17))","v":24.495246846114188},{"$f":"IF($C17 >Inputs!$C$38,\"\",BE17/BG17)","v":0.12234427719602739},{"$f":"IF($C17 >Inputs!$C$38,\"\",BF17/BG17)","v":8.1562851464018274E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",BB17/BG17)","v":0.20586069299006851},{"$f":"IF($C17 >Inputs!$C$38,\"\",BC17/BG17)","v":0.20586069299006851},{"$f":"IF($C17 >Inputs!$C$38,\"\",AX17/BG17)","v":0.23062289121589039},{"$f":"IF($C17 >Inputs!$C$38,\"\",AY17/BG17)","v":0.15374859414392691},{"$f":"IF($C17 >Inputs!$C$38,\"\",BP17+BQ17)","v":0.3843714853598173},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(BL17:BM17)-Inputs!$D$23)","v":-2.1092871339954355E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(BN17:BO17)-Inputs!$C$23)","v":-6.3278614019862955E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUM(BP17:BQ17)-Inputs!$E$24)","v":8.4371485359817311E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",BS17*Inputs!$D$30)","v":-6.3278614019863068E-4},{"$f":"IF($C17 >Inputs!$C$38,\"\",BT17*Inputs!$D$31)","v":-7.5934336823835543E-3},{"$f":"IF($C17 >Inputs!$C$38,\"\",BU17*Inputs!$D$32)","v":5.9060039751872122E-3},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUMPRODUCT($BV17:$BX17,Inputs!$C$53:$E$53))","v":-6.3278614019863068E-4},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUMPRODUCT($BV17:$BX17,Inputs!$C$54:$E$54))","v":-3.4592308997525058E-3},{"$f":"IF($C17 >Inputs!$C$38,\"\",SUMPRODUCT($BV17:$BX17,Inputs!$C$55:$E$55))","v":5.9060039751872469E-4},{"$f":"IF($C17 >Inputs!$C$38,\"\",SQRT(BV17*BY17+BW17*BZ17+BX17*CA17))","v":5.4914430730039314E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS17)*Inputs!$C$30+(Inputs!$C$23+BT17)*Inputs!$C$31+(Inputs!$E$24+BU17)*Inputs!$C$32","v":5.184371485359817E-2},{"$f":"BS17*Inputs!$C$30+BT17*Inputs!$C$31+BU17*Inputs!$C$32","v":8.4371485359817453E-4},{"$f":"IF($C17 >Inputs!$C$38,\"\",IF(MOD($C17,Inputs!$E$32)=0,0,CF16+(U17-S17)))","v":-7.0257934441568026E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",IF(MOD($C17,Inputs!$E$32)=0,0,CG16+(V17-T17)))","v":-7.0257934441568026E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",-(CF17*H17+CG17*I17)/BG17)","v":2.6976288930898248E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",BU17*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.7718011925561637E-2},{"$f":"IF($C17 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,12,{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BE17)","v":8.8600916270385142},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BF17)","v":5.9067277513590106},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BB17)","v":14.908295214946735},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BC17)","v":14.908295214946735},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",AX17)","v":16.701557230922717},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",AY17)","v":11.134371487281809},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",SUM(D18:I18))","v":72.419338526495523},0.3843714853598173,{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BI17)","v":5.9067277513590106},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",BJ17)","v":18.588519094755178},{"$f":"IF($C18-1 >Inputs!$C$38,\"\",L18+M18)","v":24.495246846114188},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",IF(MOD(C18,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":-8.4309521329881634E-2},-8.4309521329881634E-2,{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",D18*(1+O18))","v":8.9472007916187462},{"$f":"IF($C18 >Inputs!$C$38,\"\",E18*(1+P18))","v":5.9648005277458314},{"$f":"IF($C18 >Inputs!$C$38,\"\",F18*(1+Q18))","v":14.495933808202862},{"$f":"IF($C18 >Inputs!$C$38,\"\",G18*(1+R18))","v":14.495933808202862},{"$f":"IF($C18 >Inputs!$C$38,\"\",H18*(1+S18))","v":15.293456935319998},{"$f":"IF($C18 >Inputs!$C$38,\"\",I18*(1+T18))","v":10.195637956879997},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(Y18:AD18))","v":69.392963827970291},{"$f":"IF($C18 >Inputs!$C$38,\"\",L18*(1+W18))","v":5.794195214378381},{"$f":"IF($C18 >Inputs!$C$38,\"\",M18*(1+X18))","v":18.234378308096371},{"$f":"IF($C18 >Inputs!$C$38,\"\",AF18+AG18)","v":24.028573522474751},{"$f":"IF($C18 >Inputs!$C$38,\"\",AE18+AG18-M18)","v":69.038823041311474},{"$f":"IF($C18 >Inputs!$C$38,\"\",AG18-M18)","v":-0.35414078665880666},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C18 >Inputs!$C$38,\"\",-Inputs!$F$44*J18)","v":-0.36209669263247762},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(AJ18:AM18))","v":-1.2162374792912842},{"$f":"IF($C18 >Inputs!$C$38,\"\",AE18+AN18)","v":68.176726348679011},{"$f":"-J18*Inputs!$F$48","v":-2.896773541059821E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO18)","v":9.2038580570716668},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO18)","v":6.1359053713811118},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO18)","v":16.191972507811265},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO18)","v":16.191972507811265},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO18)","v":12.271810742762222},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO18)","v":8.1812071618414812},{"$f":"IF($C18 >Inputs!$C$38,\"\",((AQ18+AR18)*Inputs!$D$11 + (AS18+AT18)*Inputs!$D$12 + (AU18+AV18)*Inputs!$D$13)/AO18)","v":0.7},{"$f":"AC18-AP18*Inputs!$E$21/Inputs!$E$23","v":15.310837576566357},{"$f":"AD18-AP18*Inputs!$E$22/Inputs!$E$23","v":10.207225051044237},{"$f":"IF($C18 >Inputs!$C$38,\"\",(AX18+AY18)*Inputs!$D$13)","v":19.138546970707946},{"$f":"IF($C18 >Inputs!$C$38,\"\",AO18*Inputs!$C$24-AZ18)","v":28.585161473367361},{"$f":"IF($C18 >Inputs!$C$38,\"\",BA18*(1-Inputs!$E$12))","v":14.29258073668368},{"$f":"IF($C18 >Inputs!$C$38,\"\",BA18*Inputs!$E$12)","v":14.29258073668368},{"$f":"IF($C18 >Inputs!$C$38,\"\",AO18-SUM(AX18:AY18)-BA18)","v":14.073502247701061},{"$f":"IF($C18 >Inputs!$C$38,\"\",BD18*(1-Inputs!$E$11))","v":8.4441013486206362},{"$f":"IF($C18 >Inputs!$C$38,\"\",BD18*Inputs!$E$11)","v":5.6294008990804247},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(AX18,AY18,BB18,BC18,BE18,BF18))","v":68.176726348679011},{"$f":"IF($C18 >Inputs!$C$38,\"\",((AX18+AY18)*Inputs!$D$13 + (BB18+BC18)*Inputs!$D$12 + (BE18+BF18)*Inputs!$D$11)/BG18)","v":0.7},{"$f":"IF($C18 >Inputs!$C$38,\"\",AY18*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC18*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF18*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":5.6294008990804247},{"$f":"IF($C18 >Inputs!$C$38,\"\",AY18*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC18*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF18*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":17.353515419386078},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(BI18:BJ18))","v":22.982916318466501},{"$f":"IF($C18 >Inputs!$C$38,\"\",BE18/BG18)","v":0.12385606937820136},{"$f":"IF($C18 >Inputs!$C$38,\"\",BF18/BG18)","v":8.2570712918800915E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",BB18/BG18)","v":0.20964017344550326},{"$f":"IF($C18 >Inputs!$C$38,\"\",BC18/BG18)","v":0.20964017344550326},{"$f":"IF($C18 >Inputs!$C$38,\"\",AX18/BG18)","v":0.22457572248719476},{"$f":"IF($C18 >Inputs!$C$38,\"\",AY18/BG18)","v":0.14971714832479649},{"$f":"IF($C18 >Inputs!$C$38,\"\",BP18+BQ18)","v":0.37429287081199125},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(BL18:BM18)-Inputs!$D$23)","v":-1.8573217702997746E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(BN18:BO18)-Inputs!$C$23)","v":-5.5719653108993461E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUM(BP18:BQ18)-Inputs!$E$24)","v":7.4292870811991263E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",BS18*Inputs!$D$30)","v":-5.5719653108993238E-4},{"$f":"IF($C18 >Inputs!$C$38,\"\",BT18*Inputs!$D$31)","v":-6.686358373079215E-3},{"$f":"IF($C18 >Inputs!$C$38,\"\",BU18*Inputs!$D$32)","v":5.2005009568393892E-3},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUMPRODUCT($BV18:$BX18,Inputs!$C$53:$E$53))","v":-5.5719653108993238E-4},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUMPRODUCT($BV18:$BX18,Inputs!$C$54:$E$54))","v":-3.0460077032916427E-3},{"$f":"IF($C18 >Inputs!$C$38,\"\",SUMPRODUCT($BV18:$BX18,Inputs!$C$55:$E$55))","v":5.2005009568393927E-4},{"$f":"IF($C18 >Inputs!$C$38,\"\",SQRT(BV18*BY18+BW18*BZ18+BX18*CA18))","v":4.8354615194245174E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS18)*Inputs!$C$30+(Inputs!$C$23+BT18)*Inputs!$C$31+(Inputs!$E$24+BU18)*Inputs!$C$32","v":5.1742928708119904E-2},{"$f":"BS18*Inputs!$C$30+BT18*Inputs!$C$31+BU18*Inputs!$C$32","v":7.4292870811991287E-4},{"$f":"IF($C18 >Inputs!$C$38,\"\",IF(MOD($C18,Inputs!$E$32)=0,0,CF17+(U18-S18)))","v":0},{"$f":"IF($C18 >Inputs!$C$38,\"\",IF(MOD($C18,Inputs!$E$32)=0,0,CG17+(V18-T18)))","v":0},{"$f":"IF($C18 >Inputs!$C$38,\"\",-(CF18*H18+CG18*I18)/BG18)","v":0},{"$f":"IF($C18 >Inputs!$C$38,\"\",BU18*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.5601502870518166E-2},{"$f":"IF($C18 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,13,{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BE18)","v":8.4441013486206362},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BF18)","v":5.6294008990804247},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BB18)","v":14.29258073668368},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BC18)","v":14.29258073668368},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",AX18)","v":15.310837576566357},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",AY18)","v":10.207225051044237},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",SUM(D19:I19))","v":68.176726348679011},0.37429287081199125,{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BI18)","v":5.6294008990804247},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",BJ18)","v":17.353515419386078},{"$f":"IF($C19-1 >Inputs!$C$38,\"\",L19+M19)","v":22.982916318466501},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",IF(MOD(C19,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",D19*(1+O19))","v":8.5271206496698966},{"$f":"IF($C19 >Inputs!$C$38,\"\",E19*(1+P19))","v":5.6847470997799325},{"$f":"IF($C19 >Inputs!$C$38,\"\",F19*(1+Q19))","v":13.897249908201671},{"$f":"IF($C19 >Inputs!$C$38,\"\",G19*(1+R19))","v":13.897249908201671},{"$f":"IF($C19 >Inputs!$C$38,\"\",H19*(1+S19))","v":15.310837576566357},{"$f":"IF($C19 >Inputs!$C$38,\"\",I19*(1+T19))","v":10.207225051044237},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(Y19:AD19))","v":67.524430193463772},{"$f":"IF($C19 >Inputs!$C$38,\"\",L19*(1+W19))","v":5.5221518787224433},{"$f":"IF($C19 >Inputs!$C$38,\"\",M19*(1+X19))","v":17.022903412555952},{"$f":"IF($C19 >Inputs!$C$38,\"\",AF19+AG19)","v":22.545055291278395},{"$f":"IF($C19 >Inputs!$C$38,\"\",AE19+AG19-M19)","v":67.193818186633649},{"$f":"IF($C19 >Inputs!$C$38,\"\",AG19-M19)","v":-0.33061200683012615},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C19 >Inputs!$C$38,\"\",-Inputs!$F$44*J19)","v":-0.34088363174339509},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(AJ19:AM19))","v":-1.1714956385735213},{"$f":"IF($C19 >Inputs!$C$38,\"\",AE19+AN19)","v":66.352934554890254},{"$f":"-J19*Inputs!$F$48","v":-2.7270690539471606E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO19)","v":8.9576461649101855},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO19)","v":5.971764109940124},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO19)","v":15.758821956786434},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO19)","v":15.758821956786434},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO19)","v":11.943528219880246},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO19)","v":7.9623521465868299},{"$f":"IF($C19 >Inputs!$C$38,\"\",((AQ19+AR19)*Inputs!$D$11 + (AS19+AT19)*Inputs!$D$12 + (AU19+AV19)*Inputs!$D$13)/AO19)","v":0.70000000000000007},{"$f":"AC19-AP19*Inputs!$E$21/Inputs!$E$23","v":15.32719999089004},{"$f":"AD19-AP19*Inputs!$E$22/Inputs!$E$23","v":10.218133327260025},{"$f":"IF($C19 >Inputs!$C$38,\"\",(AX19+AY19)*Inputs!$D$13)","v":19.15899998861255},{"$f":"IF($C19 >Inputs!$C$38,\"\",AO19*Inputs!$C$24-AZ19)","v":27.288054199810624},{"$f":"IF($C19 >Inputs!$C$38,\"\",BA19*(1-Inputs!$E$12))","v":13.644027099905312},{"$f":"IF($C19 >Inputs!$C$38,\"\",BA19*Inputs!$E$12)","v":13.644027099905312},{"$f":"IF($C19 >Inputs!$C$38,\"\",AO19-SUM(AX19:AY19)-BA19)","v":13.519547036929566},{"$f":"IF($C19 >Inputs!$C$38,\"\",BD19*(1-Inputs!$E$11))","v":8.1117282221577387},{"$f":"IF($C19 >Inputs!$C$38,\"\",BD19*Inputs!$E$11)","v":5.4078188147718267},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(AX19,AY19,BB19,BC19,BE19,BF19))","v":66.352934554890254},{"$f":"IF($C19 >Inputs!$C$38,\"\",((AX19+AY19)*Inputs!$D$13 + (BB19+BC19)*Inputs!$D$12 + (BE19+BF19)*Inputs!$D$11)/BG19)","v":0.7},{"$f":"IF($C19 >Inputs!$C$38,\"\",AY19*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC19*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF19*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":5.4078188147718267},{"$f":"IF($C19 >Inputs!$C$38,\"\",AY19*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC19*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF19*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":17.040146877212681},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(BI19:BJ19))","v":22.447965691984507},{"$f":"IF($C19 >Inputs!$C$38,\"\",BE19/BG19)","v":0.12225123540613471},{"$f":"IF($C19 >Inputs!$C$38,\"\",BF19/BG19)","v":8.150082360408982E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",BB19/BG19)","v":0.20562808851533662},{"$f":"IF($C19 >Inputs!$C$38,\"\",BC19/BG19)","v":0.20562808851533662},{"$f":"IF($C19 >Inputs!$C$38,\"\",AX19/BG19)","v":0.23099505837546133},{"$f":"IF($C19 >Inputs!$C$38,\"\",AY19/BG19)","v":0.15399670558364087},{"$f":"IF($C19 >Inputs!$C$38,\"\",BP19+BQ19)","v":0.38499176395910217},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(BL19:BM19)-Inputs!$D$23)","v":-2.1247940989775504E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(BN19:BO19)-Inputs!$C$23)","v":-6.3743822969326736E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUM(BP19:BQ19)-Inputs!$E$24)","v":8.4991763959102185E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",BS19*Inputs!$D$30)","v":-6.374382296932651E-4},{"$f":"IF($C19 >Inputs!$C$38,\"\",BT19*Inputs!$D$31)","v":-7.6492587563192077E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",BU19*Inputs!$D$32)","v":5.9494234771371533E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUMPRODUCT($BV19:$BX19,Inputs!$C$53:$E$53))","v":-6.374382296932651E-4},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUMPRODUCT($BV19:$BX19,Inputs!$C$54:$E$54))","v":-3.4846623223232006E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",SUMPRODUCT($BV19:$BX19,Inputs!$C$55:$E$55))","v":5.9494234771370787E-4},{"$f":"IF($C19 >Inputs!$C$38,\"\",SQRT(BV19*BY19+BW19*BZ19+BX19*CA19))","v":5.531814824228291E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS19)*Inputs!$C$30+(Inputs!$C$23+BT19)*Inputs!$C$31+(Inputs!$E$24+BU19)*Inputs!$C$32","v":5.1849917639591014E-2},{"$f":"BS19*Inputs!$C$30+BT19*Inputs!$C$31+BU19*Inputs!$C$32","v":8.4991763959101768E-4},{"$f":"IF($C19 >Inputs!$C$38,\"\",IF(MOD($C19,Inputs!$E$32)=0,0,CF18+(U19-S19)))","v":-1.4051586888313606E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",IF(MOD($C19,Inputs!$E$32)=0,0,CG18+(V19-T19)))","v":-1.4051586888313606E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",-(CF19*H19+CG19*I19)/BG19)","v":5.4039700977606834E-3},{"$f":"IF($C19 >Inputs!$C$38,\"\",BU19*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":1.7848270431411462E-2},{"$f":"IF($C19 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,14,{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BE19)","v":8.1117282221577387},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BF19)","v":5.4078188147718267},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BB19)","v":13.644027099905312},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BC19)","v":13.644027099905312},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",AX19)","v":15.32719999089004},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",AY19)","v":10.218133327260025},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",SUM(D20:I20))","v":66.352934554890254},{"$f":"IF($J20=\"\",\"\",(H20+I20)/J20)","v":0.38499176395910217},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BI19)","v":5.4078188147718267},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",BJ19)","v":17.040146877212681},{"$f":"IF($C20-1 >Inputs!$C$38,\"\",L20+M20)","v":22.447965691984507},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",IF(MOD(C20,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",D20*(1+O20))","v":8.1914797527827368},{"$f":"IF($C20 >Inputs!$C$38,\"\",E20*(1+P20))","v":5.4609865018551584},{"$f":"IF($C20 >Inputs!$C$38,\"\",F20*(1+Q20))","v":13.266635176318522},{"$f":"IF($C20 >Inputs!$C$38,\"\",G20*(1+R20))","v":13.266635176318522},{"$f":"IF($C20 >Inputs!$C$38,\"\",H20*(1+S20))","v":15.32719999089004},{"$f":"IF($C20 >Inputs!$C$38,\"\",I20*(1+T20))","v":10.218133327260025},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(Y20:AD20))","v":65.731069925425004},{"$f":"IF($C20 >Inputs!$C$38,\"\",L20*(1+W20))","v":5.304791284745944},{"$f":"IF($C20 >Inputs!$C$38,\"\",M20*(1+X20))","v":16.715505038391836},{"$f":"IF($C20 >Inputs!$C$38,\"\",AF20+AG20)","v":22.020296323137778},{"$f":"IF($C20 >Inputs!$C$38,\"\",AE20+AG20-M20)","v":65.406428086604166},{"$f":"IF($C20 >Inputs!$C$38,\"\",AG20-M20)","v":-0.32464183882084541},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C20 >Inputs!$C$38,\"\",-Inputs!$F$44*J20)","v":-0.33176467277445126},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(AJ20:AM20))","v":-1.1564065115952966},{"$f":"IF($C20 >Inputs!$C$38,\"\",AE20+AN20)","v":64.574663413829711},{"$f":"-J20*Inputs!$F$48","v":-2.6541173821956102E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO20)","v":8.7175795608670121},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO20)","v":5.8117197072446745},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO20)","v":15.336482560784555},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO20)","v":15.336482560784555},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO20)","v":11.623439414489347},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO20)","v":7.7489596096595648},{"$f":"IF($C20 >Inputs!$C$38,\"\",((AQ20+AR20)*Inputs!$D$11 + (AS20+AT20)*Inputs!$D$12 + (AU20+AV20)*Inputs!$D$13)/AO20)","v":0.7},{"$f":"AC20-AP20*Inputs!$E$21/Inputs!$E$23","v":15.343124695183214},{"$f":"AD20-AP20*Inputs!$E$22/Inputs!$E$23","v":10.228749796788808},{"$f":"IF($C20 >Inputs!$C$38,\"\",(AX20+AY20)*Inputs!$D$13)","v":19.178905868979015},{"$f":"IF($C20 >Inputs!$C$38,\"\",AO20*Inputs!$C$24-AZ20)","v":26.023358520701777},{"$f":"IF($C20 >Inputs!$C$38,\"\",BA20*(1-Inputs!$E$12))","v":13.011679260350888},{"$f":"IF($C20 >Inputs!$C$38,\"\",BA20*Inputs!$E$12)","v":13.011679260350888},{"$f":"IF($C20 >Inputs!$C$38,\"\",AO20-SUM(AX20:AY20)-BA20)","v":12.979430401155909},{"$f":"IF($C20 >Inputs!$C$38,\"\",BD20*(1-Inputs!$E$11))","v":7.7876582406935455},{"$f":"IF($C20 >Inputs!$C$38,\"\",BD20*Inputs!$E$11)","v":5.1917721604623637},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(AX20,AY20,BB20,BC20,BE20,BF20))","v":64.574663413829711},{"$f":"IF($C20 >Inputs!$C$38,\"\",((AX20+AY20)*Inputs!$D$13 + (BB20+BC20)*Inputs!$D$12 + (BE20+BF20)*Inputs!$D$11)/BG20)","v":0.7},{"$f":"IF($C20 >Inputs!$C$38,\"\",AY20*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC20*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF20*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":5.1917721604623637},{"$f":"IF($C20 >Inputs!$C$38,\"\",AY20*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC20*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF20*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":16.734589426964252},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(BI20:BJ20))","v":21.926361587426616},{"$f":"IF($C20 >Inputs!$C$38,\"\",BE20/BG20)","v":0.12059928505993099},{"$f":"IF($C20 >Inputs!$C$38,\"\",BF20/BG20)","v":8.0399523373287318E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",BB20/BG20)","v":0.2014982126498274},{"$f":"IF($C20 >Inputs!$C$38,\"\",BC20/BG20)","v":0.2014982126498274},{"$f":"IF($C20 >Inputs!$C$38,\"\",AX20/BG20)","v":0.23760285976027612},{"$f":"IF($C20 >Inputs!$C$38,\"\",AY20/BG20)","v":0.15840190650685074},{"$f":"IF($C20 >Inputs!$C$38,\"\",BP20+BQ20)","v":0.39600476626712688},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(BL20:BM20)-Inputs!$D$23)","v":-2.400119156678171E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(BN20:BO20)-Inputs!$C$23)","v":-7.2003574700345185E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUM(BP20:BQ20)-Inputs!$E$24)","v":9.6004766267126895E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",BS20*Inputs!$D$30)","v":-7.2003574700345123E-4},{"$f":"IF($C20 >Inputs!$C$38,\"\",BT20*Inputs!$D$31)","v":-8.6404289640414217E-3},{"$f":"IF($C20 >Inputs!$C$38,\"\",BU20*Inputs!$D$32)","v":6.7203336386988831E-3},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUMPRODUCT($BV20:$BX20,Inputs!$C$53:$E$53))","v":-7.2003574700345123E-4},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUMPRODUCT($BV20:$BX20,Inputs!$C$54:$E$54))","v":-3.9361954169522036E-3},{"$f":"IF($C20 >Inputs!$C$38,\"\",SUMPRODUCT($BV20:$BX20,Inputs!$C$55:$E$55))","v":6.7203336386988805E-4},{"$f":"IF($C20 >Inputs!$C$38,\"\",SQRT(BV20*BY20+BW20*BZ20+BX20*CA20))","v":6.2486123889441657E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS20)*Inputs!$C$30+(Inputs!$C$23+BT20)*Inputs!$C$31+(Inputs!$E$24+BU20)*Inputs!$C$32","v":5.1960047662671267E-2},{"$f":"BS20*Inputs!$C$30+BT20*Inputs!$C$31+BU20*Inputs!$C$32","v":9.6004766267126802E-4},{"$f":"IF($C20 >Inputs!$C$38,\"\",IF(MOD($C20,Inputs!$E$32)=0,0,CF19+(U20-S20)))","v":-2.8103173776627213E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",IF(MOD($C20,Inputs!$E$32)=0,0,CG19+(V20-T20)))","v":-2.8103173776627213E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",-(CF20*H20+CG20*I20)/BG20)","v":1.1117439928739689E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",BU20*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":2.0161000916096648E-2},{"$f":"IF($C20 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,15,{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BE20)","v":7.7876582406935455},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BF20)","v":5.1917721604623637},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BB20)","v":13.011679260350888},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BC20)","v":13.011679260350888},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",AX20)","v":15.343124695183214},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",AY20)","v":10.228749796788808},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",SUM(D21:I21))","v":64.574663413829711},{"$f":"IF($J21=\"\",\"\",(H21+I21)/J21)","v":0.39600476626712683},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BI20)","v":5.1917721604623637},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",BJ20)","v":16.734589426964252},{"$f":"IF($C21-1 >Inputs!$C$38,\"\",L21+M21)","v":21.926361587426616},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",IF(MOD(C21,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",D21*(1+O21))","v":7.8642236343643006},{"$f":"IF($C21 >Inputs!$C$38,\"\",E21*(1+P21))","v":5.2428157562428677},{"$f":"IF($C21 >Inputs!$C$38,\"\",F21*(1+Q21))","v":12.651777991524455},{"$f":"IF($C21 >Inputs!$C$38,\"\",G21*(1+R21))","v":12.651777991524455},{"$f":"IF($C21 >Inputs!$C$38,\"\",H21*(1+S21))","v":15.343124695183214},{"$f":"IF($C21 >Inputs!$C$38,\"\",I21*(1+T21))","v":10.228749796788808},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(Y21:AD21))","v":63.982469865628104},{"$f":"IF($C21 >Inputs!$C$38,\"\",L21*(1+W21))","v":5.0928606620429875},{"$f":"IF($C21 >Inputs!$C$38,\"\",M21*(1+X21))","v":16.415768942456186},{"$f":"IF($C21 >Inputs!$C$38,\"\",AF21+AG21)","v":21.508629604499173},{"$f":"IF($C21 >Inputs!$C$38,\"\",AE21+AG21-M21)","v":63.663649381120038},{"$f":"IF($C21 >Inputs!$C$38,\"\",AG21-M21)","v":-0.31882048450806622},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C21 >Inputs!$C$38,\"\",-Inputs!$F$44*J21)","v":-0.32287331706914857},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(AJ21:AM21))","v":-1.1416938015772149},{"$f":"IF($C21 >Inputs!$C$38,\"\",AE21+AN21)","v":62.840776064050893},{"$f":"-J21*Inputs!$F$48","v":-2.5829865365531886E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO21)","v":8.4835047686468705},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO21)","v":5.6556698457645806},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO21)","v":14.924684315212087},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO21)","v":14.924684315212087},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO21)","v":11.31133969152916},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO21)","v":7.5408931276861066},{"$f":"IF($C21 >Inputs!$C$38,\"\",((AQ21+AR21)*Inputs!$D$11 + (AS21+AT21)*Inputs!$D$12 + (AU21+AV21)*Inputs!$D$13)/AO21)","v":0.70000000000000007},{"$f":"AC21-AP21*Inputs!$E$21/Inputs!$E$23","v":15.358622614402533},{"$f":"AD21-AP21*Inputs!$E$22/Inputs!$E$23","v":10.239081742935021},{"$f":"IF($C21 >Inputs!$C$38,\"\",(AX21+AY21)*Inputs!$D$13)","v":19.198278268003165},{"$f":"IF($C21 >Inputs!$C$38,\"\",AO21*Inputs!$C$24-AZ21)","v":24.790264976832461},{"$f":"IF($C21 >Inputs!$C$38,\"\",BA21*(1-Inputs!$E$12))","v":12.39513248841623},{"$f":"IF($C21 >Inputs!$C$38,\"\",BA21*Inputs!$E$12)","v":12.39513248841623},{"$f":"IF($C21 >Inputs!$C$38,\"\",AO21-SUM(AX21:AY21)-BA21)","v":12.452806729880876},{"$f":"IF($C21 >Inputs!$C$38,\"\",BD21*(1-Inputs!$E$11))","v":7.4716840379285259},{"$f":"IF($C21 >Inputs!$C$38,\"\",BD21*Inputs!$E$11)","v":4.9811226919523506},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(AX21,AY21,BB21,BC21,BE21,BF21))","v":62.840776064050893},{"$f":"IF($C21 >Inputs!$C$38,\"\",((AX21+AY21)*Inputs!$D$13 + (BB21+BC21)*Inputs!$D$12 + (BE21+BF21)*Inputs!$D$11)/BG21)","v":0.70000000000000007},{"$f":"IF($C21 >Inputs!$C$38,\"\",AY21*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC21*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF21*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":4.9811226919523506},{"$f":"IF($C21 >Inputs!$C$38,\"\",AY21*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC21*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF21*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":16.436647987143136},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(BI21:BJ21))","v":21.417770679095486},{"$f":"IF($C21 >Inputs!$C$38,\"\",BE21/BG21)","v":0.11889865953139982},{"$f":"IF($C21 >Inputs!$C$38,\"\",BF21/BG21)","v":7.9265773020933211E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",BB21/BG21)","v":0.1972466488284996},{"$f":"IF($C21 >Inputs!$C$38,\"\",BC21/BG21)","v":0.1972466488284996},{"$f":"IF($C21 >Inputs!$C$38,\"\",AX21/BG21)","v":0.24440536187440065},{"$f":"IF($C21 >Inputs!$C$38,\"\",AY21/BG21)","v":0.16293690791626708},{"$f":"IF($C21 >Inputs!$C$38,\"\",BP21+BQ21)","v":0.40734226979066773},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(BL21:BM21)-Inputs!$D$23)","v":-2.6835567447667019E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(BN21:BO21)-Inputs!$C$23)","v":-8.050670234300078E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUM(BP21:BQ21)-Inputs!$E$24)","v":0.10734226979066774},{"$f":"IF($C21 >Inputs!$C$38,\"\",BS21*Inputs!$D$30)","v":-8.0506702343001056E-4},{"$f":"IF($C21 >Inputs!$C$38,\"\",BT21*Inputs!$D$31)","v":-9.6608042811600937E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",BU21*Inputs!$D$32)","v":7.5139588853467424E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUMPRODUCT($BV21:$BX21,Inputs!$C$53:$E$53))","v":-8.0506702343001056E-4},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUMPRODUCT($BV21:$BX21,Inputs!$C$54:$E$54))","v":-4.4010330614173742E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",SUMPRODUCT($BV21:$BX21,Inputs!$C$55:$E$55))","v":7.5139588853467745E-4},{"$f":"IF($C21 >Inputs!$C$38,\"\",SQRT(BV21*BY21+BW21*BZ21+BX21*CA21))","v":6.986530595835868E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS21)*Inputs!$C$30+(Inputs!$C$23+BT21)*Inputs!$C$31+(Inputs!$E$24+BU21)*Inputs!$C$32","v":5.2073422697906671E-2},{"$f":"BS21*Inputs!$C$30+BT21*Inputs!$C$31+BU21*Inputs!$C$32","v":1.073422697906677E-3},{"$f":"IF($C21 >Inputs!$C$38,\"\",IF(MOD($C21,Inputs!$E$32)=0,0,CF20+(U21-S21)))","v":-4.2154760664940817E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",IF(MOD($C21,Inputs!$E$32)=0,0,CG20+(V21-T21)))","v":-4.2154760664940817E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",-(CF21*H21+CG21*I21)/BG21)","v":1.7154088737927918E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",BU21*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":2.2541876656040228E-2},{"$f":"IF($C21 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,16,{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BE21)","v":7.4716840379285259},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BF21)","v":4.9811226919523506},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BB21)","v":12.39513248841623},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BC21)","v":12.39513248841623},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",AX21)","v":15.358622614402533},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",AY21)","v":10.239081742935021},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",SUM(D22:I22))","v":62.840776064050893},0.40734226979066773,{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BI21)","v":4.9811226919523506},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",BJ21)","v":16.436647987143136},{"$f":"IF($C22-1 >Inputs!$C$38,\"\",L22+M22)","v":21.417770679095486},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",IF(MOD(C22,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",D22*(1+O22))","v":7.5451428893658159},{"$f":"IF($C22 >Inputs!$C$38,\"\",E22*(1+P22))","v":5.0300952595772106},{"$f":"IF($C22 >Inputs!$C$38,\"\",F22*(1+Q22))","v":12.052284818980791},{"$f":"IF($C22 >Inputs!$C$38,\"\",G22*(1+R22))","v":12.052284818980791},{"$f":"IF($C22 >Inputs!$C$38,\"\",H22*(1+S22))","v":15.358622614402533},{"$f":"IF($C22 >Inputs!$C$38,\"\",I22*(1+T22))","v":10.239081742935021},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(Y22:AD22))","v":62.277512144242159},{"$f":"IF($C22 >Inputs!$C$38,\"\",L22*(1+W22))","v":4.8862244001852693},{"$f":"IF($C22 >Inputs!$C$38,\"\",M22*(1+X22))","v":16.123503759863453},{"$f":"IF($C22 >Inputs!$C$38,\"\",AF22+AG22)","v":21.009728160048724},{"$f":"IF($C22 >Inputs!$C$38,\"\",AE22+AG22-M22)","v":61.964367916962473},{"$f":"IF($C22 >Inputs!$C$38,\"\",AG22-M22)","v":-0.3131442272796825},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C22 >Inputs!$C$38,\"\",-Inputs!$F$44*J22)","v":-0.31420388032025448},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(AJ22:AM22))","v":-1.127348107599937},{"$f":"IF($C22 >Inputs!$C$38,\"\",AE22+AN22)","v":61.150164036642224},{"$f":"-J22*Inputs!$F$48","v":-2.5136310425620357E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO22)","v":8.2552721449467015},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO22)","v":5.503514763297801},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO22)","v":14.523163958702527},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO22)","v":14.523163958702527},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO22)","v":11.0070295265956},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO22)","v":7.3380196843970662},{"$f":"IF($C22 >Inputs!$C$38,\"\",((AQ22+AR22)*Inputs!$D$11 + (AS22+AT22)*Inputs!$D$12 + (AU22+AV22)*Inputs!$D$13)/AO22)","v":0.7},{"$f":"AC22-AP22*Inputs!$E$21/Inputs!$E$23","v":15.373704400657905},{"$f":"AD22-AP22*Inputs!$E$22/Inputs!$E$23","v":10.249136267105269},{"$f":"IF($C22 >Inputs!$C$38,\"\",(AX22+AY22)*Inputs!$D$13)","v":19.217130500822382},{"$f":"IF($C22 >Inputs!$C$38,\"\",AO22*Inputs!$C$24-AZ22)","v":23.587984324827172},{"$f":"IF($C22 >Inputs!$C$38,\"\",BA22*(1-Inputs!$E$12))","v":11.793992162413586},{"$f":"IF($C22 >Inputs!$C$38,\"\",BA22*Inputs!$E$12)","v":11.793992162413586},{"$f":"IF($C22 >Inputs!$C$38,\"\",AO22-SUM(AX22:AY22)-BA22)","v":11.939339044051881},{"$f":"IF($C22 >Inputs!$C$38,\"\",BD22*(1-Inputs!$E$11))","v":7.1636034264311279},{"$f":"IF($C22 >Inputs!$C$38,\"\",BD22*Inputs!$E$11)","v":4.7757356176207528},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(AX22,AY22,BB22,BC22,BE22,BF22))","v":61.150164036642231},{"$f":"IF($C22 >Inputs!$C$38,\"\",((AX22+AY22)*Inputs!$D$13 + (BB22+BC22)*Inputs!$D$12 + (BE22+BF22)*Inputs!$D$11)/BG22)","v":0.69999999999999984},{"$f":"IF($C22 >Inputs!$C$38,\"\",AY22*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC22*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF22*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":4.7757356176207528},{"$f":"IF($C22 >Inputs!$C$38,\"\",AY22*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC22*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF22*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":16.146132348312062},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(BI22:BJ22))","v":20.921867965932815},{"$f":"IF($C22 >Inputs!$C$38,\"\",BE22/BG22)","v":0.11714773851037544},{"$f":"IF($C22 >Inputs!$C$38,\"\",BF22/BG22)","v":7.8098492340250306E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",BB22/BG22)","v":0.19286934627593841},{"$f":"IF($C22 >Inputs!$C$38,\"\",BC22/BG22)","v":0.19286934627593841},{"$f":"IF($C22 >Inputs!$C$38,\"\",AX22/BG22)","v":0.25140904595849844},{"$f":"IF($C22 >Inputs!$C$38,\"\",AY22/BG22)","v":0.16760603063899895},{"$f":"IF($C22 >Inputs!$C$38,\"\",BP22+BQ22)","v":0.41901507659749737},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(BL22:BM22)-Inputs!$D$23)","v":-2.9753769149374276E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(BN22:BO22)-Inputs!$C$23)","v":-8.9261307448123162E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUM(BP22:BQ22)-Inputs!$E$24)","v":0.11901507659749738},{"$f":"IF($C22 >Inputs!$C$38,\"\",BS22*Inputs!$D$30)","v":-8.9261307448122826E-4},{"$f":"IF($C22 >Inputs!$C$38,\"\",BT22*Inputs!$D$31)","v":-1.0711356893774778E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",BU22*Inputs!$D$32)","v":8.331055361824817E-3},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUMPRODUCT($BV22:$BX22,Inputs!$C$53:$E$53))","v":-8.9261307448122826E-4},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUMPRODUCT($BV22:$BX22,Inputs!$C$54:$E$54))","v":-4.8796181404974067E-3},{"$f":"IF($C22 >Inputs!$C$38,\"\",SUMPRODUCT($BV22:$BX22,Inputs!$C$55:$E$55))","v":8.331055361824732E-4},{"$f":"IF($C22 >Inputs!$C$38,\"\",SQRT(BV22*BY22+BW22*BZ22+BX22*CA22))","v":7.7462725134815084E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS22)*Inputs!$C$30+(Inputs!$C$23+BT22)*Inputs!$C$31+(Inputs!$E$24+BU22)*Inputs!$C$32","v":5.2190150765974962E-2},{"$f":"BS22*Inputs!$C$30+BT22*Inputs!$C$31+BU22*Inputs!$C$32","v":1.1901507659749675E-3},{"$f":"IF($C22 >Inputs!$C$38,\"\",IF(MOD($C22,Inputs!$E$32)=0,0,CF21+(U22-S22)))","v":-5.6206347553254425E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",IF(MOD($C22,Inputs!$E$32)=0,0,CG21+(V22-T22)))","v":-5.6206347553254425E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",-(CF22*H22+CG22*I22)/BG22)","v":2.3528202913925853E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",BU22*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":2.4993166085474451E-2},{"$f":"IF($C22 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,17,{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BE22)","v":7.1636034264311279},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BF22)","v":4.7757356176207528},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BB22)","v":11.793992162413586},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BC22)","v":11.793992162413586},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",AX22)","v":15.373704400657905},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",AY22)","v":10.249136267105269},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",SUM(D23:I23))","v":61.150164036642231},0.41901507659749737,{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BI22)","v":4.7757356176207528},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",BJ22)","v":16.146132348312062},{"$f":"IF($C23-1 >Inputs!$C$38,\"\",L23+M23)","v":20.921867965932815},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",IF(MOD(C23,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":0},0,{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",D23*(1+O23))","v":7.2340333425232117},{"$f":"IF($C23 >Inputs!$C$38,\"\",E23*(1+P23))","v":4.8226888950154754},{"$f":"IF($C23 >Inputs!$C$38,\"\",F23*(1+Q23))","v":11.467771952181691},{"$f":"IF($C23 >Inputs!$C$38,\"\",G23*(1+R23))","v":11.467771952181691},{"$f":"IF($C23 >Inputs!$C$38,\"\",H23*(1+S23))","v":15.373704400657905},{"$f":"IF($C23 >Inputs!$C$38,\"\",I23*(1+T23))","v":10.249136267105269},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(Y23:AD23))","v":60.615106809665249},{"$f":"IF($C23 >Inputs!$C$38,\"\",L23*(1+W23))","v":4.6847502755460368},{"$f":"IF($C23 >Inputs!$C$38,\"\",M23*(1+X23))","v":15.838522904967983},{"$f":"IF($C23 >Inputs!$C$38,\"\",AF23+AG23)","v":20.523273180514018},{"$f":"IF($C23 >Inputs!$C$38,\"\",AE23+AG23-M23)","v":60.307497366321172},{"$f":"IF($C23 >Inputs!$C$38,\"\",AG23-M23)","v":-0.30760944334407903},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C23 >Inputs!$C$38,\"\",-Inputs!$F$44*J23)","v":-0.30575082018321115},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(AJ23:AM23))","v":-1.1133602635272901},{"$f":"IF($C23 >Inputs!$C$38,\"\",AE23+AN23)","v":59.501746546137959},{"$f":"-J23*Inputs!$F$48","v":-2.4460065614656894E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO23)","v":8.0327357837286257},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO23)","v":5.3551571891524166},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO23)","v":14.131664804707764},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO23)","v":14.131664804707764},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO23)","v":10.710314378304831},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO23)","v":7.1402095855365548},{"$f":"IF($C23 >Inputs!$C$38,\"\",((AQ23+AR23)*Inputs!$D$11 + (AS23+AT23)*Inputs!$D$12 + (AU23+AV23)*Inputs!$D$13)/AO23)","v":0.7},{"$f":"AC23-AP23*Inputs!$E$21/Inputs!$E$23","v":15.388380440026699},{"$f":"AD23-AP23*Inputs!$E$22/Inputs!$E$23","v":10.258920293351132},{"$f":"IF($C23 >Inputs!$C$38,\"\",(AX23+AY23)*Inputs!$D$13)","v":19.235475550033375},{"$f":"IF($C23 >Inputs!$C$38,\"\",AO23*Inputs!$C$24-AZ23)","v":22.415747032263194},{"$f":"IF($C23 >Inputs!$C$38,\"\",BA23*(1-Inputs!$E$12))","v":11.207873516131597},{"$f":"IF($C23 >Inputs!$C$38,\"\",BA23*Inputs!$E$12)","v":11.207873516131597},{"$f":"IF($C23 >Inputs!$C$38,\"\",AO23-SUM(AX23:AY23)-BA23)","v":11.438698780496932},{"$f":"IF($C23 >Inputs!$C$38,\"\",BD23*(1-Inputs!$E$11))","v":6.8632192682981588},{"$f":"IF($C23 >Inputs!$C$38,\"\",BD23*Inputs!$E$11)","v":4.5754795121987728},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(AX23,AY23,BB23,BC23,BE23,BF23))","v":59.501746546137966},{"$f":"IF($C23 >Inputs!$C$38,\"\",((AX23+AY23)*Inputs!$D$13 + (BB23+BC23)*Inputs!$D$12 + (BE23+BF23)*Inputs!$D$11)/BG23)","v":0.69999999999999984},{"$f":"IF($C23 >Inputs!$C$38,\"\",AY23*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC23*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF23*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":4.5754795121987728},{"$f":"IF($C23 >Inputs!$C$38,\"\",AY23*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC23*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF23*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":15.862857051416931},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(BI23:BJ23))","v":20.438336563615703},{"$f":"IF($C23 >Inputs!$C$38,\"\",BE23/BG23)","v":0.11534483719694484},{"$f":"IF($C23 >Inputs!$C$38,\"\",BF23/BG23)","v":7.6896558131296561E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",BB23/BG23)","v":0.18836209299236206},{"$f":"IF($C23 >Inputs!$C$38,\"\",BC23/BG23)","v":0.18836209299236206},{"$f":"IF($C23 >Inputs!$C$38,\"\",AX23/BG23)","v":0.25862065121222061},{"$f":"IF($C23 >Inputs!$C$38,\"\",AY23/BG23)","v":0.17241376747481371},{"$f":"IF($C23 >Inputs!$C$38,\"\",BP23+BQ23)","v":0.43103441868703429},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(BL23:BM23)-Inputs!$D$23)","v":-3.2758604671758618E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(BN23:BO23)-Inputs!$C$23)","v":-9.8275814015275853E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUM(BP23:BQ23)-Inputs!$E$24)","v":0.1310344186870343},{"$f":"IF($C23 >Inputs!$C$38,\"\",BS23*Inputs!$D$30)","v":-9.8275814015275857E-4},{"$f":"IF($C23 >Inputs!$C$38,\"\",BT23*Inputs!$D$31)","v":-1.1793097681833103E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",BU23*Inputs!$D$32)","v":9.1724093080924017E-3},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUMPRODUCT($BV23:$BX23,Inputs!$C$53:$E$53))","v":-9.8275814015275857E-4},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUMPRODUCT($BV23:$BX23,Inputs!$C$54:$E$54))","v":-5.3724111661684216E-3},{"$f":"IF($C23 >Inputs!$C$38,\"\",SUMPRODUCT($BV23:$BX23,Inputs!$C$55:$E$55))","v":9.1724093080922976E-4},{"$f":"IF($C23 >Inputs!$C$38,\"\",SQRT(BV23*BY23+BW23*BZ23+BX23*CA23))","v":8.5285691931970345E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS23)*Inputs!$C$30+(Inputs!$C$23+BT23)*Inputs!$C$31+(Inputs!$E$24+BU23)*Inputs!$C$32","v":5.2310344186870333E-2},{"$f":"BS23*Inputs!$C$30+BT23*Inputs!$C$31+BU23*Inputs!$C$32","v":1.3103441868703341E-3},{"$f":"IF($C23 >Inputs!$C$38,\"\",IF(MOD($C23,Inputs!$E$32)=0,0,CF22+(U23-S23)))","v":-7.0257934441568026E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",IF(MOD($C23,Inputs!$E$32)=0,0,CG22+(V23-T23)))","v":-7.0257934441568026E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",-(CF23*H23+CG23*I23)/BG23)","v":3.0254706194994759E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",BU23*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":2.7517227924277205E-2},{"$f":"IF($C23 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,18,{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BE23)","v":6.8632192682981588},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BF23)","v":4.5754795121987728},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BB23)","v":11.207873516131597},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BC23)","v":11.207873516131597},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",AX23)","v":15.388380440026699},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",AY23)","v":10.258920293351132},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",SUM(D24:I24))","v":59.501746546137959},0.4310344186870344,{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BI23)","v":4.5754795121987728},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",BJ23)","v":15.862857051416931},{"$f":"IF($C24-1 >Inputs!$C$38,\"\",L24+M24)","v":20.438336563615703},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$30)","v":9.8316324759439248E-3},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$31)","v":-2.7659863237109037E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",IF(MOD(C24,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":-8.4309521329881634E-2},-8.4309521329881634E-2,{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$I$32)","v":-1.4051586888313606E-2},-1.4051586888313606E-2,{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$F$33)","v":-1.9051586888313609E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",D24*(1+O24))","v":6.9306959177458838},{"$f":"IF($C24 >Inputs!$C$38,\"\",E24*(1+P24))","v":4.6204639451639222},{"$f":"IF($C24 >Inputs!$C$38,\"\",F24*(1+Q24))","v":10.897865267496581},{"$f":"IF($C24 >Inputs!$C$38,\"\",G24*(1+R24))","v":10.897865267496581},{"$f":"IF($C24 >Inputs!$C$38,\"\",H24*(1+S24))","v":14.090993451085934},{"$f":"IF($C24 >Inputs!$C$38,\"\",I24*(1+T24))","v":9.3939956340572888},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(Y24:AD24))","v":56.831879483046194},{"$f":"IF($C24 >Inputs!$C$38,\"\",L24*(1+W24))","v":4.4883093667164191},{"$f":"IF($C24 >Inputs!$C$38,\"\",M24*(1+X24))","v":15.560644452004963},{"$f":"IF($C24 >Inputs!$C$38,\"\",AF24+AG24)","v":20.048953818721383},{"$f":"IF($C24 >Inputs!$C$38,\"\",AE24+AG24-M24)","v":56.529666883634228},{"$f":"IF($C24 >Inputs!$C$38,\"\",AG24-M24)","v":-0.30221259941196799},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":0.5},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":-1},{"$f":"IF($C24 >Inputs!$C$38,\"\",-Inputs!$F$44*J24)","v":-0.29750873273068978},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(AJ24:AM24))","v":-1.0997213321426578},{"$f":"IF($C24 >Inputs!$C$38,\"\",AE24+AN24)","v":55.732158150903537},{"$f":"-J24*Inputs!$F$48","v":-2.3800698618455185E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO24)","v":7.5238413503719777},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO24)","v":5.015894233581319},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO24)","v":13.236387560839589},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO24)","v":13.236387560839589},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO24)","v":10.031788467162636},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO24)","v":6.6878589781084239},{"$f":"IF($C24 >Inputs!$C$38,\"\",((AQ24+AR24)*Inputs!$D$11 + (AS24+AT24)*Inputs!$D$12 + (AU24+AV24)*Inputs!$D$13)/AO24)","v":0.7},{"$f":"IF($C24 >Inputs!$C$38,\"\",AC24)","v":14.090993451085934},{"$f":"IF($C24 >Inputs!$C$38,\"\",AD24)","v":9.3939956340572888},{"$f":"IF($C24 >Inputs!$C$38,\"\",(AX24+AY24)*Inputs!$D$13)","v":17.613741813857416},{"$f":"IF($C24 >Inputs!$C$38,\"\",AO24*Inputs!$C$24-AZ24)","v":21.398768891775056},{"$f":"IF($C24 >Inputs!$C$38,\"\",BA24*(1-Inputs!$E$12))","v":10.699384445887528},{"$f":"IF($C24 >Inputs!$C$38,\"\",BA24*Inputs!$E$12)","v":10.699384445887528},{"$f":"IF($C24 >Inputs!$C$38,\"\",AO24-SUM(AX24:AY24)-BA24)","v":10.848400173985262},{"$f":"IF($C24 >Inputs!$C$38,\"\",BD24*(1-Inputs!$E$11))","v":6.5090401043911568},{"$f":"IF($C24 >Inputs!$C$38,\"\",BD24*Inputs!$E$11)","v":4.3393600695941048},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(AX24,AY24,BB24,BC24,BE24,BF24))","v":55.732158150903537},{"$f":"IF($C24 >Inputs!$C$38,\"\",((AX24+AY24)*Inputs!$D$13 + (BB24+BC24)*Inputs!$D$12 + (BE24+BF24)*Inputs!$D$11)/BG24)","v":0.7},{"$f":"IF($C24 >Inputs!$C$38,\"\",AY24*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC24*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF24*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":4.3393600695941048},{"$f":"IF($C24 >Inputs!$C$38,\"\",AY24*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC24*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF24*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":14.743687857001053},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(BI24:BJ24))","v":19.083047926595157},{"$f":"IF($C24 >Inputs!$C$38,\"\",BE24/BG24)","v":0.11679145973078797},{"$f":"IF($C24 >Inputs!$C$38,\"\",BF24/BG24)","v":7.7860973153858648E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",BB24/BG24)","v":0.19197864932696973},{"$f":"IF($C24 >Inputs!$C$38,\"\",BC24/BG24)","v":0.19197864932696973},{"$f":"IF($C24 >Inputs!$C$38,\"\",AX24/BG24)","v":0.25283416107684842},{"$f":"IF($C24 >Inputs!$C$38,\"\",AY24/BG24)","v":0.16855610738456558},{"$f":"IF($C24 >Inputs!$C$38,\"\",BP24+BQ24)","v":0.42139026846141403},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(BL24:BM24)-Inputs!$D$23)","v":-3.0347567115353413E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(BN24:BO24)-Inputs!$C$23)","v":-9.1042701346060517E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUM(BP24:BQ24)-Inputs!$E$24)","v":0.12139026846141404},{"$f":"IF($C24 >Inputs!$C$38,\"\",BS24*Inputs!$D$30)","v":-9.1042701346060232E-4},{"$f":"IF($C24 >Inputs!$C$38,\"\",BT24*Inputs!$D$31)","v":-1.0925124161527262E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",BU24*Inputs!$D$32)","v":8.4973187922989836E-3},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUMPRODUCT($BV24:$BX24,Inputs!$C$53:$E$53))","v":-9.1042701346060232E-4},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUMPRODUCT($BV24:$BX24,Inputs!$C$54:$E$54))","v":-4.9770010069179731E-3},{"$f":"IF($C24 >Inputs!$C$38,\"\",SUMPRODUCT($BV24:$BX24,Inputs!$C$55:$E$55))","v":8.4973187922990096E-4},{"$f":"IF($C24 >Inputs!$C$38,\"\",SQRT(BV24*BY24+BW24*BZ24+BX24*CA24))","v":7.9008653934401155E-3},{"$f":"Inputs!$D$23*Inputs!$C$30+Inputs!$C$23*Inputs!$C$31+Inputs!$E$24*Inputs!$C$32","v":5.1000000000000004E-2},{"$f":"(Inputs!$D$23+BS24)*Inputs!$C$30+(Inputs!$C$23+BT24)*Inputs!$C$31+(Inputs!$E$24+BU24)*Inputs!$C$32","v":5.2213902684614136E-2},{"$f":"BS24*Inputs!$C$30+BT24*Inputs!$C$31+BU24*Inputs!$C$32","v":1.2139026846141425E-3},{"$f":"IF($C24 >Inputs!$C$38,\"\",IF(MOD($C24,Inputs!$E$32)=0,0,CF23+(U24-S24)))","v":0},{"$f":"IF($C24 >Inputs!$C$38,\"\",IF(MOD($C24,Inputs!$E$32)=0,0,CG23+(V24-T24)))","v":0},{"$f":"IF($C24 >Inputs!$C$38,\"\",-(CF24*H24+CG24*I24)/BG24)","v":0},{"$f":"IF($C24 >Inputs!$C$38,\"\",BU24*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":2.5491956376896951E-2},{"$f":"IF($C24 >Inputs!$C$38,\"\",Inputs!$E$24)","v":0.3}]
[null,null,19,{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BE24)","v":6.5090401043911568},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BF24)","v":4.3393600695941048},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BB24)","v":10.699384445887528},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BC24)","v":10.699384445887528},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",AX24)","v":14.090993451085934},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",AY24)","v":9.3939956340572888},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",SUM(D25:I25))","v":55.732158150903544},0.42139026846141392,{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BI24)","v":4.3393600695941048},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",BJ24)","v":14.743687857001053},{"$f":"IF($C25-1 >Inputs!$C$38,\"\",L25+M25)","v":19.083047926595157},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$30)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$30)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$31)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$31)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",IF(MOD(C25,Inputs!$E$32)=0,Inputs!$G$32,Inputs!$F$32))","v":""},"",{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$I$32)","v":""},"",{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$33)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$F$33)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",D25*(1+O25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",E25*(1+P25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",F25*(1+Q25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",G25*(1+R25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",H25*(1+S25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",I25*(1+T25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(Y25:AD25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",L25*(1+W25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",M25*(1+X25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AF25+AG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AE25+AG25-M25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AG25-M25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$45*$C$5)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$46*$C$5)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",-Inputs!$F$44*J25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(AJ25:AM25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AE25+AN25)","v":""},null,{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$11*(1-Inputs!$E$11)*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$11*Inputs!$E$11*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$12*(1-Inputs!$E$12)*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$12*Inputs!$E$12*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$13*(1-Inputs!$E$13)*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$C$13*Inputs!$E$13*AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",((AQ25+AR25)*Inputs!$D$11 + (AS25+AT25)*Inputs!$D$12 + (AU25+AV25)*Inputs!$D$13)/AO25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AC25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AD25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",(AX25+AY25)*Inputs!$D$13)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AO25*Inputs!$C$24-AZ25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BA25*(1-Inputs!$E$12))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BA25*Inputs!$E$12)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AO25-SUM(AX25:AY25)-BA25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BD25*(1-Inputs!$E$11))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BD25*Inputs!$E$11)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(AX25,AY25,BB25,BC25,BE25,BF25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",((AX25+AY25)*Inputs!$D$13 + (BB25+BC25)*Inputs!$D$12 + (BE25+BF25)*Inputs!$D$11)/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AY25*IF(Inputs!$H$13=\"Externally\",Inputs!$F$13,0)+BC25*IF(Inputs!$H$12=\"Externally\",Inputs!$F$12,0)+BF25*IF(Inputs!$H$11=\"Externally\",Inputs!$F$11,0))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AY25*IF(Inputs!$H$13=\"Directly\",Inputs!$F$13,0)+BC25*IF(Inputs!$H$12=\"Directly\",Inputs!$F$12,0)+BF25*IF(Inputs!$H$11=\"Directly\",Inputs!$F$11,0))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(BI25:BJ25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BE25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BF25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BB25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BC25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AX25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",AY25/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BP25+BQ25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(BL25:BM25)-Inputs!$D$23)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(BN25:BO25)-Inputs!$C$23)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUM(BP25:BQ25)-Inputs!$E$24)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BS25*Inputs!$D$30)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BT25*Inputs!$D$31)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BU25*Inputs!$D$32)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUMPRODUCT($BV25:$BX25,Inputs!$C$53:$E$53))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUMPRODUCT($BV25:$BX25,Inputs!$C$54:$E$54))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SUMPRODUCT($BV25:$BX25,Inputs!$C$55:$E$55))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",SQRT(BV25*BY25+BW25*BZ25+BX25*CA25))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BS25*Inputs!$C$30+BT25*Inputs!$C$31+BU25*Inputs!$C$32)","v":""},null,null,{"$f":"IF($C25 >Inputs!$C$38,\"\",IF(MOD($C25,Inputs!$E$32)=0,0,CF24+(U25-S25)))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",IF(MOD($C25,Inputs!$E$32)=0,0,CG24+(V25-T25)))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",-(CF25*H25+CG25*I25)/BG25)","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",BU25*(Inputs!$C$60+Inputs!$C$39*Inputs!$C$61))","v":""},{"$f":"IF($C25 >Inputs!$C$38,\"\",Inputs!$E$24)","v":""}]

{"sheet":"Findings","index":4,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Charts"]